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

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

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

{"sheet":"INPUT","index":2,"n_rows":527,"n_cols":34,"rows_kept":527,"cut":false,"hidden":false,"merged":[[32,13,32,27],[465,18,466,20],[19,13,19,20],[440,13,440,20],[266,22,266,23],[180,19,181,20],[266,14,266,15],[202,14,202,20],[302,19,303,20],[289,19,290,20],[169,19,170,20],[266,19,266,20],[321,19,321,22],[195,13,195,20],[198,14,199,15],[153,13,153,14],[30,13,30,27]]}
[{"$f":"'Input A1'!A75","v":0},{"$f":"'Input A1'!B1","v":"FCR"},{"$f":"'Input A1'!C1","v":"FCR"},{"$f":"'Input A1'!D1","v":"Hydrothermal"},{"$f":"'Input A1'!E1","v":"Temperature"},{"$f":"'Input A1'!F1","v":"Greenfield"},{"$f":"'Input A1'!G1","v":"Yes"},{"$f":"'Input A1'!H1","v":"Success Rate"},{"$f":"'Input A1'!I1","v":"Lump Sum"},{"$f":"'Input A1'!J1","v":"Low"},{"$f":"'Input A1'!K1","v":1},{"$f":"'Input A1'!L1","v":"surface"},{"$f":"'Input A1'!M1","v":"Jet"},null,null,null,null,null,null,{"$f":"'Input A1'!T1","v":0}]
[{"$f":"'Input A1'!A398","v":1},{"$f":"'Input A1'!B2","v":"EERE Approach"},{"$f":"'Input A1'!C2","v":"Inputted COE"},{"$f":"'Input A1'!D2","v":"EGS"},{"$f":"'Input A1'!E2","v":"Depth"},{"$f":"'Input A1'!F2","v":"Field Expansion"},{"$f":"'Input A1'!G2","v":"No"},{"$f":"'Input A1'!H2","v":"# of Wells"},{"$f":"'Input A1'!I2","v":"By Activity"},{"$f":"'Input A1'!J2","v":"Medium"},{"$f":"'Input A1'!K2","v":2},{"$f":"'Input A1'!L2","v":"direct contact"},{"$f":"'Input A1'!M2","v":"VacPump"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!J3","v":"High"},{"$f":"'Input A1'!K3","v":3},{"$f":"'Input A1'!L3","v":0},{"$f":"'Input A1'!M3","v":"Hybrid"}]
[]
[null,{"$f":"'Input A1'!B5","v":"Well Count"},{"$f":"'Input A1'!C5","v":"Lump Sum"},{"$f":"'Input A1'!D5","v":"Cost Curves"},{"$f":"'Input A1'!E5","v":"Smaller Diameter"},{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},{"$f":"'Input A1'!G5","v":"Lump Sum"},{"$f":"'Input A1'!H5","v":"k*A"},{"$f":"'Input A1'!I5","v":"Annual Decline Rate"},{"$f":"'Input A1'!J5","v":"Input Value"},{"$f":"'Input A1'!K5","v":"Yes"},{"$f":"'Input A1'!L5","v":"Input"},{"$f":"'Input A1'!M5","v":"Core Hole"}]
[null,{"$f":"'Input A1'!B6","v":"Confirmed Capacity"},{"$f":"'Input A1'!C6","v":"% Confirmation Drilling Cost"},{"$f":"'Input A1'!D6","v":"GETEM Estimate"},{"$f":"'Input A1'!E6","v":"Larger Diameter"},{"$f":"'Input A1'!F6","v":"Open Hole"},{"$f":"'Input A1'!G6","v":"Calculated"},{"$f":"'Input A1'!H6","v":"k*A"},{"$f":"'Input A1'!I6","v":"Annual Decline Rate"},{"$f":"'Input A1'!J6","v":"Input Value"},{"$f":"'Input A1'!K6","v":"No"},{"$f":"'Input A1'!L6","v":"Calculate"},{"$f":"'Input A1'!M6","v":"Slim Hole"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!M7","v":"Production Size"}]
[null,{"$f":"'Input A1'!B8","v":"Yes"},{"$f":"'Input A1'!C8","v":"Submersible"},{"$f":"'Input A1'!D8","v":"Power Sales"},{"$f":"'Input A1'!E8","v":"Binary"},{"$f":"'Input A1'!F8","v":"Power"},{"$f":"'Input A1'!G8","v":"Fixed"},{"$f":"'Input A1'!H8","v":"Performance"},{"$f":"'Input A1'!I8","v":"Fixed Cost"},{"$f":"'Input A1'!J8","v":"Input"},{"$f":"'Input A1'!K8","v":"≤115kV"},{"$f":"'Input A1'!L8","v":"Flat"},{"$f":"'Input A1'!M8","v":"Rural"}]
[null,{"$f":"'Input A1'!B9","v":"Yes"},{"$f":"'Input A1'!C9","v":"Lineshaft"},{"$f":"'Input A1'!D9","v":"Production Wells"},{"$f":"'Input A1'!E9","v":"Flash"},{"$f":"'Input A1'!F9","v":"Flow"},{"$f":"'Input A1'!G9","v":"Percent"},{"$f":"'Input A1'!H9","v":"Reference"},{"$f":"'Input A1'!I9","v":"Calculated"},{"$f":"'Input A1'!J9","v":"Calculate"},{"$f":"'Input A1'!K9","v":"230kV"},{"$f":"'Input A1'!L9","v":"Hilly"},{"$f":"'Input A1'!M9","v":"Suburban"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!K10","v":"500kV"},{"$f":"'Input A1'!L10","v":"Mountainous "},{"$f":"'Input A1'!M10","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!L11","v":"Forested"}]
[null,null,{"$f":"'Input A1'!C12","v":"C"},{"$f":"'Input A1'!D12","v":"meter"},{"$f":"'Input A1'!E12","v":"C/km"},{"$f":"'Input A1'!F12","v":"kg/s"},{"$f":"'Input A1'!G12","v":"km"},{"$f":"'Input A1'!H12","v":"psi-h/1000lb"},{"$f":"'Input A1'!I12","v":"ΔC"},{"$f":"'Input A1'!J12","v":"meter"},{"$f":"'Input A1'!K12","v":"KJ/h-m^2-C"}]
[null,null,{"$f":"'Input A1'!C13","v":"F"},{"$f":"'Input A1'!D13","v":"ft"},{"$f":"'Input A1'!E13","v":"F/1000 ft"},{"$f":"'Input A1'!F13","v":"lb/hr"},{"$f":"'Input A1'!G13","v":"ft"},{"$f":"'Input A1'!H13","v":"kPa-s/kg"},{"$f":"'Input A1'!I13","v":"ΔF"},{"$f":"'Input A1'!J13","v":"inch"},{"$f":"'Input A1'!K13","v":"btu/h-sqft-F"}]
[null,null,null,null,null,{"$f":"'Input A1'!F14","v":"gpm"}]
[]
[null,null,{"$f":"'Input A1'!C16","v":"$/m^3"},{"$f":"'Input A1'!D16","v":"bar"},{"$f":"'Input A1'!E16","v":"cm"},{"$f":"'Input A1'!F16","v":"w-h/lb"},{"$f":"'Input A1'!G16","v":"kPa"},{"$f":"'Input A1'!H16","v":"mm-Hg"}]
[null,null,{"$f":"'Input A1'!C17","v":"$/acre-ft"},{"$f":"'Input A1'!D17","v":"psi"},{"$f":"'Input A1'!E17","v":"inch"},{"$f":"'Input A1'!F17","v":"kW-s/kg"},{"$f":"'Input A1'!G17","v":"psi"},{"$f":"'Input A1'!H17","v":"inch-Hg"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET",null,null,null,null,null,null,null,{"$f":"'LCOE Summary 10-90s'!B2","v":58},null,null,{"$f":"'Input A1'!T1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,null,null,"Reference Scenario",null,"Improvement Change","Improved Scenario",null,"10% Scenario","90% Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"R35","v":2012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h",null,{"$f":"'Summary A1'!H24","v":13.70822715237269},null,{"$f":"(U23-R23)/R23","v":-0.52229314982573138},{"$f":"'Summary A1'!J24","v":6.5485140144333416},null,{"$f":"'Summary A1'!L24","v":16.550735269158189},{"$f":"'Summary A1'!M24","v":13.727325274567523}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE",null,null,null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE",null,null,null,{"$f":"R36","v":"Hydro C"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TEMPERATURE",null,{"$f":"P77","v":"C"},null,{"$f":"R77","v":175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEPTH",null,{"$f":"P78","v":"meter"},null,{"$f":"R78","v":1500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM",null,null,null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW",null,{"$f":"'Summary A1'!H27","v":30000},null,null,{"$f":"'Summary A1'!J27","v":50000.000000000007},null,{"$f":"'Summary A1'!L27","v":29999.999999999996},{"$f":"'Summary A1'!M27","v":30000.000000000004},null,null,"Values"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":0},"note",null,null,null,null,null,null,0.1,"likely",0.9,null,null,"don't change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The following scheme is used for the inputs in the DOE LCOE assessment.  The cells with 'green backgrounds are those using the P10-90 inputs - the Reference scenario value being the 'most likely'.  The cells with the Yellow background and Black font are those that are not changed in the DOE calculations.  Those cells with the Red background and White font are those whose values may change with the change in the resource scenario/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q35:Q544)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF39:AF597)","v":0},{"$f":"SUM(AG39:AG597)","v":1},{"$f":"SUM(AH39:AH597)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,2012," note",{"$f":"'master Improvements'!E15","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"Hydro C"}]
[null,null,null,null,{"$f":"MIN(E38:M73)","v":0},null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,{"$f":"MIN(E39:E47)","v":0},null,null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,null,2011," note"]
[null,null,null,null,{"$f":"IF(T40=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Utilization Factor",null,null,{"$f":"IF(R40=AA40,\" \",1)","v":" "},{"$f":"AA40","v":0.95}," note",{"$f":"'master Improvements'!E19","v":1},{"$f":"'Input A1'!W40","v":0.95},null,{"$f":"IF($V$20=AD40,$Z40,R40)","v":0.95},{"$f":"IF($V$20=AD40,$AB40,R40)","v":0.95},null,{"$f":"'master list of 10-90s'!D9","v":0.96},{"$f":"'master list of 10-90s'!E9","v":0.95},{"$f":"'master list of 10-90s'!F9","v":0.88},{"$f":"Z40","v":0.96},{"$f":"AE40","v":1},{"$f":"'LCOE Summary 10-90s'!B6","v":1},{"$f":"AD40-AE40","v":0},{"$f":"IF(W40=$R40,0,1)","v":0},{"$f":"IF(X40=$R40,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T41=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Contingency",null,"%",{"$f":"IF(R41=AA41,\" \",1)","v":" "},{"$f":"AA41","v":0.15}," note",{"$f":"'master Improvements'!E20","v":0.66666666666666663},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2},null,{"$f":"IF($V$20=AD41,$Z41,R41)","v":0.15},{"$f":"IF($V$20=AD41,$AB41,R41)","v":0.15},null,{"$f":"'master list of 10-90s'!D10","v":0.05},{"$f":"'master list of 10-90s'!E10","v":0.15},{"$f":"'master list of 10-90s'!F10","v":0.25},0.05,{"$f":"AE41","v":2},{"$f":"'LCOE Summary 10-90s'!B7","v":2},{"$f":"AD41-AE41","v":0},{"$f":"IF(W41=$R41,0,1)","v":0},{"$f":"IF(X41=$R41,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",null,1.7500000000000002E-2," note",{"$f":"'master Improvements'!E21","v":1},{"$f":"'Input A1'!W42","v":1.7500000000000002E-2}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,3.5000000000000003E-2,null,{"$f":"'master Improvements'!E22","v":1},{"$f":"'Input A1'!W43","v":3.5000000000000003E-2}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",{"$f":"IF(R44=AA44,\" \",1)","v":" "},{"$f":"AA44","v":7.0000000000000007E-2}," note",{"$f":"'master Improvements'!E23","v":1},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"IF($V$20=AD44,$Z44,R44)","v":7.0000000000000007E-2},{"$f":"IF($V$20=AD44,$AB44,R44)","v":7.0000000000000007E-2},null,{"$f":"'master list of 10-90s'!D11","v":0.06},{"$f":"'master list of 10-90s'!E11","v":7.0000000000000007E-2},{"$f":"'master list of 10-90s'!F11","v":0.09},0.06,{"$f":"AE44","v":3},{"$f":"'LCOE Summary 10-90s'!B8","v":3},{"$f":"AD44-AE44","v":0},{"$f":"IF(W44=$R44,0,1)","v":0},0]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,0.39200000000000002,null,{"$f":"'master Improvements'!E24","v":1},{"$f":"'Input A1'!W45","v":0.39200000000000002}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",{"$f":"IF(R46=AA46,\" \",1)","v":" "},{"$f":"AA46","v":30},null,{"$f":"'master Improvements'!E25","v":1},{"$f":"'Input A1'!W46","v":30},null,{"$f":"IF($V$20=AD46,$Z46,R46)","v":30},{"$f":"IF($V$20=AD46,$AB46,R46)","v":30},null,{"$f":"'master list of 10-90s'!D12","v":30},{"$f":"'master list of 10-90s'!E12","v":30},{"$f":"'master list of 10-90s'!F12","v":30},null,{"$f":"AE46","v":4},{"$f":"'LCOE Summary 10-90s'!B9","v":4},{"$f":"AD46-AE46","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,{"$f":"IF(R47=AA47,\" \",1)","v":" "},{"$f":"AA47","v":0.108}," note",{"$f":"'master Improvements'!E26","v":1},{"$f":"'Input A1'!W47","v":0.108},null,{"$f":"IF($V$20=AD47,$Z47,R47)","v":0.108},{"$f":"IF($V$20=AD47,$AB47,R47)","v":0.108},null,{"$f":"'master list of 10-90s'!D13","v":0.09},{"$f":"'master list of 10-90s'!E13","v":0.108},{"$f":"'master list of 10-90s'!F13","v":0.13},0.09,{"$f":"AE47","v":5},{"$f":"'LCOE Summary 10-90s'!B10","v":5},0,0,0]
[{"$f":"'Input A1'!A48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,"EERE Approach",null,{"$f":"IF(A48=1,\"Go To Resource Definition\",\" \")","v":" "}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E50:M59)","v":0},null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,{"$f":"SUM(R51:R53)+MAX(R55:R56)","v":6.5},{"$f":"SUM(U52:U53)+MAX(U55:U56)+$R51","v":4.5},{"$f":"SUM(W52:W53)+MAX(W55:W56)+$R51","v":6.5},{"$f":"SUM(X52:X53)+MAX(X55:X56)+$R51","v":6.5},{"$f":"MAX(G50:J50)","v":6.5},null,null,"Year of Project Initiation",null,null,null,2009," note",null,{"$f":"'Input A1'!W50","v":2009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration/Confirmation",null,"yr(s)",null,1,null,{"$f":"IF(K50<15,\" \",\"Total pre-startup duration exceeds 15 yrs in DCF\")","v":" "}]
[null,null,null,null,{"$f":"IF(U52=R52,1,0)","v":0},null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",{"$f":"IF(R52=AA52,\" \",1)","v":" "},{"$f":"AA52","v":2},null,null,{"$f":"'master Improvements'!E28","v":1},null,{"$f":"IF($V$20=AD52,$Z52,R52)","v":2},{"$f":"IF($V$20=AD52,$AB52,R52)","v":2},null,{"$f":"'master list of 10-90s'!D14","v":1.5},{"$f":"'master list of 10-90s'!E14","v":2},{"$f":"'master list of 10-90s'!F14","v":4},null,{"$f":"AE52","v":6},{"$f":"'LCOE Summary 10-90s'!B11","v":6},{"$f":"AD52-AE52","v":0},{"$f":"IF(W52=$R52,0,1)","v":0},{"$f":"IF(X52=$R52,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(U53=R53,1,0)","v":0},null,null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",{"$f":"IF(R53=AA53,\" \",1)","v":" "},{"$f":"AA53","v":1.5}," note",null,{"$f":"'master Improvements'!E29","v":1},null,{"$f":"IF($V$20=AD53,$Z53,R53)","v":1.5},1.5,null,{"$f":"'master list of 10-90s'!D15","v":1},{"$f":"'master list of 10-90s'!E15","v":1.5},{"$f":"'master list of 10-90s'!F15","v":2},null,{"$f":"AE53","v":7},{"$f":"'LCOE Summary 10-90s'!B12","v":7},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)",null,"yr(s)",null,1]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",{"$f":"IF(R55=AA55,\" \",1)","v":" "},{"$f":"AA55","v":1.5}," note",null,{"$f":"'master Improvements'!E30","v":1.25},null,1.5,1.5,null,{"$f":"'master list of 10-90s'!D16","v":1},{"$f":"'master list of 10-90s'!E16","v":1.5},{"$f":"'master list of 10-90s'!F16","v":2},null,8,{"$f":"'LCOE Summary 10-90s'!B13","v":8},0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",{"$f":"IF(R56=AA56,\" \",1)","v":" "},{"$f":"AA56","v":2},null,null,{"$f":"'master Improvements'!E31","v":1.5},null,2,2,null,{"$f":"'master list of 10-90s'!D17","v":1.25},{"$f":"'master list of 10-90s'!E17","v":2},{"$f":"'master list of 10-90s'!F17","v":2.5},null,9,{"$f":"'LCOE Summary 10-90s'!B14","v":9},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations",null,null,null,{"$f":"'Input A1'!T57","v":2014}," note",null,{"$f":"'Input A1'!W57","v":2014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning",null,null,null,{"$f":"'Input A1'!T58","v":2044},null,null,{"$f":"'Input A1'!W58","v":2044}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",null,0," note",null,{"$f":"'master Improvements'!E32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Plant Closure",null,null,null,{"$f":"'Input A1'!T60","v":2044},null,null,{"$f":"'Input A1'!W60","v":2044}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,0.3,null,null,{"$f":"'master Improvements'!E34","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,null,0.3,null,null,{"$f":"'master Improvements'!E35","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,null,0.15,null,null,{"$f":"'master Improvements'!E36","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,7.0000000000000007E-2,null,null,{"$f":"'master Improvements'!E37","v":7.0000000000000007E-2}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E67:E73)","v":0},null,null,null,null,null,null,null,null,"Inflation",null,null,null,0," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,0.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,0.192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,0.1152]
[null,null,null,null,{"$f":"IF(T73=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Year 6",null,null,null,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,{"$f":"IF('master list of 10-90s'!D3=D2,D2,D1)","v":"Hydrothermal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :",null,{"$f":"IF('Input A1'!E77>705,\"The value entered is above water's critical temperature\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,{"$f":"'master list of 10-90s'!E6","v":175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,{"$f":"'master list of 10-90s'!E7","v":1500}]
[null,null,null,null,{"$f":"MIN(E80:E157)","v":0},null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,{"$f":"MIN(E81:E83)","v":1},null,null,null,null,null,null,null,null,"Exploration Parameters:",null,{"$f":"IF(R82<'Input A1'!A151,\"Stop - The Potential Resource Found is less than Net Plant Power\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,"Greenfield"," note"]
[null,null,null,null,{"$f":"IF(T82=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",null,300," note",{"$f":"'master Improvements'!E40","v":1},{"$f":"'Input A1'!W82","v":300}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,"No"," note",{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A83=0),\"Recommend not Proportioning EGS Exploration Costs\",\" \")","v":" "}]
[null,null,null,null,{"$f":"MIN(E88:E150)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",{"$f":"IF(R85=AA85,\" \",1)","v":" "},{"$f":"AA85","v":6}," note",{"$f":"'master Improvements'!E42","v":0.83333333333333337},{"$f":"'Input A1'!W85","v":5},null,{"$f":"IF($V$20=AD85,$Z85,R85)","v":6},{"$f":"IF($V$20=AD85,$AB85,R85)","v":6},null,{"$f":"'master list of 10-90s'!D18","v":1},{"$f":"'master list of 10-90s'!E18","v":6},{"$f":"'master list of 10-90s'!F18","v":10},{"$f":"Z85","v":1},{"$f":"AE85","v":10},{"$f":"'LCOE Summary 10-90s'!B15","v":10},{"$f":"AD85-AE85","v":0},{"$f":"IF(W85=$R85,0,1)","v":0},{"$f":"IF(X85=$R85,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",null,60000," note",{"$f":"'master Improvements'!E43","v":1},{"$f":"'Input A1'!W86","v":60000}]
[]
[{"$f":"'Input A1'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Pre-Drilling Costs Determined for Each Site?",null,null,null,"Lump Sum"," note"]
[null,null,null,null,{"$f":"IF(T89=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",{"$f":"IF(R89=AA89,\" \",1)","v":" "},{"$f":"AA89","v":500000}," note",{"$f":"'master Improvements'!E44","v":0.7},{"$f":"'Input A1'!W89","v":350000},null,{"$f":"IF($V$20=AD89,$Z89,R89)","v":500000},{"$f":"IF($V$20=AD89,$AB89,R89)","v":500000},null,{"$f":"'master list of 10-90s'!D19","v":100000},{"$f":"'master list of 10-90s'!E19","v":500000},{"$f":"'master list of 10-90s'!F19","v":1000000},{"$f":"Z89","v":100000},{"$f":"AE89","v":11},{"$f":"'LCOE Summary 10-90s'!B16","v":11},{"$f":"AD89-AE89","v":0},{"$f":"IF(W89=$R89,0,1)","v":0},{"$f":"IF(X89=$R89,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E91:E150)","v":1},null,null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey of Existing Information  ",null,null,null,{"$f":"'Input A1'!T91","v":32000},null,null,{"$f":"'Input A1'!W91","v":32000}]
[null,null,null,null,{"$f":"IF(T92=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null," default value",null,{"$f":"'Input A1'!T92","v":32000},null,{"$f":"'master Improvements'!E46","v":1},{"$f":"'Input A1'!W92","v":32000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"MIN(E95:E104)","v":1},null,null,null,null,null,null,null,null,"Field Work  ",null,null,null,{"$f":"'Input A1'!F95","v":52000},null,null,{"$f":"'Input A1'!H95","v":52000}]
[null,null,null,null,{"$f":"IF(T95=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null," default value",null,{"$f":"'Input A1'!T95","v":48000},null,{"$f":"'master Improvements'!E47","v":1},{"$f":"'Input A1'!W95","v":48000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T97=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry","Yes"," default value",null,{"$f":"'Input A1'!T97","v":4000}," note",{"$f":"'master Improvements'!E48","v":1},{"$f":"'Input A1'!W97","v":4000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T99=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Rock & Soil Sample Analysis","No"," default value",null,{"$f":"'Input A1'!T99","v":0},null,{"$f":"'master Improvements'!E49","v":1},{"$f":"'Input A1'!W99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T101=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Soil Gas Flux Analysis","No"," default value",null,{"$f":"'Input A1'!T101","v":0},null,{"$f":"'master Improvements'!E50","v":1},{"$f":"'Input A1'!W101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T103=1,1,0)","v":1},null,null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy","No"," default value",null,{"$f":"'Input A1'!T103","v":0},null,{"$f":"'master Improvements'!E51","v":1},{"$f":"'Input A1'!W103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis",null,null,null,{"$f":"'Input A1'!T105","v":80000},null,null,{"$f":"'Input A1'!H106","v":80000}]
[null,null,null,null,{"$f":"IF(T106=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)","Yes"," default value",null,{"$f":"'Input A1'!T106","v":80000}," note",{"$f":"'master Improvements'!E52","v":1},{"$f":"'Input A1'!W106","v":80000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"MIN(E109:E118)","v":1},null,null,null,null,null,null,null,null,"Remote Sensing ",null,null,null,{"$f":"'Input A1'!T108","v":140388.88888888888},null,null,{"$f":"'Input A1'!W108","v":140388.88888888888}]
[null,null,null,null,{"$f":"IF(T109=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Multispectral imaging  ","Yes"," default value",null,{"$f":"'Input A1'!T109","v":138888.88888888888}," note",{"$f":"'master Improvements'!E53","v":1},{"$f":"'Input A1'!W109","v":138888.88888888888}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T111=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Hyperspectral imaging","No"," default value",null,{"$f":"'Input A1'!T111","v":0},null,{"$f":"'master Improvements'!E54","v":1},{"$f":"'Input A1'!W111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T113=1,1,0)","v":1},null,null,null,null,null,null,null,null,"LiDAR","No"," default value",null,{"$f":"'Input A1'!T113","v":0},null,{"$f":"'master Improvements'!E55","v":1},{"$f":"'Input A1'!W113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T115=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Aerial Photography","Yes"," default value",null,{"$f":"'Input A1'!T115","v":1500},null,{"$f":"'master Improvements'!E56","v":1},{"$f":"'Input A1'!W115","v":1500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T117=1,1,0)","v":1},null,null,null,null,null,null,null,null,"FLIR","No"," default value",null,{"$f":"'Input A1'!T117","v":0},null,{"$f":"'master Improvements'!E57","v":1},{"$f":"'Input A1'!W117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"MIN(E120:E139)","v":1},null,null,null,null,null,null,null,null,"Geophysics",null,null,null,{"$f":"'Input A1'!T119","v":195000},null,null,{"$f":"'Input A1'!W119","v":195000}]
[null,null,null,null,{"$f":"IF(T120=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Gravity","Yes"," default value",null,{"$f":"'Input A1'!T120","v":40000}," note",{"$f":"'master Improvements'!E59","v":1},{"$f":"'Input A1'!W120","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T122=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Aeromagnetic","Yes"," default value",null,{"$f":"'Input A1'!T122","v":115000},null,{"$f":"'master Improvements'!E60","v":1},{"$f":"'Input A1'!W122","v":115000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T124=1,1,0)","v":1},null,null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction","No"," default value",null,{"$f":"'Input A1'!T124","v":0},null,{"$f":"'master Improvements'!E61","v":1},{"$f":"'Input A1'!W124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T126=1,1,0)","v":1},null,null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction","No"," default value",null,{"$f":"'Input A1'!T126","v":0},null,{"$f":"'master Improvements'!E62","v":1},{"$f":"'Input A1'!W126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T128=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)","No"," default value",null,{"$f":"'Input A1'!T128","v":0},null,{"$f":"'master Improvements'!E63","v":1},{"$f":"'Input A1'!W128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T130=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Single Borehole and cross well seismic","No"," default value",null,{"$f":"'Input A1'!T130","v":0},null,{"$f":"'master Improvements'!E64","v":1},{"$f":"'Input A1'!W130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T132=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Direct Current / Resistivity","Yes"," default value",null,{"$f":"'Input A1'!T132","v":40000},null,{"$f":"'master Improvements'!E65","v":1},{"$f":"'Input A1'!W132","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T134=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Self-Potential","No"," default value",null,{"$f":"'Input A1'!T134","v":0},null,{"$f":"'master Improvements'!E66","v":1},{"$f":"'Input A1'!W134","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T136=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Electromagnetic","No"," default value",null,{"$f":"'Input A1'!T136","v":0},null,{"$f":"'master Improvements'!E67","v":1},{"$f":"'Input A1'!W136","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T138=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Magnetotelluric","No"," default value",null,{"$f":"'Input A1'!T138","v":0},null,{"$f":"'master Improvements'!E68","v":1},{"$f":"'Input A1'!W138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"MIN(E141:M144)","v":1},null,null,null,null,null,null,null,null,"Temperature Gradient Measurements",null,null,null,{"$f":"'Input A1'!T140","v":109500},null,null,{"$f":"'Input A1'!W140","v":109500}]
[null,null,null,null,{"$f":"IF(T141=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Drill Temperature Gradient holes","Yes"," default value",null,{"$f":"'Input A1'!T141","v":75000}," note",{"$f":"'master Improvements'!E70","v":1},{"$f":"'Input A1'!W141","v":75000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T143=1,1,0)","v":1},null,null,null,null,null,null,null,null,"2-meter probes","Yes"," default value",null,{"$f":"'Input A1'!T143","v":34500},null,{"$f":"'master Improvements'!E71","v":1},{"$f":"'Input A1'!W143","v":34500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting",null,null,null,{"$f":"'Input A1'!F146","v":96000},null,null,{"$f":"'Input A1'!H146","v":96000}]
[null,null,null,null,{"$f":"IF(T146=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null," default value",null,{"$f":"(1-'Input A1'!A146)*'Input A1'!B146","v":96000}," note",{"$f":"'master Improvements'!E73","v":1},{"$f":"T146*'Input A1'!F146","v":96000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs ",null,null,null,{"$f":"'Input A1'!T148","v":0.12},null,null,{"$f":"'Input A1'!W148","v":0.12}]
[null,null,null,null,{"$f":"IF(T149=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null," default value",null,{"$f":"(1-'Input A1'!A149)*'Input A1'!B149","v":0.12}," note",{"$f":"'master Improvements'!E75","v":1},{"$f":"T149*'Input A1'!F149","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"or enter new %"]
[null,null,null,null,{"$f":"MIN(E152:E154)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF('Input A1'!A81+'Input A1'!A82+'Input A1'!A152=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "},null,null,"note"]
[{"$f":"'Input A1'!A152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,"Yes"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",{"$f":"IF(R153=AA153,\" \",1)","v":" "},{"$f":"AA153","v":5}," note",{"$f":"'master Improvements'!E77","v":0.6},{"$f":"'Input A1'!W153","v":3},null,{"$f":"IF($V$20=AD153,$Z153,R153)","v":5},{"$f":"IF($V$20=AD153,$AB153,R153)","v":5},null,{"$f":"'master list of 10-90s'!D20","v":1},{"$f":"'master list of 10-90s'!E20","v":5},{"$f":"'master list of 10-90s'!F20","v":10},{"$f":"Z153","v":1},{"$f":"AE153","v":12},{"$f":"'LCOE Summary 10-90s'!B17","v":12},{"$f":"AD153-AE153","v":0},{"$f":"IF(W153=$R153,0,1)","v":0},{"$f":"IF(X153=$R153,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole, and full-sized wells drilled)",null,"per site",null,{"$f":"AA154","v":3000000},null,{"$f":"'master Improvements'!E78","v":0.6},{"$f":"'Input A1'!W154","v":1800000},null,{"$f":"IF($V$20=AD154,$Z154,R154)","v":3000000},{"$f":"IF($V$20=AD154,$AB154,R154)","v":3000000},null,{"$f":"'master list of 10-90s'!D21","v":1000000},{"$f":"'master list of 10-90s'!E21","v":3000000},{"$f":"'master list of 10-90s'!F21","v":7000000},{"$f":"Z154","v":1000000},{"$f":"AE154","v":13},{"$f":"'LCOE Summary 10-90s'!B18","v":13},{"$f":"AD154-AE154","v":0},{"$f":"IF(W154=$R154,0,1)","v":0},{"$f":"IF(X154=$R154,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Drilling - Exploration/Confirmation Phases ",null,"per site",null,{"$f":"IF('Input A1'!A75=1,250000,125000)","v":125000},null,{"$f":"'master Improvements'!E81","v":1},{"$f":"'Input A1'!W155","v":125000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost ",null,"$ per acre",null,{"$f":"AA156","v":30},null,{"$f":"'master Improvements'!E82","v":1},{"$f":"'Input A1'!W156","v":30},null,{"$f":"IF($V$20=AD156,$Z156,R156)","v":30},{"$f":"IF($V$20=AD156,$AB156,R156)","v":30},null,{"$f":"'master list of 10-90s'!D22","v":2},{"$f":"'master list of 10-90s'!E22","v":30},{"$f":"'master list of 10-90s'!F22","v":1000},null,{"$f":"AE156","v":14},{"$f":"'LCOE Summary 10-90s'!B19","v":14},{"$f":"AD156-AE156","v":0},{"$f":"IF(W156=$R156,0,1)","v":0},{"$f":"IF(X156=$R156,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Exploration Drilling ",null,"per site",null,0,"note",{"$f":"'master Improvements'!E83","v":1},{"$f":"'Input A1'!W157","v":0}]
[null,null,null,null,{"$f":"MIN(E160:E186)","v":0},null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,{"$f":"IF(R159=AA159,\" \",1)","v":" "},{"$f":"AA159","v":2},null,{"$f":"'master Improvements'!E85","v":0.75},{"$f":"'Input A1'!W159","v":1.5},null,{"$f":"IF($V$20=AD159,$Z159,R159)","v":2},{"$f":"IF($V$20=AD159,$AB159,R159)","v":2},null,{"$f":"'master list of 10-90s'!D23","v":1},{"$f":"'master list of 10-90s'!E23","v":2},{"$f":"'master list of 10-90s'!F23","v":4},{"$f":"Z159","v":1},{"$f":"AE159","v":15},{"$f":"'LCOE Summary 10-90s'!B20","v":15},{"$f":"AD159-AE159","v":0},{"$f":"IF(W159=$R159,0,1)","v":0},{"$f":"IF(X159=$R159,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E162:E172)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :",null,null,null,null,null,{"$f":"IF(OR(R162>1,R162*T162>1),\"Success rate should be 100% or less\",IF(OR(R162<=0,T162*R162<=0),\"Success rate should exceed 0%\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of wells at Each Unsuccessful Site",null,null,null,{"$f":"IF('Input A1'!A75=1,1.5,2)","v":2},"note",{"$f":"'master Improvements'!E87","v":1},{"$f":"'Input A1'!W161","v":2}]
[null,null,null,null,{"$f":"IF(T162=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,{"$f":"IF(R162=AA162,\" \",1)","v":" "},{"$f":"AA162","v":0.6},"note",{"$f":"'master Improvements'!E88","v":1.25},{"$f":"'Input A1'!W162","v":0.75},null,{"$f":"IF($V$20=AD162,$Z162,R162)","v":0.6},{"$f":"IF($V$20=AD162,$AB162,R162)","v":0.6},null,{"$f":"'master list of 10-90s'!D24","v":0.8},{"$f":"'master list of 10-90s'!E24","v":0.6},{"$f":"'master list of 10-90s'!F24","v":0.4},{"$f":"Z162","v":0.8},{"$f":"AE162","v":16},{"$f":"'LCOE Summary 10-90s'!B21","v":16},{"$f":"AD162-AE162","v":0},{"$f":"IF(W162=$R162,0,1)","v":0},{"$f":"IF(X162=$R162,0,1)","v":0}]
[{"$f":"'Input A1'!A163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,null,"Well Count","note"]
[{"$f":"'Input A1'!B164","v":3.1379834487015961},null,null,null,{"$f":"IF(T164=1,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,"count",{"$f":"IF(R164=AA164,\" \",1)","v":" "},{"$f":"AA164","v":3},null,{"$f":"'master Improvements'!E89","v":0.66666666666666663},{"$f":"'Input A1'!W164","v":2},null,{"$f":"IF($V$20=AD164,$Z164,R164)","v":3},{"$f":"IF($V$20=AD164,$AB164,R164)","v":3},null,{"$f":"'master list of 10-90s'!D25","v":1},{"$f":"'master list of 10-90s'!E25","v":3},{"$f":"'master list of 10-90s'!F25","v":6},{"$f":"Z164","v":1},{"$f":"AE164","v":17},{"$f":"'LCOE Summary 10-90s'!B22","v":17},{"$f":"AD164-AE164","v":0},{"$f":"IF(W164=$R164,0,1)","v":0},{"$f":"IF(X164=$R164,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,"%",null,0.5,null,{"$f":"'master Improvements'!E90","v":1},{"$f":"'Input A1'!W165","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,"MW / Well",null,{"$f":"'Input A1'!T166","v":4.8875987123011999},null,null,{"$f":"'Input A1'!W166","v":4.63533876035721}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,"count",null,{"$f":"'Input A1'!T167","v":3.068991724350798}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,"count",null,{"$f":"'Input A1'!T168","v":7},null,null,{"$f":"'Input A1'!W168","v":3.6666666666666665}]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,R169<2),\"Stop - 2 successful confirmation wells required for EGS\",\" # of Successful Confirmation Wells\")","v":" # of Successful Confirmation Wells"},null,"count",null,{"$f":"'Input A1'!T169","v":3},"note",null,{"$f":"'Input A1'!W169","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,{"$f":"IF(R170=AA170,\" \",1)","v":" "},{"$f":"AA170","v":1.2},"note",{"$f":"IF(OR(R170<1,R170*T172<1),\"Confirmation well cost is < reference production well cost\",\" \")","v":"Confirmation well cost is < reference production well cost"},null,null,{"$f":"IF($V$20=AD170,$Z170,R170)","v":1.2},{"$f":"IF($V$20=AD170,$AB170,R170)","v":1.2},null,{"$f":"'master list of 10-90s'!D26","v":1},{"$f":"'master list of 10-90s'!E26","v":1.2},{"$f":"'master list of 10-90s'!F26","v":1.5},{"$f":"Z170","v":1},{"$f":"AE170","v":18},{"$f":"'LCOE Summary 10-90s'!B23","v":18},{"$f":"AD170-AE170","v":0},{"$f":"IF(W170=$R170,0,1)","v":0},{"$f":"IF(X170=$R170,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,"$ / well",null,{"$f":"'Input A1'!T171","v":3164771.2549775303},"note"]
[null,null,null,null,{"$f":"IF(T172=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,"$ / well",null,{"$f":"'Input A1'!T172","v":3797725.5059730364},null,{"$f":"'master Improvements'!E91","v":0.6},{"$f":"'Input A1'!W172","v":2278635.3035838217}]
[null,null,null,null,{"$f":"MIN(E175:E186)","v":1},null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Cost during Confirmation Phase",null,"per site",null,0,"note",{"$f":"'master Improvements'!E93","v":1},{"$f":"'Input A1'!W174","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,null,"% Confirmation Drilling Cost","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,{"$f":"IF(T177=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,"per project",null,{"$f":"2500000","v":2500000},null,{"$f":"'master Improvements'!E94","v":1},{"$f":"'Input A1'!W177","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,{"$f":"IF(T179=1,1,0)","v":1},null,null,null,null,null,null,null,null,"% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,null,null,0.05,"note",{"$f":"'master Improvements'!E96","v":1},{"$f":"'Input A1'!W179","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!A75=1,'Input A1'!A181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"'Input A1'!A181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"No"},"note",{"$f":"IF('Input A1'!A181=1,IF(R183<R182,\"Stop, the confirmation stimulation cost is less than value used for resevoir creation\",\" \"),\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,"$ / well",null,{"$f":"'Input A1'!T182","v":0}]
[null,null,null,null,{"$f":"IF(T183=1,1,0)","v":1},null,null,null,null,null,null,null,null,"enter Stimulation Cost ",null,"$ / injection well",{"$f":"IF(R183=AA183,\" \",1)","v":" "},{"$f":"AA183","v":0},null,{"$f":"'master Improvements'!E98","v":1},{"$f":"'Input A1'!W183","v":0},null,{"$f":"IF($V$20=AD183,$Z183,R183)","v":0},{"$f":"IF($V$20=AD183,$AB183,R183)","v":0},null,{"$f":"'master list of 10-90s'!D27","v":0},{"$f":"'master list of 10-90s'!E27","v":0},{"$f":"'master list of 10-90s'!F27","v":0},{"$f":"Z183","v":0},{"$f":"AE183","v":19},{"$f":"'LCOE Summary 10-90s'!B24","v":19},{"$f":"AD183-AE183","v":0},{"$f":"IF(W183=$R183,0,1)","v":0},{"$f":"IF(X183=$R183,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E185:E186)","v":1},null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,{"$f":"IF(T185=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,{"$f":"IF('Input A1'!A75=1,500000,150000)","v":150000},"note",{"$f":"'master Improvements'!E100","v":1},{"$f":"'Input A1'!W185","v":150000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Well Testing Cost",null,"$/project",null,{"$f":"'Input A1'!T186","v":300000},"note",null,{"$f":"'Input A1'!W186","v":225000}]
[null,null,null,null,{"$f":"MIN(E188:E237)","v":0},null,null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,null,null,null,{"$f":"MIN(E189:E194)","v":0},null,null,null,null,null,null,null,null,"Well Field Details:",null,null,null,null,null,{"$f":"IF(OR(R189>1,R189*T189>1),\"Success rate should be 100% or less\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(T189=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,{"$f":"IF(R189=AA189,\" \",1)","v":" "},{"$f":"AA189","v":0.8},"note",{"$f":"'master Improvements'!E103","v":1.0625},{"$f":"'Input A1'!W189","v":0.85000000000000009},null,{"$f":"IF($V$20=AD189,$Z189,R189)","v":0.8},{"$f":"IF($V$20=AD189,$AB189,R189)","v":0.8},null,{"$f":"'master list of 10-90s'!D28","v":0.9},{"$f":"'master list of 10-90s'!E28","v":0.8},{"$f":"'master list of 10-90s'!F28","v":0.6},{"$f":"Z189","v":0.9},{"$f":"AE189","v":20},{"$f":"'LCOE Summary 10-90s'!B25","v":20},{"$f":"AD189-AE189","v":0},{"$f":"IF(W189=$R189,0,1)","v":0},{"$f":"IF(X189=$R189,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T190=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,0,"note",{"$f":"'master Improvements'!E104","v":1},{"$f":"'Input A1'!W190","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated",null,null,null,{"$f":"'Input A1'!T191","v":1.5482942070455583},"note",null,{"$f":"'Input A1'!W191","v":2.5315082626212519}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,"NA","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,1,"note"]
[null,null,null,null,{"$f":"IF(T194=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,{"$f":"IF(R194=AA194,\" \",1)","v":" "},{"$f":"AA194","v":0.75},"note",{"$f":"'master Improvements'!E105","v":1},{"$f":"'Input A1'!W194","v":0.75},null,{"$f":"IF($V$20=AD194,$Z194,R194)","v":0.75},{"$f":"IF($V$20=AD194,$AB194,R194)","v":0.75},null,{"$f":"'master list of 10-90s'!D29","v":0.6},{"$f":"'master list of 10-90s'!E29","v":0.75},{"$f":"'master list of 10-90s'!F29","v":2},{"$f":"Z194","v":0.6},{"$f":"AE194","v":21},{"$f":"'LCOE Summary 10-90s'!B26","v":21},{"$f":"AD194-AE194","v":0},{"$f":"IF(W194=$R194,0,1)","v":0},{"$f":"IF(X194=$R194,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E203:E228)","v":0},null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling costs are estimated for 'full-diameter' wells using either simple cost correlations based on well depth, or an estimate made by the model based on User provided input. The simpler cost correlations are for either a smaller diameter well or a larger diameter well. If this option is used, the User defines which correlation is used for the production well. If the ratio of injection to production wells is 1 or larger, the model uses same correlation for the injection well; if the ratio is less than 1, the cost correlation for the larger diameter well is used."]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Curves"]
[{"$f":"'Input A1'!A198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Size ",{"$f":"IF(AND(A199=1,A398=1),\"Stop - Use Larger Diameter well for Binary\",\" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A398=0),E5,E6)","v":"Larger Diameter"},null,{"$f":"'Input A1'!V199","v":"12.25 inch well bore in production interval"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size ",null,null,null,{"$f":"'Input A1'!T200","v":"Larger Diameter"},null,{"$f":"'Input A1'!V200","v":"12.25 inch well bore in injection interval"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost - Cost Curve",null,null,null,{"$f":"'Input A1'!T201","v":3164771.2549775303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost - Cost Curve",null,null,null,{"$f":"'Input A1'!T202","v":3164771.2549775303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM Estimates","This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well",null,null,"Injection Well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,"Open Hole","note",null,"Open Hole"]
[{"$f":"'Input A1'!B220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,"inch",null,{"$f":"AA300","v":"default"},"note"]
[{"$f":"'Input A1'!B221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!D208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Well Interval Liner OD or Hole Diameter"},null,"inch",null,null,null,null,{"$f":"AA317","v":"default"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,"inch",null,{"$f":"'Input A1'!T208","v":0},null,null,{"$f":"'Input A1'!W208","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,"m / hr",null,{"$f":"'Input A1'!T212","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,"m / hr",null,{"$f":"'Input A1'!T213","v":4.5720137891935879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Bit Life",null,"hrs",null,{"$f":"'Input A1'!T215","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Casing Cost Determined",null,"$ / lb",null,{"$f":"'Input A1'!T217","v":1.0696535409112233},"note",null,{"$f":"'Input A1'!W217","v":1.0696535409112233}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Cost Multiplier Used for Casing Exposed to Geofluid",null,null,null,{"$f":"'Input A1'!T218","v":1.5},"note",null,{"$f":"'Input A1'!W218","v":1.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Cement Cost",null,"$/ft^3",null,{"$f":"'Well Field Dvlpmnt A2'!E85","v":65},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate",null,null,null,{"$f":"'Input A1'!T221","v":3652689.8826577505},"note",null,{"$f":"'Input A1'!W221","v":3521873.3268489968}]
[null,null,null,null,{"$f":"MIN(E223:E228)","v":0},null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,"Reference",null,null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,"$ / well",null,{"$f":"'Input A1'!T223","v":3164771.2549775303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,1,"note",null,null,null,null,null,null,"Adjust multiplier to get these well costs"]
[null,null,null,null,{"$f":"IF(T225=1,1,0)","v":0},null,null,null,null,null,null,null,null," Production Well Cost Used",null,"$ / well",{"$f":"IF(R225=AA225,\" \",1)*0","v":0},{"$f":"R223*R224","v":3164771.2549775303},null,{"$f":"'master Improvements'!E106","v":0.6},{"$f":"'Input A1'!W225","v":1898862.7529865182},null,{"$f":"IF($V$20=AD225,$Z225,R225)","v":3164771.2549775303},{"$f":"IF($V$20=AD225,$AB225,R225)","v":3164771.2549775303},null,{"$f":"'master list of 10-90s'!D30","v":1500000},{"$f":"'master list of 10-90s'!E30","v":"curve"},{"$f":"'master list of 10-90s'!F30","v":7000000},{"$f":"Z225","v":1500000},{"$f":"AE225","v":22},{"$f":"'LCOE Summary 10-90s'!B27","v":22},{"$f":"AD225-AE225","v":0},{"$f":"IF(W225=$R225,0,1)","v":0},{"$f":"IF(X225=$R225,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,"$ / well",null,{"$f":"'Input A1'!T226","v":3164771.2549775303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,1,"note",null,null,null,null,null,null,"Adjust multiplier to get these well costs"]
[null,null,null,null,{"$f":"IF(T228=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,"$ / well",{"$f":"IF(R228=AA228,\" \",1)*0","v":0},{"$f":"R226*R227","v":3164771.2549775303},null,{"$f":"'master Improvements'!E107","v":0.6},{"$f":"'Input A1'!W228","v":1898862.7529865182},null,{"$f":"IF($V$20=AD228,$Z228,R228)","v":3164771.2549775303},{"$f":"IF($V$20=AD228,$AB228,R228)","v":3164771.2549775303},null,{"$f":"'master list of 10-90s'!D31","v":1500000},{"$f":"'master list of 10-90s'!E31","v":"curve"},{"$f":"'master list of 10-90s'!F31","v":7000000},{"$f":"Z228","v":1500000},{"$f":"AE228","v":23},{"$f":"'LCOE Summary 10-90s'!B28","v":23},{"$f":"AD228-AE228","v":0},{"$f":"IF(W228=$R228,0,1)","v":0},{"$f":"IF(X228=$R228,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E230:E237)","v":1},null,null,null,null,null,null,null,null,"Other Field Costs :"]
[{"$f":"'Input A1'!A230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,"Fixed Cost","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,"$/well",{"$f":"IF(R232=AA232,\" \",1)","v":" "},{"$f":"AA232","v":200000},null,null,null,null,{"$f":"IF($V$20=AD232,$Z232,R232)","v":200000},{"$f":"IF($V$20=AD232,$AB232,R232)","v":200000},null,{"$f":"'master list of 10-90s'!D32","v":100000},{"$f":"'master list of 10-90s'!E32","v":200000},{"$f":"'master list of 10-90s'!F32","v":400000},{"$f":"Z232","v":100000},{"$f":"AE232","v":24},{"$f":"'LCOE Summary 10-90s'!B29","v":24},{"$f":"AD232-AE232","v":0},{"$f":"IF(W232=$R232,0,1)","v":0},{"$f":"IF(X232=$R232,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psid",null,5,"note"]
[null,null,null,null,{"$f":"IF(T236=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,"$ / well",null,{"$f":"'Input A1'!T236","v":200000},"note",{"$f":"'master Improvements'!E109","v":1},{"$f":"'Input A1'!W236","v":200000}]
[null,null,null,null,{"$f":"IF(T237=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,"% ",null,0.05,null,{"$f":"'master Improvements'!E110","v":1},{"$f":"'Input A1'!W237","v":0.05},null,null,null,null,null,null,null,null,null,null,"Placeholder value  - need better #"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,"$ / project",{"$f":"IF(R238=AA238,\" \",1)","v":" "},{"$f":"AA238","v":1000000},null,{"$f":"'master Improvements'!E111","v":1},{"$f":"'Input A1'!W238","v":1000000},null,{"$f":"IF($V$20=AD238,$Z238,R238)","v":1000000},{"$f":"IF($V$20=AD238,$AB238,R238)","v":1000000},null,{"$f":"'master list of 10-90s'!D33","v":500000},{"$f":"'master list of 10-90s'!E33","v":1000000},{"$f":"'master list of 10-90s'!F33","v":2000000},null,{"$f":"AE238","v":25},{"$f":"'LCOE Summary 10-90s'!B30","v":25},{"$f":"AD238-AE238","v":0}]
[null,null,null,null,{"$f":"MIN(E240:M284)","v":0},null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,{"$f":"IF(T241=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",{"$f":"IF(R241=AA241,\" \",1)","v":" "},{"$f":"AA241","v":100},null,{"$f":"'master Improvements'!E113","v":1},{"$f":"'Input A1'!W241","v":100},null,{"$f":"IF($V$20=AD241,$Z241,R241)","v":100},{"$f":"IF($V$20=AD241,$AB241,R241)","v":100},null,{"$f":"'master list of 10-90s'!D34","v":160},{"$f":"'master list of 10-90s'!E34","v":100},{"$f":"'master list of 10-90s'!F34","v":70},{"$f":"Z241","v":160},{"$f":"AE241","v":26},{"$f":"'LCOE Summary 10-90s'!B31","v":26},{"$f":"AD241-AE241","v":0},{"$f":"IF(W241=$R241,0,1)","v":0},{"$f":"IF(X241=$R241,0,1)","v":0}]
[{"$f":"'Input A1'!A75","v":0},null,null,null,{"$f":"MIN(E243:E252)","v":0},null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"'Input A1'!A243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"No"}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,null,"Input Value","note"]
[]
[null,null,null,null,{"$f":"IF(T246=1,1,0)","v":1},null,null,null,null,null,null,null,null,"enter Inputted Stimulation Cost ",null,"$ /injection well",{"$f":"IF(R246=AA246,\" \",1)","v":" "},{"$f":"AA246","v":0},null,{"$f":"'master Improvements'!E114","v":1},{"$f":"'Input A1'!W246","v":0},null,{"$f":"IF($V$20=AD246,$Z246,R246)","v":0},{"$f":"IF($V$20=AD246,$AB246,R246)","v":0},null,{"$f":"'master list of 10-90s'!D35","v":0},{"$f":"'master list of 10-90s'!E35","v":0},{"$f":"'master list of 10-90s'!F35","v":0},{"$f":"Z246","v":0},{"$f":"AE246","v":27},{"$f":"'LCOE Summary 10-90s'!B32","v":27},{"$f":"AD246-AE246","v":0},{"$f":"IF(W246=$R246,0,1)","v":0},{"$f":"IF(X246=$R246,0,1)","v":0}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,{"$f":"MIN(E248:E252)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(T248=1,1,0)","v":1},null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,"km",null,1,"note",{"$f":"'master Improvements'!E116","v":1},{"$f":"'Input A1'!W248","v":1}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,200000,"note",{"$f":"'master Improvements'!E117","v":1},{"$f":"'Input A1'!W249","v":200000}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,"$ / ft^2",null,0.1,"note",{"$f":"'master Improvements'!E118","v":1},{"$f":"'Input A1'!W250","v":0.1}]
[null,null,null,null,{"$f":"IF(R251=U251,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,1,"note",null,{"$f":"'master Improvements'!E119","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,"$ / injection well",null,{"$f":"'Summary A1'!H154","v":0},null,null,{"$f":"'Summary A1'!J154","v":0}]
[null,null,null,null,{"$f":"MIN(E254:E261)","v":1},null,null,null,null,null,null,null,null,"Hydraulic Drawdown ",{"$f":"IF(A257=1,\"Calculated pump depth exceeds resource depth - decrease well flow rate or drawdown\",\" \")","v":" "}]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,null,"Input Value","note"]
[null,null,null,null,{"$f":"IF(T255=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",{"$f":"IF(R255=AA255,\" \",1)","v":" "},{"$f":"AA255","v":0.4},"note",{"$f":"'master Improvements'!E121","v":1},{"$f":"'Input A1'!W255","v":0.4},null,{"$f":"IF($V$20=AD255,$Z255,R255)","v":0.4},{"$f":"IF($V$20=AD255,$AB255,R255)","v":0.4},null,{"$f":"'master list of 10-90s'!D36","v":0.2},{"$f":"'master list of 10-90s'!E36","v":0.4},{"$f":"'master list of 10-90s'!F36","v":1.2},{"$f":"Z255","v":0.2},{"$f":"AE255","v":28},{"$f":"'LCOE Summary 10-90s'!B33","v":28},{"$f":"AD255-AE255","v":0},{"$f":"IF(W255=$R255,0,1)","v":0},{"$f":"IF(X255=$R255,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,null,1,null,{"$f":"'master Improvements'!E122","v":1},{"$f":"'Input A1'!W256","v":1}]
[{"$f":"'Input A1'!A257","v":0},null,null,null,{"$f":"MIN(E258:E261)","v":1},null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)",null,null,null,"Calculation option not currently used"]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,"k*A","note"]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(T259=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,"Darcy",null,0.5,null,{"$f":"'master Improvements'!E125","v":1},{"$f":"'Input A1'!W259","v":0.5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Reservoir Height",null,"meter",null,200,null,{"$f":"'master Improvements'!E126","v":1},{"$f":"'Input A1'!W260","v":200}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Reservoir Width",null,"meter",null,800,null,{"$f":"'master Improvements'!E127","v":1},{"$f":"'Input A1'!W261","v":800}]
[null,null,null,null,{"$f":"MIN(E263:E280)","v":1},null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,"ΔC",null,{"$f":" 0.21*'Summary A1'!H50-12.2","v":24.55},"note"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,null,"Yes"]
[null,null,null,null,{"$f":"IF(T265=1,1,0)","v":1},null,null,null,null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,"ΔC",null,null,null,{"$f":"'master Improvements'!E129","v":1},{"$f":"'Input A1'!W265","v":24.55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"Stop - Must Use Carslaw-Jaeger solution for thermal decline when calculating stimulation cost\",\" \")","v":" "}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",{"$f":"IF(AND('Input A1'!A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Must use Carslaw & Jaeger Solution\",\" \")","v":" "},null,null,"Annual Decline Rate","note",{"$f":"IF('Input A1'!G267>0,\"Input has triggered well field replacement\",\" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A267=1),\"STOP - Must use Decline Rate with Hydrothermal Resource\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T268=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",{"$f":"IF(R268=AA268,\" \",1)","v":" "},{"$f":"AA268","v":4.0000000000000001E-3},"note",{"$f":"'master Improvements'!E131","v":1},{"$f":"'Input A1'!W268","v":4.0000000000000001E-3},null,{"$f":"IF($V$20=AD268,$Z268,R268)","v":4.0000000000000001E-3},{"$f":"IF($V$20=AD268,$AB268,R268)","v":4.0000000000000001E-3},null,{"$f":"'master list of 10-90s'!D37","v":2E-3},{"$f":"'master list of 10-90s'!E37","v":4.0000000000000001E-3},{"$f":"'master list of 10-90s'!F37","v":0.01},{"$f":"Z268","v":2E-3},{"$f":"AE268","v":29},{"$f":"'LCOE Summary 10-90s'!B34","v":29},{"$f":"AD268-AE268","v":0},{"$f":"IF(W268=$R268,0,1)","v":0},{"$f":"IF(X268=$R268,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E270:E280)","v":1},null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction",null,null,null,"Calculation option not currently used"]
[null,null,null,null,{"$f":"IF(T270=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture aperture",null,"inch",null,0.125,null,{"$f":"'master Improvements'!E133","v":1},{"$f":"'Input A1'!W270","v":0.125}]
[null,null,null,null,{"$f":"IF(T271=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture width",null,"ft",null,500,null,{"$f":"'master Improvements'!E134","v":1},{"$f":"'Input A1'!W271","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A267=1,OR('Input A1'!A272=1,'Input A1'!A273=1)),\"STOP- flow in fracture is not laminar, increase # of fractures\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T273=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,8,null,{"$f":"'master Improvements'!E135","v":1},{"$f":"'Input A1'!W273","v":8}]
[null,null,null,null,{"$f":"IF(T274=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,"deg",null,15,null,{"$f":"'master Improvements'!E136","v":1},{"$f":"'Input A1'!W274","v":15}]
[null,null,null,null,{"$f":"IF(T275=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,1,"note",{"$f":"'master Improvements'!E137","v":1},{"$f":"'Input A1'!W275","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties",null,null,null,null,"note"]
[null,null,null,null,{"$f":"IF(T277=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,"J/m-day-C",null,{"$f":"3*3600*24","v":259200},null,{"$f":"'master Improvements'!E139","v":1},{"$f":"'Input A1'!W277","v":259200}]
[null,null,null,null,{"$f":"IF(T278=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,"J/kg-C",null,950,null,{"$f":"'master Improvements'!E140","v":1},{"$f":"'Input A1'!W278","v":950}]
[null,null,null,null,{"$f":"IF(T279=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Density, rho",null,"kg/m^3",null,2600,null,{"$f":"'master Improvements'!E141","v":1},{"$f":"'Input A1'!W279","v":2600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,"m^2/day",null,{"$f":"'Input A1'!T280","v":0.10493927125506072},null,null,{"$f":"'Input A1'!W280","v":0.10493927125506072}]
[null,null,null,null,{"$f":"MIN(E282:E284)","v":1},null,null,null,null,null,null,null,null,"Water Loss ",null,null,null,null,null,{"$f":"IF(AND(R282<1,R282*T282<1),\" \",\"Water loss exceeds production flow?\")","v":" "}]
[null,null,null,null,{"$f":"IF(T282=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,{"$f":"IF(R282=AA282,\" \",1)","v":" "},{"$f":"AA282","v":0},null,{"$f":"'master Improvements'!E143","v":1},{"$f":"'Input A1'!W282","v":0},null,{"$f":"IF($V$20=AD282,$Z282,R282)","v":0},{"$f":"IF($V$20=AD282,$AB282,R282)","v":0},null,{"$f":"'master list of 10-90s'!D38","v":0},{"$f":"'master list of 10-90s'!E38","v":0},{"$f":"'master list of 10-90s'!F38","v":0},{"$f":"Z282","v":0},{"$f":"AE282","v":30},{"$f":"'LCOE Summary 10-90s'!B35","v":30},{"$f":"AD282-AE282","v":0},{"$f":"IF(W282=$R282,0,1)","v":0},{"$f":"IF(X282=$R282,0,1)","v":0}]
[{"$f":"'Input A1'!A283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"No"},"note",{"$f":"IF('Input A1'!A75=1,\" Model uses Yes for EGS regardless of Input\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T284=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",{"$f":"IF(R284=AA284,\" \",1)","v":" "},{"$f":"AA284","v":0},null,{"$f":"'master Improvements'!E144","v":1},{"$f":"'Input A1'!W284","v":0},null,{"$f":"IF($V$20=AD284,$Z284,R284)","v":0},{"$f":"IF($V$20=AD284,$AB284,R284)","v":0},null,{"$f":"'master list of 10-90s'!D39","v":0},{"$f":"'master list of 10-90s'!E39","v":0},{"$f":"'master list of 10-90s'!F39","v":0},{"$f":"Z284","v":0},{"$f":"AE284","v":31},{"$f":"'LCOE Summary 10-90s'!B36","v":31},{"$f":"AD284-AE284","v":0}]
[null,null,null,null,{"$f":"MIN(E286:E324)","v":0},null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING",null,null,null,null,null,{"$f":"IF(AND(R286<1,R286*T286<1,R286>0,R286*T286>0),\" \",\"Pump efficiency should be >0% & <100%\")","v":" "}]
[null,null,null,null,{"$f":"IF(T286=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,{"$f":"IF(R286=AA286,\" \",1)","v":" "},{"$f":"AA286","v":0.67500000000000004},null,{"$f":"IF('master Improvements'!E2=0,1,'master Improvements'!E146)","v":1.1111111111111109},{"$f":"'Input A1'!W286","v":0.74999999999999989},null,{"$f":"IF($V$20=AD286,$Z286,R286)","v":0.67500000000000004},{"$f":"IF($V$20=AD286,$AB286,R286)","v":0.67500000000000004},null,{"$f":"'master list of 10-90s'!D40","v":0.8},{"$f":"'master list of 10-90s'!E40","v":0.67500000000000004},{"$f":"'master list of 10-90s'!F40","v":0.6},{"$f":"Z286","v":0.8},{"$f":"AE286","v":32},{"$f":"'LCOE Summary 10-90s'!B37","v":32},{"$f":"AD286-AE286","v":0},{"$f":"IF(W286=$R286,0,1)","v":0},{"$f":"IF(X286=$R286,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E288:E312)","v":1},null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!C288","v":0},null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"IF('Input A1'!A$398=1,G$1,G$2)","v":"Yes"},"note",{"$f":"IF('Input A1'!C288=1,\"Flashing in Production Well\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - setting depth not used\")","v":" "}]
[{"$f":"'Input A1'!A290","v":1},null,null,null,{"$f":"MIN(E291:E301)","v":1},null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,"Calculate","note",{"$f":"IF(AND('Input A1'!C288=1,'Input A1'!A398=1),\"Flashing in Production Well with Binary Plant\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C291=1,\"Inputted depth exceeds resource depth\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T292=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production Pump setting depth",null,"meter",null,null,null,{"$f":"'master Improvements'!E147","v":1},{"$f":"'Input A1'!W292","v":0}]
[null,null,null,null,{"$f":"MIN(E294:E301)","v":1},null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,{"$f":"IF(T294=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",null,50,"note",{"$f":"'master Improvements'!E149","v":1},{"$f":"'Input A1'!W294","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch",null,{"$f":"'Input A1'!T295","v":16},"note"]
[null,{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},{"$f":"R296+1","v":10.625},null,{"$f":"IF(T296=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production pump casing diameter",null,"inch",null,9.625,"note",{"$f":"'master Improvements'!E150","v":1},{"$f":"'Input A1'!W296","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness used for casing",null,"ft",null,{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},"note"]
[{"$f":"'Input A1'!A298","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "},null,null,null,{"$f":"IF(OR(R296+2>B296,U296+2>B296),\"Production Casing Diameter is too Large\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"IF('Input A1'!A$75=1,F$5,F$6)","v":"Open Hole"},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,"inch",{"$f":"IF(R300=AA300,\" \",1)*0","v":0},{"$f":"'Input A1'!T300","v":12.25},"note",null,null,null,{"$f":"IF($V$20=AD300,$Z300,R300)","v":12.25},{"$f":"IF($V$20=AD300,$AB300,R300)","v":12.25},null,{"$f":"'master list of 10-90s'!D41","v":14.5},{"$f":"'master list of 10-90s'!E41","v":"default"},{"$f":"'master list of 10-90s'!F41","v":8.25},{"$f":"Z300","v":14.5},{"$f":"AE300","v":33},{"$f":"'LCOE Summary 10-90s'!B38","v":33},{"$f":"AD300-AE300","v":0},{"$f":"IF(W300=$R300,0,1)","v":0},{"$f":"IF(X300=$R300,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input A1'!C208=1,'Input A1'!E208=1,'Input A1'!G208=1),\"\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped -pump cost not used\")","v":" "}]
[{"$f":"'Input A1'!B303","v":0},{"$f":"'Input A1'!K303","v":0},null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,null,"Lineshaft","note",{"$f":"IF(AND('Input A1'!A288=1,OR(A303=1,B303=1)),\"Lineshaft pump depth exceeds 2,000 foot\",\" \")","v":" "}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,{"$f":"MIN(E305:E312)","v":1},null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,"Calculate"]
[]
[null,null,null,null,{"$f":"IF(T306=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input Installed Production Pump Cost",null,null,null,0,null,{"$f":"'master Improvements'!E151","v":1},{"$f":"'Input A1'!W306","v":0}]
[null,null,null,null,{"$f":"MIN(E308:E312)","v":1},null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,{"$f":"IF(T308=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",null,45,"note",{"$f":"'master Improvements'!E153","v":1},{"$f":"'Input A1'!W308","v":45}]
[null,null,null,null,{"$f":"IF(T309=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",null,5,null,{"$f":"'master Improvements'!E154","v":1},{"$f":"'Input A1'!W309","v":5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,10000,null,{"$f":"'master Improvements'!E155","v":1},{"$f":"'Input A1'!W310","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,"each",null,{"$f":"'Input A1'!T311","v":426808.41383357678},null,null,{"$f":"'Input A1'!W311","v":407723.86098277819}]
[null,null,null,null,{"$f":"IF(R312=U312,1,0)","v":1},null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,{"$f":"IF(R312=AA312,\" \",1)","v":" "},{"$f":"AA312","v":1},null,null,{"$f":"'master Improvements'!E156","v":1},null,{"$f":"IF($V$20=AD312,$Z312,R312)","v":1},{"$f":"IF($V$20=AD312,$AB312,R312)","v":1},null,{"$f":"'master list of 10-90s'!D42","v":0.7},{"$f":"'master list of 10-90s'!E42","v":1},{"$f":"'master list of 10-90s'!F42","v":2},{"$f":"Z312","v":0.7},{"$f":"AE312","v":34},{"$f":"'LCOE Summary 10-90s'!B39","v":34},{"$f":"AD312-AE312","v":0},{"$f":"IF(W312=$R312,0,1)","v":0},{"$f":"IF(X312=$R312,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E314:E324)","v":1},null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,{"$f":"IF(T314=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",null,40,null,{"$f":"'master Improvements'!E158","v":1},{"$f":"'Input A1'!W314","v":40}]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"IF('Input A1'!A$75=1,F$5,F$6)","v":"Open Hole"},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,"inch",{"$f":"IF(R317=AA317,\" \",1)*0","v":0},{"$f":"'Input A1'!T317","v":12.25},"note",null,null,null,{"$f":"IF($V$20=AD317,$Z317,R317)","v":12.25},{"$f":"IF($V$20=AD317,$AB317,R317)","v":12.25},null,{"$f":"'master list of 10-90s'!D43","v":14.5},{"$f":"'master list of 10-90s'!E43","v":"default"},{"$f":"'master list of 10-90s'!F43","v":8.25},{"$f":"Z317","v":14.5},{"$f":"AE317","v":35},{"$f":"'LCOE Summary 10-90s'!B40","v":35},{"$f":"AD317-AE317","v":0},{"$f":"IF(W317=$R317,0,1)","v":0},{"$f":"IF(X317=$R317,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input A1'!D208=1,'Input A1'!F208=1,'Input A1'!H208=1),\"\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,null,"Yes","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,"psi",null,{"$f":"'Input A1'!T320","v":-267.90297934319534},"note",null,{"$f":"'Input A1'!W320","v":-271.54983868449727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T321","v":-18.471256178957201},null,null,{"$f":"'Input A1'!W321","v":-18.722698344773544}]
[{"$f":"'Input A1'!A322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,"No",null,"When No, the model adds 1 psi of excess pressure; when Yes, the User input is used"]
[null,null,null,null,{"$f":"IF(T323=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi",null,null,null,{"$f":"'master Improvements'!E159","v":1},{"$f":"'Input A1'!W323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,"psi",null,{"$f":"'Input A1'!T324","v":0},null,null,{"$f":"'Input A1'!W324","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost",null,null,null,{"$f":"'Input A1'!T325","v":1068582.0652568159},null,null,{"$f":"'Input A1'!W325","v":1354214.5765652843}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E160","v":0.93}]
[null,null,null,null,{"$f":"MIN(E328:E379)","v":0},null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,{"$f":"MIN(E329:E330)","v":1},null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,"Calculate",null,{"$f":"IF(A328=1,\"Go To Power Plant Input\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T329=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,"¢ per kW-hr",null,1.67,null,{"$f":"'master Improvements'!E162","v":1},{"$f":"'Input A1'!W329","v":1.67}]
[null,null,null,null,{"$f":"IF(T330=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,"¢ per kW-hr",null,0.8,null,{"$f":"'master Improvements'!E163","v":1},{"$f":"'Input A1'!W330","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T331","v":1.07963013510777},null,null,{"$f":"'Input A1'!W331","v":0.75692837533767654}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T332","v":0.80824110456342735},null,null,{"$f":"'Input A1'!W332","v":0.43579769424364662}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T333","v":0.81611456461406773},null,null,{"$f":"'Input A1'!W333","v":0.50710348834556529}]
[null,null,null,null,{"$f":"MIN(E335:E379)","v":0},null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,{"$f":"MIN(E336:E356)","v":0},null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,{"$f":"IF(T336=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,0.25,null,{"$f":"'master Improvements'!E164","v":1},{"$f":"R336*T336","v":0.25}]
[null,null,null,null,{"$f":"MIN(E339:E353)","v":1},null,null,null,null,null,null,null,null,"Labor Rates Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",null," GETEM default value",null,{"$f":"'Input A1'!T338","v":23.469640644361832}]
[null,null,null,null,{"$f":"IF(T339=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,"note",{"$f":"'master Improvements'!E167","v":1},{"$f":"'Input A1'!W339","v":23.469640644361832}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",null," GETEM default value",null,{"$f":"'Input A1'!T340","v":28.1635687732342}]
[null,null,null,null,{"$f":"IF(T341=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E169","v":1},{"$f":"'Input A1'!W341","v":28.1635687732342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",null," GETEM default value",null,{"$f":"'Input A1'!T342","v":28.1635687732342}]
[null,null,null,null,{"$f":"IF(T343=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E171","v":1},{"$f":"'Input A1'!W343","v":28.1635687732342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",null," GETEM default value",null,{"$f":"'Input A1'!T344","v":20.535935563816604}]
[null,null,null,null,{"$f":"IF(T345=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E173","v":1},{"$f":"'Input A1'!W345","v":20.535935563816604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",null," GETEM default value",null,{"$f":"'Input A1'!T346","v":46.939281288723663}]
[null,null,null,null,{"$f":"IF(T347=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E175","v":1},{"$f":"'Input A1'!W347","v":46.939281288723663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",null," GETEM default value",null,{"$f":"'Input A1'!T348","v":35.204460966542747}]
[null,null,null,null,{"$f":"IF(T349=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E177","v":1},{"$f":"'Input A1'!W349","v":35.204460966542747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",null," GETEM default value",null,{"$f":"'Input A1'!T350","v":14.0817843866171}]
[null,null,null,null,{"$f":"IF(T351=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E179","v":1},{"$f":"'Input A1'!W351","v":14.0817843866171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null," GETEM default value",null,{"$f":"'Input A1'!T352","v":1.8}]
[null,null,null,null,{"$f":"IF(T353=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter multiplier",{"$f":"IF(R353=AA353,\" \",1)","v":" "},{"$f":"AA353","v":1.8},null,{"$f":"'master Improvements'!E180","v":1},{"$f":"'Input A1'!W353","v":1.8},null,{"$f":"IF($V$20=AD353,$Z353,R353)","v":1.8},{"$f":"IF($V$20=AD353,$AB353,R353)","v":1.8},null,{"$f":"'master list of 10-90s'!D44","v":1.2},{"$f":"'master list of 10-90s'!E44","v":1.8},{"$f":"'master list of 10-90s'!F44","v":2.2000000000000002},{"$f":"Z353","v":1.2},{"$f":"AE353","v":36},{"$f":"'LCOE Summary 10-90s'!B41","v":36},{"$f":"AD353-AE353","v":0},{"$f":"IF(W353=$R353,0,1)","v":0},{"$f":"IF(X353=$R353,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario",null,null,null,{"$f":"'Input A1'!T354","v":13.706073458163861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,{"$f":"IF(R355=AA355,\" \",1)","v":" "},{"$f":"AA355","v":1},"note",null,null,null,{"$f":"IF($V$20=AD355,$Z355,R355)","v":1},{"$f":"IF($V$20=AD355,$AB355,R355)","v":1},null,{"$f":"'master list of 10-90s'!D45","v":0.75},{"$f":"'master list of 10-90s'!E45","v":1},{"$f":"'master list of 10-90s'!F45","v":1.5},{"$f":"Z355","v":0.75},{"$f":"AE355","v":37},{"$f":"'LCOE Summary 10-90s'!B42","v":37},{"$f":"AD355-AE355","v":0},{"$f":"IF(W355=$R355,0,1)","v":0},{"$f":"IF(X355=$R355,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T356=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario",null,null,null,null,null,{"$f":"'master Improvements'!E181","v":0.8},{"$f":"'Input A1'!W356","v":14.751741529025043}]
[null,null,null,null,{"$f":"MIN(E358:E360)","v":0},null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,{"$f":"IF(T358=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",{"$f":"IF(R358=AA358,\" \",1)","v":" "},{"$f":"AA358","v":1.4999999999999999E-2},"note",{"$f":"'master Improvements'!E183","v":0.79999999999999993},{"$f":"'Input A1'!W358","v":1.1999999999999999E-2},null,{"$f":"IF($V$20=AD358,$Z358,R358)","v":1.4999999999999999E-2},{"$f":"IF($V$20=AD358,$AB358,R358)","v":1.4999999999999999E-2},null,{"$f":"'master list of 10-90s'!D46","v":5.0000000000000001E-3},{"$f":"'master list of 10-90s'!E46","v":1.4999999999999999E-2},{"$f":"'master list of 10-90s'!F46","v":0.04},{"$f":"Z358","v":5.0000000000000001E-3},{"$f":"AE358","v":38},{"$f":"'LCOE Summary 10-90s'!B43","v":38},{"$f":"AD358-AE358","v":0},{"$f":"IF(W358=$R358,0,1)","v":0},{"$f":"IF(X358=$R358,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",null,0.5,"note",{"$f":"'master Improvements'!E184","v":1},{"$f":"'Input A1'!W359","v":0.5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"IF('Input A1'!A$398=1,0,10)","v":0},null,{"$f":"'master Improvements'!E185","v":1},{"$f":"'Input A1'!W360","v":0},null,"If wells not pumped, there will be some cost associated with treating GF"]
[null,null,null,null,{"$f":"MIN(E362:E364)","v":0},null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,{"$f":"IF(T362=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",{"$f":"IF(R362=AA362,\" \",1)","v":" "},{"$f":"AA362","v":1.7999999999999999E-2},"note",{"$f":"'master Improvements'!E187","v":0.91666666666666663},{"$f":"'Input A1'!W362","v":1.6499999999999997E-2},null,{"$f":"IF($V$20=AD362,$Z362,R362)","v":1.7999999999999999E-2},{"$f":"IF($V$20=AD362,$AB362,R362)","v":1.7999999999999999E-2},null,{"$f":"'master list of 10-90s'!D47","v":1.2E-2},{"$f":"'master list of 10-90s'!E47","v":1.7999999999999999E-2},{"$f":"'master list of 10-90s'!F47","v":2.1999999999999999E-2},{"$f":"Z362","v":1.2E-2},{"$f":"AE362","v":39},{"$f":"'LCOE Summary 10-90s'!B44","v":39},{"$f":"AD362-AE362","v":0},{"$f":"IF(W362=$R362,0,1)","v":0},{"$f":"IF(X362=$R362,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",null,10,"note",{"$f":"'master Improvements'!E188","v":1},{"$f":"'Input A1'!W363","v":10}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"IF('Input A1'!A$398=1,0,1)","v":0},null,{"$f":"'master Improvements'!E189","v":1},{"$f":"'Input A1'!W364","v":0}]
[null,null,null,null,{"$f":"MIN(E366:E379)","v":0},null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance",null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - no O&M cost for pumping\")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost",null,null,null,{"$f":"'Input A1'!T366","v":54910.919922440313},null,null,{"$f":"'Input A1'!W366","v":54910.919922440313}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost",null,null,null,{"$f":"'Input A1'!T367","v":426808.41383357678},null,null,{"$f":"'Input A1'!W367","v":407723.86098277819}]
[null,null,null,null,{"$f":"IF(R368=U368,1,0)","v":1},null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,null,1,null,null,{"$f":"'master Improvements'!E191","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework",null,null,null,{"$f":"'Input A1'!T369","v":371897.49391113647},null,null,{"$f":"'Input A1'!W369","v":352812.94106033788}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump",null,null,null,{"$f":"'Input A1'!T370","v":14491.091992244033},"note",null,{"$f":"'Input A1'!W370","v":14491.091992244033}]
[{"$f":"'Input A1'!A371","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost"]
[null,null,null,null,{"$f":"IF(T373=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Removal or installation cost used",null,null,null,{"$f":"'Input A1'!T373","v":14491.091992244033},"note",{"$f":"'master Improvements'!E193","v":1},{"$f":"'Input A1'!W373","v":14491.091992244033}]
[null,null,null,null,{"$f":"IF(T374=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",{"$f":"IF(R374=AA374,\" \",1)","v":" "},{"$f":"AA374","v":3},null,{"$f":"'master Improvements'!E194","v":2},{"$f":"'Input A1'!W374","v":6},null,{"$f":"IF($V$20=AD374,$Z374,R374)","v":3},{"$f":"IF($V$20=AD374,$AB374,R374)","v":3},null,{"$f":"'master list of 10-90s'!D48","v":5},{"$f":"'master list of 10-90s'!E48","v":3},{"$f":"'master list of 10-90s'!F48","v":1},{"$f":"Z374","v":5},{"$f":"AE374","v":40},{"$f":"'LCOE Summary 10-90s'!B45","v":40},{"$f":"AD374-AE374","v":0},{"$f":"IF(W374=$R374,0,1)","v":0},{"$f":"IF(X374=$R374,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]",null,null,null,{"$f":"'Input A1'!T375","v":400879.67789562454},null,null,{"$f":"'Input A1'!W375","v":381795.12504482595}]
[null,null,null,null,{"$f":"IF(T376=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,"ppm",null,1,null,{"$f":"'master Improvements'!E195","v":1},{"$f":"'Input A1'!W376","v":1}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,"$/gal",null,4,null,{"$f":"'master Improvements'!E196","v":1},{"$f":"'Input A1'!W377","v":4}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",null,2,null,{"$f":"'master Improvements'!E197","v":1},{"$f":"'Input A1'!W378","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]",null,null,null,{"$f":"'Input A1'!T379","v":400879.67789562454},null,null,{"$f":"'Input A1'!W379","v":381795.12504482595}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,null,7.4999999999999997E-3,null,{"$f":"'master Improvements'!E198","v":1},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[null,null,null,null,{"$f":"MIN(E382:E527)","v":0},null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)",null,null,null,null," note"]
[{"$f":"'Input A1'!A383","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,"≤115kV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,"Flat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,"Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,{"$f":"IF(R387=AA387,\" \",1)","v":" "},{"$f":"AA387","v":0},null,null,null,null,{"$f":"IF($V$20=AD387,$Z387,R387)","v":0},{"$f":"IF($V$20=AD387,$AB387,R387)","v":0},null,{"$f":"'master list of 10-90s'!D49","v":0},{"$f":"'master list of 10-90s'!E49","v":0},{"$f":"'master list of 10-90s'!F49","v":50},{"$f":"Z387","v":0},{"$f":"AE387","v":41},{"$f":"'LCOE Summary 10-90s'!B46","v":41},{"$f":"AD387-AE387","v":0},{"$f":"IF(W387=$R387,0,1)","v":0},{"$f":"IF(X387=$R387,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input",null,null,null,{"$f":"'Input A1'!T388","v":1880000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,null,0,null,{"$f":"'master Improvements'!E200","v":1},{"$f":"'Input A1'!W390","v":0},null,"Plant and field are permitted in Utilization Plan - costs in WF development"]
[null,null,null,null,{"$f":"MIN(E392:E398)","v":1},null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,"Power Sales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",{"$f":"IF(R393=AA393,\" \",1)","v":" "},{"$f":"AA393","v":30},null,{"$f":"'master Improvements'!E201","v":1.6666666666666667},{"$f":"'Input A1'!W393","v":50},null,{"$f":"IF($V$20=AD393,$Z393,R393)","v":30},{"$f":"IF($V$20=AD393,$AB393,R393)","v":30},null,{"$f":"'master list of 10-90s'!D50","v":50},{"$f":"'master list of 10-90s'!E50","v":30},{"$f":"'master list of 10-90s'!F50","v":10},{"$f":"Z393","v":50},{"$f":"AE393","v":42},{"$f":"'LCOE Summary 10-90s'!B47","v":42},{"$f":"AD393-AE393","v":0},{"$f":"IF(W393=$R393,0,1)","v":0},{"$f":"IF(X393=$R393,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,4]
[null,null,null,null,{"$f":"IF(R395=U395,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of independent power units (binary)",null,null,null,1," note",null,{"$f":"'master Improvements'!E202","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to adjusting flow requirement or changing power output",null,{"$f":"IF(AND('Input A1'!A392=1,'Input A1'!A396=0),\"Change to 'Power'\",\" \")","v":" "},null,"Power"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System",{"$f":"IF(AND('Input A1'!A267=1,'Input A1'!A398=0),\"Stop- must use Annual Decline Rate for Thermal Drawdown with Flash plant\",\" \")","v":" "}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,{"$f":"IF('master list of 10-90s'!D4='master list of 10-90s'!AJ4,E9,E8)","v":"Binary"}]
[null,null,null,null,{"$f":"MIN(E400:E452)","v":0},null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,{"$f":"MIN(E401:E409)","v":1},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,"w-h/lb",null,{"$f":"'Input A1'!T401","v":9.6536475766302789}," note"]
[{"$f":"'Input A1'!A402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,"Calculate"]
[{"$f":"'Input A1'!C403","v":7.0255901149872093},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>R401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Input brine effectiveness"},null,"w-h/lb",null,{"$f":"R406","v":7.0255901149872093},null,null,null,null,{"$f":"IF($V$20=AD403,$Z403,R408)","v":9.6536475766302789},{"$f":"IF($V$20=AD403,$AB403,R408)","v":6.7575533036411946},null,{"$f":"R401","v":9.6536475766302789},"optimized",{"$f":"0.7*R401","v":6.7575533036411946},null,{"$f":"AE403","v":58},{"$f":"'LCOE Summary 10-90s'!B63","v":58},{"$f":"AD403-AE403","v":0},{"$f":"IF(W403=$R403,0,1)","v":1},{"$f":"IF(X403=$R403,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,"w-h/lb",null,{"$f":"'Input A1'!T406","v":7.0255901149872093},null,null,{"$f":"'Binary A1'!F29","v":6.6259209419855383}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R408>R401,U408>R401),\"Either Reference or Improved Plant performance exceeds the upper limit GETEM uses for estimating cost\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T408=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,"w-h/lb",null,{"$f":"'Input A1'!T408","v":7.0255901149872093},null,{"$f":"'master Improvements'!E205","v":1},{"$f":"'Input A1'!W408","v":6.6259209419855383}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW-s/kg",null,{"$f":"'Input A1'!T409","v":55.759523325491159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,"kW",null,{"$f":"'Input A1'!T410","v":34225.10312793553},null,null,{"$f":"'Input A1'!W410","v":56724.54473810675}]
[null,null,null,null,{"$f":"MIN(E412:E439)","v":0},null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,{"$f":"MIN(E413:E422)","v":0},null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,"carbon stl"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW",null,{"$f":"'Input A1'!T415","v":412.76297630638584}," note",null,{"$f":"'Input A1'!W415","v":382.42217164072844},null,{"$f":"'Binary B2 10-90s'!E39","v":424.20750928498876},{"$f":"'Binary B2 10-90s'!E88","v":411.71422078545589}]
[null,null,null,null,{"$f":"IF(R416=U416,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,{"$f":"IF(R416=AA416,\" \",1)","v":" "},{"$f":"AA416","v":1},null,null,{"$f":"'master Improvements'!E207","v":0.93},null,{"$f":"IF($V$20=AD416,$Z416,R416)","v":1},{"$f":"IF($V$20=AD416,$AB416,R416)","v":1},null,{"$f":"'master list of 10-90s'!D57","v":0.5},{"$f":"'master list of 10-90s'!E57","v":1},{"$f":"'master list of 10-90s'!F57","v":2},{"$f":"Z416","v":0.5},{"$f":"AE416","v":49},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"AD416-AE416","v":0},{"$f":"IF(W416=$R416,0,1)","v":0},{"$f":"IF(X416=$R416,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,"$/kW",null,{"$f":"'Input A1'!T417","v":275.58164091505114},null,null,{"$f":"'Input A1'!W417","v":225.33010996844808},null,{"$f":"'Binary B2 10-90s'!E37","v":890.83076883455419},{"$f":"'Binary B2 10-90s'!E90","v":252.2353885500379}]
[null,null,null,null,{"$f":"IF(R418=U418,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,{"$f":"IF(R418=AA418,\" \",1)","v":" "},{"$f":"AA418","v":1},null,null,{"$f":"'master Improvements'!E209","v":0.93},null,{"$f":"IF($V$20=AD418,$Z418,R418)","v":1},{"$f":"IF($V$20=AD418,$AB418,R418)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E59","v":1},{"$f":"'master list of 10-90s'!F59","v":2},{"$f":"Z418","v":0.5},{"$f":"AE418","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD418-AE418","v":0},{"$f":"IF(W418=$R418,0,1)","v":0},{"$f":"IF(X418=$R418,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,"$/kW",null,{"$f":"'Input A1'!T419","v":57.908859285797973},null,null,{"$f":"'Input A1'!W419","v":48.682818201403308},null,{"$f":"'Binary B2 10-90s'!E36","v":92.617977356329817},{"$f":"'Binary B2 10-90s'!E85","v":55.193156791502176}]
[null,null,null,null,{"$f":"IF(R420=U420,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,{"$f":"IF(R420=AA420,\" \",1)","v":" "},{"$f":"AA420","v":1},null,null,{"$f":"'master Improvements'!E211","v":0.93},null,{"$f":"IF($V$20=AD420,$Z420,R420)","v":1},{"$f":"IF($V$20=AD420,$AB420,R420)","v":1},null,{"$f":"'master list of 10-90s'!D59","v":0.5},{"$f":"'master list of 10-90s'!E59","v":1},{"$f":"'master list of 10-90s'!F59","v":2},0.5,{"$f":"AE420","v":51},{"$f":"'LCOE Summary 10-90s'!B56","v":51},{"$f":"AD420-AE420","v":0},{"$f":"IF(W420=$R420,0,1)","v":0},{"$f":"IF(X420=$R420,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,"$/kW",null,{"$f":"'Input A1'!T421","v":26.955018694824094},null,null,{"$f":"'Input A1'!W421","v":19.946949248207307}]
[null,null,null,null,{"$f":"IF(R422=U422,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E213","v":0.93}]
[null,null,null,null,{"$f":"MIN(E424:E429)","v":0},null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,0.05," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs",null,null,null,{"$f":"'Input A1'!T426","v":2.6609043337795173}," note",null,{"$f":"'Input A1'!W426","v":2.647454288498166}]
[{"$f":"'Input A1'!A427","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,"Yes"]
[null,null,null,null,{"$f":"IF(R428=T429,1,0)","v":0},null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z429","v":2.25},{"$f":"AE428","v":55},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"AD428-AE428","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,{"$f":"IF(R429=AA429,\" \",1)","v":" "},{"$f":"AA429","v":2.6609043337795173},null,{"$f":"'master Improvements'!E215","v":0.93},{"$f":"'Input A1'!W429","v":2.4621324883032947},null,{"$f":"IF($V$20=AD428,$Z429,R426)","v":2.6609043337795173},{"$f":"IF($V$20=AD428,$AB429,R426)","v":2.6609043337795173},null,{"$f":"'master list of 10-90s'!D63","v":2.25},{"$f":"'Input A1'!T429","v":2.6609043337795173},{"$f":"'master list of 10-90s'!F63","v":3}]
[null,null,null,null,{"$f":"MIN(E431:M433)","v":1},null,null,null,null,null,null,null,null,"Indirect Project Costs"]
[{"$f":"'Input A1'!A431","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,null,"Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,2500000,null,{"$f":"'master Improvements'!E216","v":1},{"$f":"'Input A1'!W432","v":2500000}]
[null,null,null,null,{"$f":"IF(T433=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,{"$f":"IF(R433=AA433,\" \",1)","v":" "},{"$f":"AA433","v":0.12},null,{"$f":"'master Improvements'!E217","v":1},{"$f":"'Input A1'!W433","v":0.12},null,{"$f":"IF($V$20=AD433,$Z433,R433)","v":0.12},{"$f":"IF($V$20=AD433,$AB433,R433)","v":0.12},null,{"$f":"'master list of 10-90s'!D64","v":0.06},{"$f":"'master list of 10-90s'!E64","v":0.12},{"$f":"'master list of 10-90s'!F64","v":0.15},{"$f":"Z433","v":0.06},{"$f":"AE433","v":56},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"AD433-AE433","v":0},{"$f":"IF(W433=$R433,0,1)","v":0},{"$f":"IF(X433=$R433,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used",null,null,null,{"$f":"'Input A1'!T435","v":2.9802128538330597}," note",null,{"$f":"'Input A1'!W435","v":2.7575883868996898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,"$/kW",null,{"$f":"'Input A1'!T436","v":2304.3258960940939}]
[{"$f":"'Input A1'!A437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,"$/kW",null,{"$f":"'Input A1'!T439","v":2304.3258960940939},null,null,null,null,{"$f":"IF($V$20=AD439,$Z439,R439)","v":2304.3258960940939},{"$f":"IF($V$20=AD439,$AB439,R439)","v":2304.3258960940939},null,{"$f":"'master list of 10-90s'!D65","v":0.8},{"$f":"'master list of 10-90s'!E65","v":1},{"$f":"'master list of 10-90s'!F65","v":1.5},null,{"$f":"AE439","v":57},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"AD439-AE439","v":0}]
[null,null,null,null,{"$f":"MIN(E441:M447)","v":1},null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If the improved scenario includes improvements to the plant performance, a means must be defined for characterizing the cost of the improved plant.  GETEM calculates an installed cost based on the brine effectiveness – cost increases as the plant performance increases.  If the reference plant performance has been established by minimizing the LCOE, then improving performance and using GETEM’s calculation of the corresponding improved plant cost will result in an increased LCOE – i.e., no benefit from the performance improvement.  In lieu of using GETEM's cost for the improved performance plant, one can use the reference plant cost and apply a cost multiplier (it should probably be >1) to reflect the added cost for the performance improvement."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W443","v":1865.1832835919279}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on calculated reference plant equipment cost",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W444","v":3542.4372754648775}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,null,"Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W446","v":1865.1832835919279}]
[null,null,null,null,{"$f":"IF(T447=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Cost Change for Improved Plant",null,null,null,null,null,{"$f":"'master Improvements'!E218","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,"$/kW",null,{"$f":"'Input A1'!T448","v":2304.3258960940939},null,null,{"$f":"'Input A1'!W448","v":1865.1832835919279}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint",null,null,null,null,"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,"acre",null,{"$f":"'Input A1'!T451","v":12.49486242830031},null,null,{"$f":"'Input A1'!W451","v":18.207223807330493}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre/MW",null,{"$f":"'Input A1'!T452","v":0.36507888322772175},null,null,{"$f":"'Input A1'!W452","v":0.32097611168837004}]
[null,null,null,null,{"$f":"MIN(E454:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,{"$f":"MIN(E455:E491)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",{"$f":"IF(OR(A398=1,R456=AA456),\" \",1)","v":" "},{"$f":"IF('Input A1'!A$398=0,AA456,50)","v":50},null,null,null,null,{"$f":"IF($V$20=AD456,$Z456,R456)","v":50},{"$f":"IF($V$20=AD456,$AB456,R456)","v":50},null,{"$f":"'master list of 10-90s'!D51","v":40},{"$f":"'master list of 10-90s'!E51","v":60},{"$f":"'master list of 10-90s'!F51","v":80},null,{"$f":"AE456","v":43},{"$f":"'LCOE Summary 10-90s'!B48","v":43},{"$f":"AD456-AE456","v":0},{"$f":"IF(W456=$R456,0,1)","v":0},{"$f":"IF(X456=$R456,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",null,14.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,{"$f":"IF(R459=AA459,\" \",1)","v":" "},{"$f":"AA459","v":0.8},null,null,{"$f":"R459*'master Improvements'!E221","v":0},null,{"$f":"IF($V$20=AD459,$Z459,R459)","v":0.8},{"$f":"IF($V$20=AD459,$AB459,R459)","v":0.8},null,{"$f":"'master list of 10-90s'!D52","v":0.85},{"$f":"'master list of 10-90s'!E52","v":0.8},{"$f":"'master list of 10-90s'!F52","v":0.75},null,{"$f":"AE459","v":44},{"$f":"'LCOE Summary 10-90s'!B49","v":44},{"$f":"AD459-AE459","v":0},{"$f":"IF(W459=$R459,0,1)","v":0},{"$f":"IF(X459=$R459,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,0.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,{"$f":"IF(R461=AA461,\" \",1)","v":" "},{"$f":"AA461","v":0.75},null,null,{"$f":"R461*'master Improvements'!E222","v":0},null,{"$f":"IF($V$20=AD461,$Z461,R461)","v":0.75},{"$f":"IF($V$20=AD461,$AB461,R461)","v":0.75},null,{"$f":"'master list of 10-90s'!D53","v":0.8},{"$f":"'master list of 10-90s'!E53","v":0.75},{"$f":"'master list of 10-90s'!F53","v":0.7},null,{"$f":"AE461","v":45},{"$f":"'LCOE Summary 10-90s'!B50","v":45},{"$f":"AD461-AE461","v":0},{"$f":"IF(W461=$R461,0,1)","v":0},{"$f":"IF(X461=$R461,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,"Yes","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",null,2]
[{"$f":"'Input A1'!A465","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated/estimated flash P's or input values",{"$f":"IF(AND(A398=1,A75=1),\"Must input pressure with EGS\",\" \")","v":" "},null,null,"Calculate","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input High Pressure Flash pressure",null,"psi",null,null,{"$f":"IF(AND('Input A1'!A398=0,'Input A1'!E465<'Input A1'!T487),\"The HP flash pressure exceeds the calculated well head pressure\",IF(AND('Input A1'!A398=0,'Input A1'!A464>1,'Input A1'!T489<'Input A1'!E457),\"The LP flash pressure is < 1 atmosphere\",IF('Input A1'!T487<'Input A1'!E457,\"HP flash pressure <1 atmosphere\",\" \")))","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Low Pressure Flash pressure",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated/Estimated High Pressure Flash pressure",null,"psi",null,{"$f":"'Input A1'!T468","v":39.56161582495627}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated/Estimated Low Pressure Flash pressure",null,"psi",null,{"$f":"'Input A1'!T469","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",null,"surface"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",{"$f":"IF(R476=AA476,\" \",1)","v":" "},{"$f":"AA476","v":22.5},null,null,null,null,{"$f":"IF($V$20=AD476,$Z476,R476)","v":22.5},{"$f":"IF($V$20=AD476,$AB476,R476)","v":22.5},null,{"$f":"'master list of 10-90s'!D54","v":15},{"$f":"'master list of 10-90s'!E54","v":22.5},{"$f":"'master list of 10-90s'!F54","v":30},null,{"$f":"AE476","v":46},{"$f":"'LCOE Summary 10-90s'!B51","v":46},{"$f":"AD476-AE476","v":0},{"$f":"IF(W476=$R476,0,1)","v":0},{"$f":"IF(X476=$R476,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature approach-cooling tower",null,"F",null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser NCG partial pressure",null,"inch-Hg",null,{"$f":"'Input A1'!T479","v":0.315},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",{"$f":"IF(R481=AA481,\" \",1)","v":" "},{"$f":"AA481","v":2000},null,null,null,null,{"$f":"IF($V$20=AD481,$Z481,R481)","v":2000},{"$f":"IF($V$20=AD481,$AB481,R481)","v":2000},null,{"$f":"'master list of 10-90s'!D55","v":200},{"$f":"'master list of 10-90s'!E55","v":2000},{"$f":"'master list of 10-90s'!F55","v":20000},null,{"$f":"AE481","v":47},{"$f":"'LCOE Summary 10-90s'!B52","v":47},{"$f":"AD481-AE481","v":0},{"$f":"IF(W481=$R481,0,1)","v":0},{"$f":"IF(X481=$R481,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",{"$f":"IF(R483=AA483,\" \",1)","v":" "},{"$f":"AA483","v":20},null,null,null,null,{"$f":"IF($V$20=AD483,$Z483,R483)","v":20},{"$f":"IF($V$20=AD483,$AB483,R483)","v":20},null,{"$f":"'master list of 10-90s'!D56","v":0},{"$f":"'master list of 10-90s'!E56","v":20},{"$f":"'master list of 10-90s'!F56","v":200},null,{"$f":"AE483","v":48},{"$f":"'LCOE Summary 10-90s'!B53","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",null,"Hybrid","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High Pressure Flash pressure Used",null,"psi",null,{"$f":"'Input A1'!T487","v":39.56161582495627}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T488","v":2.727678101966335}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,"psi",null,{"$f":"'Input A1'!T489","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T490","v":1.0824771766237331}]
[null,null,null,null,{"$f":"IF(T491=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Input A1'!T491","v":5.8038269401662488}]
[null,null,null,null,{"$f":"MIN(E493:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW",null,{"$f":"'Input A1'!T497","v":402.96874830658646},null,null,{"$f":"'Input A1'!W497","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,{"$f":"IF(R498=AA498,\" \",1)","v":" "},{"$f":"AA498","v":1},null,null,{"$f":"'master Improvements'!E226","v":0},null,{"$f":"IF($V$20=AD498,$Z498,R498)","v":1},{"$f":"IF($V$20=AD498,$AB498,R498)","v":1},null,{"$f":"'master list of 10-90s'!D57","v":0.5},{"$f":"'master list of 10-90s'!E57","v":1},{"$f":"'master list of 10-90s'!F57","v":2},null,{"$f":"AE498","v":49},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"AD498-AE498","v":0},{"$f":"IF(W498=$R498,0,1)","v":0},{"$f":"IF(X498=$R498,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,"$/kW",null,{"$f":"'Input A1'!T499","v":25.831732911134569},null,null,{"$f":"'Input A1'!W499","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E228","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,"$/kW",null,{"$f":"'Input A1'!T501","v":71.339435288291853},null,null,{"$f":"'Input A1'!W501","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,{"$f":"IF(R502=AA502,\" \",1)","v":" "},{"$f":"AA502","v":1},null,null,{"$f":"'master Improvements'!E230","v":0},null,{"$f":"IF($V$20=AD502,$Z502,R502)","v":1},{"$f":"IF($V$20=AD502,$AB502,R502)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E58","v":1},{"$f":"'master list of 10-90s'!F58","v":2},null,{"$f":"AE502","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD502-AE502","v":0},{"$f":"IF(W502=$R502,0,1)","v":0},{"$f":"IF(X502=$R502,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,"$/kW",null,{"$f":"'Input A1'!T503","v":95.834973791591423},null,null,{"$f":"'Input A1'!W503","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,{"$f":"IF(R504=AA504,\" \",1)","v":" "},{"$f":"AA504","v":1},null,null,{"$f":"'master Improvements'!E232","v":0},null,{"$f":"IF($V$20=AD504,$Z504,R504)","v":1},{"$f":"IF($V$20=AD504,$AB504,R504)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E58","v":1},{"$f":"'master list of 10-90s'!F58","v":2},null,{"$f":"AE504","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD504-AE504","v":0},{"$f":"IF(W504=$R504,0,1)","v":0},{"$f":"IF(X504=$R504,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,"$/kW",null,{"$f":"'Input A1'!T505","v":45.787245551418017},null,null,{"$f":"'Input A1'!W505","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,{"$f":"IF(R506=AA506,\" \",1)","v":" "},{"$f":"AA506","v":1},null,null,{"$f":"'master Improvements'!E234","v":0},null,{"$f":"IF($V$20=AD506,$Z506,R506)","v":1},{"$f":"IF($V$20=AD506,$AB506,R506)","v":1},null,{"$f":"'master list of 10-90s'!D60","v":0.5},{"$f":"'master list of 10-90s'!E60","v":1},{"$f":"'master list of 10-90s'!F60","v":2},null,{"$f":"AE506","v":52},{"$f":"'LCOE Summary 10-90s'!B57","v":52},{"$f":"AD506-AE506","v":0},{"$f":"IF(W506=$R506,0,1)","v":0},{"$f":"IF(X506=$R506,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,"$/kW",null,{"$f":"'Input A1'!T507","v":55.634355374494369},null,null,{"$f":"'Input A1'!W507","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,{"$f":"IF(R508=AA508,\" \",1)","v":" "},{"$f":"AA508","v":1},null,null,{"$f":"'master Improvements'!E236","v":0},null,{"$f":"IF($V$20=AD508,$Z508,R508)","v":1},{"$f":"IF($V$20=AD508,$AB508,R508)","v":1},null,{"$f":"'master list of 10-90s'!D61","v":0.5},{"$f":"'master list of 10-90s'!E61","v":1},{"$f":"'master list of 10-90s'!F61","v":3},null,{"$f":"AE508","v":53},{"$f":"'LCOE Summary 10-90s'!B58","v":53},{"$f":"AD508-AE508","v":0},{"$f":"IF(W508=$R508,0,1)","v":0},{"$f":"IF(X508=$R508,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,"$/kW",null,{"$f":"'Input A1'!T509","v":84.668452864545856},null,null,{"$f":"'Input A1'!W509","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,{"$f":"IF(R510=AA510,\" \",1)","v":" "},{"$f":"AA510","v":1},null,null,{"$f":"'master Improvements'!E238","v":0},null,{"$f":"IF($V$20=AD510,$Z510,R510)","v":1},{"$f":"IF($V$20=AD510,$AB510,R510)","v":1},null,{"$f":"'master list of 10-90s'!D62","v":0.5},{"$f":"'master list of 10-90s'!E62","v":1},{"$f":"'master list of 10-90s'!F62","v":4},null,{"$f":"AE510","v":54},{"$f":"'LCOE Summary 10-90s'!B59","v":54},{"$f":"AD510-AE510","v":0},{"$f":"IF(W510=$R510,0,1)","v":0},{"$f":"IF(X510=$R510,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs",null,null,null,{"$f":"('Input A1'!T514)","v":2.8158467619560557},null,null,{"$f":"'Input A1'!W514","v":2.8158467619560557}]
[{"$f":"'Input A1'!A515","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE516","v":55},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"AD516-AE516","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(W517=$R516,0,1))","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(X517=$R516,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,{"$f":"IF('Input A1'!A398=1,\" \",IF(R517=AA517,\" \",1))","v":" "},{"$f":"'Input A1'!T517","v":2.8158467619560557},null,{"$f":"IF('Input A1'!A398=1,0,'master Improvements'!E240)","v":0},{"$f":"'Input A1'!W517","v":0},null,{"$f":"IF('Input A1'!A398=1,0,IF($V$20=AD516,$Z517,R514))","v":0},{"$f":"IF('Input A1'!A398=1,0,IF($V$20=AD516,$AB517,R514))","v":0},null,{"$f":"'master list of 10-90s'!D63","v":2.25},{"$f":"IF('Input A1'!A515=1,R514,R516)","v":2.8158467619560557},{"$f":"'master list of 10-90s'!F63","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs"]
[{"$f":"'Input A1'!A519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,null,"Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,{"$f":"IF(R521=AA521,\" \",1)","v":" "},{"$f":"AA521","v":0.12},null,{"$f":"'master Improvements'!E241","v":0},{"$f":"'Input A1'!W521","v":0},null,{"$f":"IF($V$20=AD521,$Z521,R521)","v":0.12},{"$f":"IF($V$20=AD521,$AB521,R521)","v":0.12},null,{"$f":"'master list of 10-90s'!D64","v":0.06},{"$f":"'master list of 10-90s'!E64","v":0.12},{"$f":"'master list of 10-90s'!F64","v":0.15},null,{"$f":"AE521","v":56},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"AD521-AE521","v":0},{"$f":"IF(W521=$R521,0,1)","v":0},{"$f":"IF(X521=$R521,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used",null,null,null,{"$f":"'Input A1'!T522","v":7471529.1100294003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier",null,null,null,{"$f":"'Input A1'!T523","v":3.1537483733907825}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,"$/kW",null,{"$f":"'Input A1'!T524","v":2466.4360453036807}]
[{"$f":"'Input A1'!A525","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,"$/kW",null,null,"note",{"$f":"'master Improvements'!E242","v":0}]
[null,null,null,null,{"$f":"IF(T526=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,"$/kW",{"$f":"IF('Input A1'!A408=1,\" \",IF(R527/R524=AA527,\" \",1))","v":" "},{"$f":"'Input A1'!T527","v":2466.4360453036807},null,null,{"$f":"'Input A1'!W527","v":{"$error":"#DIV/0!"}},null,{"$f":"IF($V$20=AD527,$Z527,R527)","v":2466.4360453036807},{"$f":"IF($V$20=AD527,$AB527,R527)","v":2466.4360453036807},null,{"$f":"'master list of 10-90s'!D65","v":0.8},{"$f":"'master list of 10-90s'!E65","v":1},{"$f":"'master list of 10-90s'!F65","v":1.5},null,{"$f":"AE527","v":57},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"AD527-AE527","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(W527=$R527,0,1))","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(X527=$R527,0,1))","v":0}]

{"sheet":"SUMMARY ","index":3,"n_rows":320,"n_cols":15,"rows_kept":320,"cut":false,"hidden":false,"merged":[[20,5,20,11],[29,5,29,9]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":1}]
[{"$f":"'Input A1'!A48","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"GETEM  -  SUMMARY WORKSHEET"]
[null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,"Reference Case",null,"Improved Scenario"]
[null,null,null,null,null,"TECHNOLOGY YEAR",null,{"$f":"'Summary A1'!H23","v":2012}]
[null,null,null,null,null,"COST OF ELECTRICITY","cent / kWh",{"$f":"'Summary A1'!H24","v":13.70822715237269},null,{"$f":"'Summary A1'!J24","v":6.5485140144333416}]
[null,null,null,null,null,"RESOURCE TYPE",null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"}]
[null,null,null,null,null,"CONVERSION SYSTEM",null,{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,null,"POWER SALES","kW",{"$f":"'Summary A1'!H27","v":30000},null,{"$f":"'Summary A1'!J27","v":50000.000000000007}]
[null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Summary A1'!H28","v":0},"note"]
[]
[null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse."]
[null,null,null,null,null,"SUMMARY of PROJECT PHASES & SCENARIOS"]
[null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,null,"Year of Scenario Estimate Dollars",null,{"$f":"'Summary A1'!H33","v":2011}]
[null,null,null,null,null,"Method Used to Determine Generation Costs",null,{"$f":"'Summary A1'!H34","v":"EERE Approach"}]
[null,null,null,null,null,"Discount Rate by Project Phase"]
[null,null,null,null,null,"Exploration",null,{"$f":"'Summary A1'!H36","v":0.3},null,{"$f":"'Summary A1'!J36","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Confirmation",null,{"$f":"'Summary A1'!H37","v":0.3},null,{"$f":"'Summary A1'!J37","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Well Field Development (&Stimulation)",null,{"$f":"'Summary A1'!H38","v":0.15},null,{"$f":"'Summary A1'!J38","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Power Plant Construction",null,{"$f":"'Summary A1'!H39","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J39","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Plant Operation",null,{"$f":"'Summary A1'!H40","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J40","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Project Phase Duration"]
[null,null,null,null,null,"Exploration","yr",{"$f":"'Summary A1'!H42","v":2},null,{"$f":"'Summary A1'!J42","v":1}]
[null,null,null,null,null,"Confirmation","yr",{"$f":"'Summary A1'!H43","v":1.5},null,{"$f":"'Summary A1'!J43","v":1}]
[null,null,null,null,null,"Well Field Development (&Stimulation)","yr",{"$f":"'Summary A1'!H44","v":1.5},null,{"$f":"'Summary A1'!J44","v":1.25}]
[null,null,null,null,null,"Power Plant","yr",{"$f":"'Summary A1'!H45","v":2},null,{"$f":"'Summary A1'!J45","v":1.5}]
[null,null,null,null,null,"Project/Plant Life","yr",{"$f":"'Summary A1'!H46","v":30},null,{"$f":"'Summary A1'!J46","v":30}]
[null,null,null,null,null,"Plant Utilization Factor",null,{"$f":"'Summary A1'!H47","v":0.95},null,{"$f":"'Summary A1'!J47","v":0.95}]
[null,null,null,"+","B","RESOURCE DEFINITION"]
[null,null,null,null,null,"Resource Type",null,{"$f":"'Summary A1'!H49","v":"Hydrothermal"}]
[null,null,null,null,null,"Resource Temperature Used","C",{"$f":"'Summary A1'!H50","v":175},null,{"$f":"'Summary A1'!J50","v":175}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H51","v":347},null,{"$f":"'Summary A1'!J51","v":347}]
[null,null,null,null,null,"Resource Depth Used","m",{"$f":"'Summary A1'!H52","v":1500},null,{"$f":"'Summary A1'!J52","v":1500}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H53","v":4921.2449999999999},null,{"$f":"'Summary A1'!J53","v":4921.2449999999999}]
[null,null,null,null,null,"Earth Temperature Gradient","C/m",{"$f":"'Summary A1'!H54","v":0.10893333333333334},null,{"$f":"'Summary A1'!J54","v":0.10893333333333334},null,null," "]
[null,null,null,null,null,null,"F/ ft",{"$f":"'Summary A1'!H55","v":5.9765364252338589E-2},null,{"$f":"'Summary A1'!J55","v":5.9765364252338589E-2}]
[null,null,null,null,null,"Geofluid Temperature Loss in Well","C",{"$f":"'Summary A1'!H56","v":0.79217944307553501},null,{"$f":"'Summary A1'!J56","v":0.79217944307553501}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H57","v":1.4259229975359631},null,{"$f":"'Summary A1'!J57","v":1.4259229975359631}]
[null,null,null,"+","C","RESOURCE EXPLORATION",null,{"$f":"'Summary A1'!H58","v":19094955.915385347},null,{"$f":"'Summary A1'!J58","v":7918453.3315543896}]
[null,null,null,null,null,"Project Scenario"]
[null,null,null,null,null,"Project Type",null,{"$f":"'Summary A1'!H60","v":"Greenfield"}]
[null,null,null,null,null,"Resource Potential Discovered","MW",{"$f":"'Summary A1'!H61","v":300},null,{"$f":"'Summary A1'!J61","v":300}]
[{"$f":"'Input A1'!A83","v":1},null,null,null,null,"Exploration Costs Proportioned with Resource Potential",null,{"$f":"'Summary A1'!H62","v":"No"},null,{"$f":"'Summary A1'!J62","v":"No"}]
[null,null,null,null,null,"Plant Power Output","MW",{"$f":"'Summary A1'!H63","v":34.225103127935533},null,{"$f":"'Summary A1'!J63","v":56.724544738106751}]
[null,null,null,null,null,"Number of Exploration Sites Evaluated",null,{"$f":"'Summary A1'!H64","v":6},null,{"$f":"'Summary A1'!J64","v":5}]
[null,null,null,null,null,"Cost of non-drilling activities per site",null,{"$f":"'Summary A1'!H65","v":500000},null,{"$f":"'Summary A1'!J65","v":350000}]
[null,null,null,null,null,"Permitting cost for non-drilling activities per site",null,{"$f":"'Summary A1'!H66","v":60000},null,{"$f":"'Summary A1'!J66","v":60000}]
[null,null,null,null,null,"Estimated Lease Size","acre",{"$f":"'Summary A1'!H67","v":733.03943590230074},null,{"$f":"'Summary A1'!J67","v":1038.3703506043325}]
[null,null,null,null,null,"Leasing Costs per site",null,{"$f":"'Summary A1'!H68","v":21991.183077069021},null,{"$f":"'Summary A1'!J68","v":31151.110518129975}]
[null,null,null,null,null,"Number of sites where Exploration Drilling is Done","per project",{"$f":"'Summary A1'!H69","v":5},null,{"$f":"'Summary A1'!J69","v":3}]
[null,null,null,null,null,"Site Exploration Drilling Costs (if drilled)",null,{"$f":"'Summary A1'!H70","v":3000000},null,{"$f":"'Summary A1'!J70","v":1800000}]
[{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Permitting cost for Exploration/Confirmation Drilling per site",null,{"$f":"'Summary A1'!H71","v":125000},null,{"$f":"'Summary A1'!J71","v":125000}]
[null,null,null,null,null,"Other Costs incurred during drilling",null,{"$f":"'Summary A1'!H72","v":0},null,{"$f":"'Summary A1'!J72","v":0}]
[null,null,null,null,null,"# Successful Exploration Wells Supporting Fluid Production to Plant",null,{"$f":"'Summary A1'!H73","v":0},null,{"$f":"'Summary A1'!J73","v":0}]
[null,null,null,null,null,"Exploration Well Depth","ft",{"$f":"'Summary A1'!H74","v":4921.2449999999999},null,{"$f":"'Summary A1'!J74","v":4921.2449999999999}]
[null,null,null,null,null,"Estimated Exploration Costs"]
[null,null,null,null,null,"Total Exploration Drilling Costs ",null,{"$f":"'Summary A1'!H76","v":15000000},null,{"$f":"'Summary A1'!J76","v":5400000}]
[null,null,null,null,null,"Total Exploration Non-Drilling Costs Used",null,{"$f":"'Summary A1'!H77","v":3000000},null,{"$f":"'Summary A1'!J77","v":1750000}]
[null,null,null,null,null,"Permitting Costs for all Exploration Activities ",null,{"$f":"'Summary A1'!H78","v":985000},null,{"$f":"'Summary A1'!J78","v":675000}]
[null,null,null,null,null,"Leasing Costs",null,{"$f":"'Summary A1'!H79","v":109955.91538534511},null,{"$f":"'Summary A1'!J79","v":93453.331554389923}]
[null,null,null,null,null,"Total Lease Acreage for Successful Project","acre",{"$f":"'Summary A1'!H80","v":3665.1971795115037},null,{"$f":"'Summary A1'!J80","v":3115.1110518129976}]
[null,null,null,null,null,"Ratio of Exploration Costs if Proportioned (else 1)",null,{"$f":"'Summary A1'!H81","v":1},null,{"$f":"'Summary A1'!J81","v":1}]
[null,null,null,null,null,"Total Exploration Costs",null,{"$f":"'Summary A1'!H82","v":19094955.915385347},null,{"$f":"'Summary A1'!J82","v":7918453.3315543896}]
[null,null,null,"+","D","RESOURCE CONFIRMATION",null,{"$f":"'Summary A1'!H83","v":28213282.468901817},null,{"$f":"'Summary A1'!J83","v":8997745.9187977128}]
[null,null,null,null,null,"Confirmation Scenario"]
[null,null,null,null,null,"Number of Confirmation Sites",null,{"$f":"'Summary A1'!H85","v":2},null,{"$f":"'Summary A1'!J85","v":1.5}]
[null,null,null,null,null,"Number of Wells Drilled at each 'Unsuccessful Site'",null,{"$f":"'Summary A1'!H86","v":2},null,{"$f":"'Summary A1'!J86","v":2}]
[null,null,null,null,null,"Number of Stimulations at Unsuccessful Sites",null,{"$f":"'Summary A1'!H87","v":1},null,{"$f":"'Summary A1'!J87","v":0.5}]
[null,null,null,null,null,"Number of Confirmation Well is Based on ",null,{"$f":"'Summary A1'!H88","v":"Well Count"}]
[null,null,null,null,null,"Production Capacity to be Confirmed",null,{"$f":"'Summary A1'!H89","v":"NA"},null,{"$f":"'Summary A1'!J89","v":"NA"}]
[null,null,null,null,null,"Production Capacity per Well",null,{"$f":"'Summary A1'!H90","v":4.8875987123011999},null,{"$f":"'Summary A1'!J90","v":4.63533876035721}]
[null,null,null,null,null,"Confirmation Drilling Success Rate at Successful Site",null,{"$f":"'Summary A1'!H91","v":0.6},null,{"$f":"'Summary A1'!J91","v":0.75}]
[null,null,null,null,null,"Cost per Confirmation Well",null,{"$f":"'Summary A1'!H92","v":3797725.5059730364},null,{"$f":"'Summary A1'!J92","v":2278635.3035838217}]
[{"$f":"'Input A1'!A181","v":0},null,null,null,null,"# of Confirmation Wells Drilled",null,{"$f":"'Summary A1'!H93","v":7},null,{"$f":"'Summary A1'!J93","v":3.6666666666666665}]
[null,null,null,null,null,"Are successful confirmation wells stimulated?",null,{"$f":"'Summary A1'!H94","v":"No"},null,{"$f":"'Summary A1'!J94","v":"No"}]
[null,null,null,null,null,"Stimulation Cost per Injection Well",null,{"$f":"'Summary A1'!H95","v":0},null,{"$f":"'Summary A1'!J95","v":0}]
[null,null,null,null,null,"# of Successful Confirmation Wells",null,{"$f":"'Summary A1'!H96","v":3},null,{"$f":"'Summary A1'!J96","v":2}]
[null,null,null,null,null,"Production Capacity Confirmed","MW",{"$f":"'Summary A1'!H97","v":14.6627961369036},null,{"$f":"'Summary A1'!J97","v":9.2706775207144201}]
[null,null,null,null,null,null,"% of total",{"$f":"'Summary A1'!H98","v":0.48875987123011999},null,{"$f":"'Summary A1'!J98","v":0.18541355041428836}]
[null,null,null,null,null,"Estimated Confirmation Costs"]
[null,null,null,null,null,"Confirmation Drilling Costs",null,{"$f":"'Summary A1'!H100","v":26584078.541811254},null,{"$f":"'Summary A1'!J100","v":8354996.113140679}]
[null,null,null,null,null,"Stimulation Cost",null,{"$f":"'Summary A1'!H101","v":0},null,{"$f":"'Summary A1'!J101","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,"Other Confirmation Non-Drilling Costs",null,{"$f":"'Summary A1'!H102","v":1329203.9270905629},null,{"$f":"'Summary A1'!J102","v":417749.80565703398}]
[null,null,null,null,null,"Permitting Costs for Confirmation Activities",null,{"$f":"'Summary A1'!H103","v":0},null,{"$f":"'Summary A1'!J103","v":0}]
[null,null,null,null,null,"Well Testing",null,{"$f":"'Summary A1'!H104","v":300000},null,{"$f":"'Summary A1'!J104","v":225000}]
[null,null,null,null,null,"Total Cost",null,{"$f":"'Summary A1'!H105","v":28213282.468901817},null,{"$f":"'Summary A1'!J105","v":8997745.9187977128}]
[null,null,null,"+","E","WELL FIELD DEVELOPMENT (w/o STIMULATION)",null,{"$f":"'Summary A1'!H106","v":38048431.319236301},null,{"$f":"'Summary A1'!J106","v":49650639.354239404}]
[null,null,null,null,null,"Well Field Development Scenario"]
[null,null,null,null,null,"Well Cost Based on",null,{"$f":"'Summary A1'!H108","v":"Cost Curves"}]
[null,null,null,null,null,"Cost per Production Well",null,{"$f":"'Summary A1'!H109","v":3164771.2549775303},null,{"$f":"'Summary A1'!J109","v":1898862.7529865182}]
[null,null,null,null,null,"Cost per Injection Well",null,{"$f":"'Summary A1'!H110","v":3164771.2549775303},null,{"$f":"'Summary A1'!J110","v":1898862.7529865182}]
[null,null,null,null,null,"Ratio of Injection to Production Wells",null,{"$f":"'Summary A1'!H111","v":0.75},null,{"$f":"'Summary A1'!J111","v":0.75}]
[null,null,null,null,null,"# of Production Wells Required",null,{"$f":"'Summary A1'!H112","v":6.1379834487015961},null,{"$f":"'Summary A1'!J112","v":10.786698143319063}]
[null,null,null,null,null,"Number of Successful Exploration & Confirmation Wells Used",null,{"$f":"'Summary A1'!H113","v":3},null,{"$f":"'Summary A1'!J113","v":2}]
[null,null,null,null,null,"# of Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":4.6034875865261968},null,{"$f":"'Summary A1'!J114","v":8.0900236074892966}]
[null,null,null,null,null,"# of Production Wells Drilled (including spares and dry holes)",null,{"$f":"'Summary A1'!H115","v":4.6862776557471548},null,{"$f":"'Summary A1'!J115","v":11.318206405940314}]
[null,null,null,null,null,"# of Spare Production Wells",null,{"$f":"'Summary A1'!H116","v":0},null,{"$f":"'Summary A1'!J116","v":0}]
[null,null,null,null,null,"# of Dry Holes (Unusable)",null,{"$f":"'Summary A1'!H117","v":1.5482942070455583},null,{"$f":"'Summary A1'!J117","v":2.5315082626212519}]
[null,null,null,null,null,"# of Production Successful Wells Drilled in This Phase",null,{"$f":"'Summary A1'!H118","v":3.1379834487015961},null,{"$f":"'Summary A1'!J118","v":8.7866981433190627}]
[null,null,null,null,null,"Production Well Depth","km",{"$f":"'Summary A1'!H119","v":1.5},null,{"$f":"'Summary A1'!J119","v":1.5}]
[null,null,null,null,null,"Injection Well Depth","km",{"$f":"'Summary A1'!H120","v":1.5},null,{"$f":"'Summary A1'!J120","v":1.5}]
[null,null,null,null,null,"Estimated Well Field Development Costs"]
[null,null,null,null,null,"Surface Equipment Costs","$/well",{"$f":"'Summary A1'!H122","v":200000},null,{"$f":"'Summary A1'!J122","v":200000}]
[null,null,null,null,null,"Total Surface Equipment Costs (production, injection & spare wells)",null,{"$f":"'Summary A1'!H123","v":2148294.2070455584},null,{"$f":"'Summary A1'!J123","v":3775344.3501616716}]
[null,null,null,null,null,"Production Pump Cost (total)",null,{"$f":"'Summary A1'!H124","v":2619742.9798770756},null,{"$f":"'Summary A1'!J124","v":4397994.214249813}]
[null,null,null,null,null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H125","v":1068582.0652568159},null,{"$f":"'Summary A1'!J125","v":1259419.5562057144}]
[null,null,null,null,null,"Permitting Cost During Well Field Development",null,{"$f":"'Summary A1'!H126","v":1000000},null,{"$f":"'Summary A1'!J126","v":1000000}]
[null,null,null,null,null,"Other Well Field Development Costs (non-drilling)",null,{"$f":"'Summary A1'!H127","v":1811830.0628207766},null,{"$f":"'Summary A1'!J127","v":2364316.1597256861}]
[null,null,null,null,null,"Subtotal - Well Field Development Costs (exclusive of Drilling or Stimulation)",null,{"$f":"'Summary A1'!H128","v":8648449.3150002267},null,{"$f":"'Summary A1'!J128","v":12797074.280342886}]
[null,null,null,null,null,"Subtotal - Production Well Drilling Cost",null,{"$f":"'Summary A1'!H129","v":14830996.817752082},null,{"$f":"'Summary A1'!J129","v":21491720.574853472}]
[null,null,null,null,null,"Subtotal - Injection Well Drilling Cost",null,{"$f":"'Summary A1'!H130","v":14568985.186483994},null,{"$f":"'Summary A1'!J130","v":15361844.499043049}]
[null,null,null,null,null,"Total Well Field Development Costs (exclusive of Stimulation)",null,{"$f":"'Summary A1'!H131","v":38048431.319236301},null,{"$f":"'Summary A1'!J131","v":49650639.354239404}]
[null,null,null,"+","F","RESERVOIR DEFINITION"]
[null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H134","v":100},null,{"$f":"'Summary A1'!J134","v":100}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H135","v":793663.2},null,{"$f":"'Summary A1'!J135","v":793663.2}]
[null,null,null,null,null,null,"gpm",{"$f":"'Summary A1'!H136","v":1776.2424721014047},null,{"$f":"'Summary A1'!J136","v":1776.2424721014047}]
[{"$f":"'Input A1'!A75","v":0},{"$f":"IF(A137=1,H137*H143,0)","v":0},{"$f":"IF(A137=1,J137*J143,0)","v":0},null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!H137","v":0},null,{"$f":"'Summary A1'!J137","v":0}]
[{"$f":"'Input A1'!A398","v":1},{"$f":"IF(AND($A139=1,$A138=0),H138*H143,0)","v":0},{"$f":"IF(AND($A139=1,$A138=0),J138*J143,0)","v":0},null,null,"Flash Steam Cycle Water Losses",null,{"$f":"'Summary A1'!H138","v":0},null,{"$f":"'Summary A1'!J138","v":0}]
[{"$f":"'Input A1'!A283","v":0},{"$f":"IF($A137=1,H137,0)","v":0},{"$f":"IF($A137=1,J137,0)","v":0},null,null,"Injection Well Flow Rate","kg/s",{"$f":"'Summary A1'!H139","v":133.33333333333334},null,{"$f":"'Summary A1'!J139","v":133.33333333333334}]
[null,{"$f":"IF(AND($A137=1,$A138=0),0,IF(AND($A137=0,$A138=0,$A139=1),0,-H138))","v":0},{"$f":"IF(AND($A137=1,$A138=0),0,IF(AND($A137=0,$A138=0,$A139=1),0,-J138))","v":0},null,null,null,"lb/hr",{"$f":"'Summary A1'!H140","v":1058217.5999999999},null,{"$f":"'Summary A1'!J140","v":1058217.5999999999}]
[null,null,null,null,null,null,"gpm",{"$f":"'Summary A1'!H141","v":2368.3232961352064},null,{"$f":"'Summary A1'!J141","v":2368.3232961352064}]
[null,null,null,null,null,"Total Production Flow","kg/s",{"$f":"'Summary A1'!H142","v":613.79834487015955},null,{"$f":"'Summary A1'!J142","v":1078.6698143319063}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H143","v":4871491.5854435442},null,{"$f":"'Summary A1'!J143","v":8561005.3658606652}]
[null,null,null,null,null,"Total Injection Flow","kg/s",{"$f":"'Summary A1'!H144","v":613.79834487015967},null,{"$f":"'Summary A1'!J144","v":1078.6698143319063}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H145","v":4871491.5854435433},null,{"$f":"'Summary A1'!J145","v":8561005.3658606652}]
["note",null,null,null,null,"Reservoir Stimulation (Well Field Development Phase)",null,{"$f":"'Summary A1'!H146","v":0},null,{"$f":"'Summary A1'!J146","v":0}]
[{"$f":"'Input A1'!A243","v":0},null,null,null,null,"Are Wells Stimulated?",null,{"$f":"'Summary A1'!H147","v":"No"}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,"Stimulation Cost an Inputted or Calculated Value?",null,{"$f":"'Summary A1'!H148","v":"Input Value"}]
[null,null,null,null,null,"Surface Area Calculated","meter^2",{"$f":"'Summary A1'!H149","v":" "},null,{"$f":"'Summary A1'!J149","v":" "}]
[null,null,null,null,null,null,"ft^2",{"$f":"'Summary A1'!H150","v":" "},null,{"$f":"'Summary A1'!J150","v":" "}]
[null,null,null,null,null,"Stimulation Set Up-cost",null,{"$f":"'Summary A1'!H151","v":200000},null,{"$f":"'Summary A1'!J151","v":200000}]
[null,null,null,null,null,"Unit cost - stimulation","$/ft^2",{"$f":"'Summary A1'!H152","v":0.1},null,{"$f":"'Summary A1'!J152","v":0.1}]
[null,null,null,null,null,"# of Wells Stimulated During Well Field Development",null,{"$f":"'Summary A1'!H153","v":3.3177733008119108},null,{"$f":"'Summary A1'!J153","v":7.232880750346439}]
[null,null,null,null,null,"Well Stimulation Cost","$/well",{"$f":"'Summary A1'!H154","v":0},null,{"$f":"'Summary A1'!J154","v":0}]
[null,null,null,null,null,"Estimated Stimulation Costs"]
[null,null,null,null,null,"Total Well Stimulation Cost",null,{"$f":"'Summary A1'!H156","v":0},null,{"$f":"'Summary A1'!J156","v":0}]
[null,null,null,null,null,"Other Cost",null,{"$f":"'Summary A1'!H157","v":0},null,{"$f":"'Summary A1'!J157","v":0}]
[null,null,null,null,null,"Total Stimulation Cost (Well Field Development Phase)",null,{"$f":"'Summary A1'!H158","v":0},null,{"$f":"'Summary A1'!J158","v":0}]
[null,null,null,null,null,"Hydraulic Drawdown"]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,"Hydraulic Drawdown an Input or Calculated Value?",null,{"$f":"'Summary A1'!H160","v":"Input Value"}]
[null,null,null,null,null,"Inputted Pressure Decline","psi-h/ 1000lb",{"$f":"'Summary A1'!H161","v":0.4},null,{"$f":"'Summary A1'!J161","v":0.4}]
[null,null,null,null,null,null,"kPa-s/kg",{"$f":"'Summary A1'!H162","v":21.888459615369598},null,{"$f":"'Summary A1'!J162","v":21.888459615369598}]
[null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,{"$f":"'Summary A1'!H163","v":1},null,{"$f":"'Summary A1'!J163","v":1}]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,"Drawdown Calculated as kA (product of permeability and area) or Flow in Fracture",null,{"$f":"'Summary A1'!H164","v":"NA"}]
[null,null,null,null,null,"Permeability","darcy",{"$f":"'Summary A1'!H165","v":0},null,{"$f":"'Summary A1'!J165","v":0}]
[null,null,null,null,null,"Flow Area","sq ft",{"$f":"'Summary A1'!H166","v":0},null,{"$f":"'Summary A1'!J166","v":0}]
[null,null,null,null,null,"k*A","darcy-ft^2",{"$f":"'Summary A1'!H167","v":0},null,{"$f":"'Summary A1'!J167","v":0}]
[null,null,null,null,null,"Distance Between Wells","m",{"$f":"'Summary A1'!H168","v":1000},null,{"$f":"'Summary A1'!J168","v":1000}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H169","v":3280.83},null,{"$f":"'Summary A1'!J169","v":3280.83}]
[null,null,null,null,null,"# Fractures",null,{"$f":"'Summary A1'!H170","v":" "},null,{"$f":"'Summary A1'!J170","v":" "}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"'Summary A1'!H171","v":" "},null,{"$f":"'Summary A1'!J171","v":" "}]
[null,null,null,"+",null,"Aperture","m",{"$f":"'Summary A1'!H172","v":" "},null,{"$f":"'Summary A1'!J172","v":" "}]
[null,null,null,"+",null,"Effective Fracture length","m",{"$f":"'Summary A1'!H173","v":" "},null,{"$f":"'Summary A1'!J173","v":" "}]
[null,null,null,"+",null,"Reservoir Pressure Drop","psi",{"$f":"'Summary A1'!H174","v":317.46528000000001},"note",{"$f":"'Summary A1'!J174","v":317.46528000000001}]
[null,null,null,null,null,null,"bar",{"$f":"'Summary A1'!H175","v":21.88846624015687},null,{"$f":"'Summary A1'!J175","v":21.88846624015687}]
[null,null,null,null,null,"Thermal Drawdown"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,"Input Maximum Temperature Decline Allowed?",null,{"$f":"'Summary A1'!H177","v":"No"}]
[null,null,null,null,null,"Calculated Maximum Temperature Decline (Entingh - NGGPP)","∆C",{"$f":"'Summary A1'!H178","v":24.55},"note"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,"Maximum Temperature Decline Allowed","∆C",{"$f":"'Summary A1'!H179","v":24.55},null,{"$f":"'Summary A1'!J179","v":24.55}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,"Temperature Decline Based on ",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"}]
[null,null,null,null,null,"Annual Decline Rate","%/yr",{"$f":"'Summary A1'!H181","v":4.0000000000000001E-3},null,{"$f":"'Summary A1'!J181","v":4.0000000000000001E-3}]
[null,null,null,null,null,"Fracture Length","m",{"$f":"'Summary A1'!H182","v":""},null,{"$f":"'Summary A1'!J182","v":" "}]
[null,null,null,null,null,"# Fractures",null,{"$f":"'Summary A1'!H183","v":" "},null,{"$f":"'Summary A1'!J183","v":" "}]
[null,null,null,null,null,"Aperture","m",{"$f":"'Summary A1'!H184","v":" "},null,{"$f":"'Summary A1'!J184","v":" "}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"'Summary A1'!H185","v":" "},null,{"$f":"'Summary A1'!J185","v":" "}]
[null,null,null,null,null,"Fracture Area","meter^2",{"$f":"'Summary A1'!H186","v":""},null,{"$f":"'Summary A1'!J186","v":" "}]
[{"$f":"3.28083^2","v":10.763845488899999},null,null,null,null,null,"ft^2",{"$f":"'Summary A1'!H187","v":""},null,{"$f":"'Summary A1'!J187","v":" "}]
[null,null,null,null,null,"Discount Rate for Used for Makeup calculations",null,{"$f":"'Summary A1'!H188","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J188","v":7.0000000000000007E-2}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Relative Revenue",null,{"$f":"'Summary A1'!H189","v":0.88761226619821443},null,{"$f":"'Summary A1'!J189","v":0.88823742017273466}]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,"1st Replacement","yr",{"$f":"'Summary A1'!H190","v":"NA"},null,{"$f":"'Summary A1'!J190","v":"NA"}]
[{"$f":"'Input A1'!A267","v":0},null,null,"+",null,"# Reservoirs used",null,{"$f":"'Summary A1'!H191","v":1},null,{"$f":"'Summary A1'!J191","v":1}]
[null,null,null,null,null,"Σ of discounted reservoirs",null,{"$f":"'Summary A1'!H192","v":0},null,{"$f":"'Summary A1'!J192","v":0}]
[null,null,null,null,null,"Σ of 1 discounted",null,{"$f":"'Summary A1'!H193","v":12.608480703743428},null,{"$f":"'Summary A1'!J193","v":12.608480703743428}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Water Makeup - Subsurface and Evaporative Cooling",null,{"$f":"'Summary A1'!H194","v":0},"$/yr",{"$f":"'Summary A1'!J194","v":0}]
[null,null,null,"+",null,"Loss Rate (% of Injected Flow)","%",{"$f":"'Summary A1'!H195","v":0},null,{"$f":"'Summary A1'!J195","v":0}]
[null,null,null,"+",null,"Makeup water cost Used","$/acre-ft",{"$f":"'Summary A1'!H196","v":0},null,{"$f":"'Summary A1'!J196","v":0}]
[null,null,null,null,null,null,"$/m^3",{"$f":"'Summary A1'!H197","v":0},null,{"$f":"'Summary A1'!J197","v":0}]
[null,null,null,null,null,"Annual Water Loss","acre-ft",{"$f":"'Summary A1'!H198","v":0},null,{"$f":"'Summary A1'!J198","v":0}]
[null,null,null,"+",null,"Annual Cost","$/yr",{"$f":"'Summary A1'!H199","v":0},null,{"$f":"'Summary A1'!J199","v":0}]
[null,null,null,"+","G","GEOTHERMAL FLUID PUMPING"]
[null,null,null,"+",null,"Production Pumping",null,{"$f":"'Summary A1'!H201","v":2619742.9798770756},null,{"$f":"'Summary A1'!J201","v":4397994.214249813}]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H202","v":100},null,{"$f":"'Summary A1'!J202","v":100}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H203","v":793663.2},null,{"$f":"'Summary A1'!J203","v":793663.2}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,null,"Are Production Pumps Used?",null,{"$f":"'Summary A1'!H204","v":"Yes"},null,{"$f":"'Summary A1'!J204","v":"Yes"}]
[null,null,null,null,null,"How is Pump Depth Determined?",null,{"$f":"'Summary A1'!H205","v":"Calculate"}]
[{"$f":"IF(H206>0,1,0)","v":1},null,null,null,null,"Pump Depth Setting","ft",{"$f":"'Summary A1'!H206","v":898.21839844880651},null,{"$f":"'Summary A1'!J206","v":898.21839844880651}]
[{"$f":"IF(J206>0,1,0)","v":1},null,null,null,null,null,"m",{"$f":"'Summary A1'!H207","v":273.81549074796999},null,{"$f":"'Summary A1'!J207","v":273.81549074796999}]
[null,null,null,null,null,"Is Flashing Occurring in Production Well?",null,{"$f":"'Summary A1'!H208","v":"No"},null,{"$f":"'Summary A1'!J208","v":"No"}]
[null,null,null,null,null,"Estimated Production Well Head Pressure","psi",{"$f":"'Summary A1'!H209","v":177.0461365835294},null,{"$f":"'Summary A1'!J209","v":177.0461365835294}]
[null,null,null,null,null,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'Summary A1'!H210","v":177.0461365835294},null,{"$f":"'Summary A1'!J210","v":177.0461365835294}]
[null,null,null,"+",null,null,"bar",{"$f":"'Summary A1'!H211","v":12.206904589877626},null,{"$f":"'Summary A1'!J211","v":12.206904589877626}]
[null,null,null,"+",null,"Friction Loss in Well Below Pump","psid",{"$f":"'Summary A1'!H212","v":7.4287467970436767},null,{"$f":"'Summary A1'!J212","v":7.4287467970436767}]
[null,null,null,null,null,"Friction Loss in Production Casing","psid",{"$f":"'Summary A1'!H213","v":9.1769229159864771},null,{"$f":"'Summary A1'!J213","v":9.1769229159864771}]
[null,null,null,"+",null,"Pumping Power","hp/well",{"$f":"'Summary A1'!H214","v":547.42346958943085},null,{"$f":"'Summary A1'!J214","v":492.68112263048789}]
[null,null,null,null,null,null,"kW/well",{"$f":"'Summary A1'!H215","v":408.21368127283858},null,{"$f":"'Summary A1'!J215","v":367.39231314555485}]
[null,null,null,null,null,"Pump Type",null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,null,"Pump Cost Inputted or Calculated",null,{"$f":"'Summary A1'!H217","v":"Calculate"}]
[null,null,null,null,null,"Pump Cost","$/pump",{"$f":"'Summary A1'!H218","v":426808.41383357678},"note",{"$f":"'Summary A1'!J218","v":407723.86098277819}]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"'Summary A1'!H219","v":2619742.9798770756},null,{"$f":"'Summary A1'!J219","v":4397994.214249813}]
[null,null,null,null,null,"Injection Pumping",null,{"$f":"'Summary A1'!H220","v":1068582.0652568159},null,{"$f":"'Summary A1'!J220","v":1259419.5562057144}]
[null,null,null,null,null,"Injection Well Flow Rate","kg/s",{"$f":"'Summary A1'!H221","v":133.33333333333334},null,{"$f":"'Summary A1'!J221","v":133.33333333333334}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H222","v":1058217.5999999999},null,{"$f":"'Summary A1'!J222","v":1058217.5999999999}]
[null,null,null,"+",null,"Friction Loss in Well","psid",{"$f":"'Summary A1'!H223","v":13.229290013604416},null,{"$f":"'Summary A1'!J223","v":13.235402645657356}]
[null,null,null,null,null,"Bottom Hole Pressure Less Hydrostatic Pressure","psid",{"$f":"'Summary A1'!H224","v":155.38406065680465},"note",{"$f":"'Summary A1'!J224","v":151.73720131550272}]
[null,null,null,null,null,"Reservoir Pressure Buildup","psid",{"$f":"'Summary A1'!H225","v":423.28703999999999},null,{"$f":"'Summary A1'!J225","v":423.28703999999999}]
[null,null,null,null,null,"Injection Pressure Added","psid",{"$f":"'Summary A1'!H226","v":268.90297934319534},null,{"$f":"'Summary A1'!J226","v":272.54983868449727}]
[null,null,null,null,null,null,"bar",{"$f":"'Summary A1'!H227","v":18.540212602874657},null,{"$f":"'Summary A1'!J227","v":18.791654768690989}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H228","v":632.62100242627628},null,{"$f":"'Summary A1'!J228","v":642.38810511928079}]
[null,null,null,null,null,"Pumping Power","hp",{"$f":"'Summary A1'!H229","v":2305.8794538679117},null,{"$f":"'Summary A1'!J229","v":3703.358932586686}]
[null,null,null,null,null,null,"kW",{"$f":"'Summary A1'!H230","v":1719.4943087493018},null,{"$f":"'Summary A1'!J230","v":2761.5947560298919}]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":1068582.0652568159},null,{"$f":"'Summary A1'!J231","v":1259419.5562057144}]
[null,null,null,null,null,"Pumping Summary",null,{"$f":"'Summary A1'!H232","v":4225.1031279355348},"kW",{"$f":"'Summary A1'!J232","v":6724.5447381067443},"kW"]
[null,null,null,null,null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H233","v":4871491.5854435442},null,{"$f":"'Summary A1'!J233","v":8561005.3658606652}]
[null,null,null,null,null,null,"kg/s",{"$f":"'Summary A1'!H234","v":613.79834487015955},null,{"$f":"'Summary A1'!J234","v":1078.6698143319063}]
[null,null,null,null,null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H235","v":4871491.5854435433},null,{"$f":"'Summary A1'!J235","v":8561005.3658606652}]
[null,null,null,null,null,null,"kg/s",{"$f":"'Summary A1'!H236","v":613.79834487015967},null,{"$f":"'Summary A1'!J236","v":1078.6698143319063}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H237","v":0.86731200369113304},null,{"$f":"'Summary A1'!J237","v":0.78548540162382019}]
[null,null,null,null,null,"Total GF Pumping Power","kW",{"$f":"'Summary A1'!H238","v":4225.1031279355348},null,{"$f":"'Summary A1'!J238","v":6724.5447381067443}]
[null,null,null,null,null,"Production Pump Head","ft",{"$f":"'Summary A1'!H239","v":921.84123833166836},"note",{"$f":"'Summary A1'!J239","v":921.84123833166836}]
[null,null,null,null,null,"Production Pump Power","kW",{"$f":"'Summary A1'!H240","v":2505.6088191862318},null,{"$f":"'Summary A1'!J240","v":3962.9499820768524}]
[null,null,null,null,null,"Injection Pump Head","ft",{"$f":"'Summary A1'!H241","v":632.62100242627628},null,{"$f":"'Summary A1'!J241","v":642.38810511928079}]
[null,null,null,null,null,"Injection Pump Power","kW",{"$f":"'Summary A1'!H242","v":1719.4943087493018},null,{"$f":"'Summary A1'!J242","v":2761.5947560298914}]
[null,null,null,null,null,"OPERATING & MAINTENANCE COST SUMMARY"]
[null,null,null,null,null,"Type of Conversion System (Power Plant) Used",null,{"$f":"'Summary A1'!H244","v":"Binary"},null,{"$f":"'Summary A1'!J244","v":"Binary"}]
[{"$f":"'Input A1'!A328","v":0},null,null,null,null,"Input or Calculate Annual O&M Costs",null,{"$f":"'Summary A1'!H245","v":"Calculate"},null,{"$f":"'Summary A1'!J245","v":"Calculate"}]
[null,null,null,null,null,"Calculated Annual O&M Costs"]
[null,null,null,null,null,"Labor O&M Costs",null,{"$f":"'Summary A1'!H247","v":1261950.828284234},null,{"$f":"'Summary A1'!J247","v":1361835.4228742998}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Result O&M Labor Cost -Plant","per yr",{"$f":"'Summary A1'!H248","v":1114144.1454479727},null,{"$f":"'Summary A1'!J248","v":1207671.4688950705}]
[null,null,null,"+","G","Result O&M Labor Cost -Field","per yr",{"$f":"'Summary A1'!H249","v":147806.6828362614},null,{"$f":"'Summary A1'!J249","v":154163.95397922926}]
[null,null,null,null,null,"Non-Labor O&M Costs",null,{"$f":"'Summary A1'!H250","v":2875385.3118071705},null,{"$f":"'Summary A1'!J250","v":2998415.008653638}]
[null,null,null,null,null,"Plant Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Summary A1'!H251","v":1.7999999999999999E-2},null,{"$f":"'Summary A1'!J251","v":1.6499999999999997E-2}]
[{"$f":"'Input A1'!A398","v":1},null,null,"+",null,"Result: O&M Non-Labor Cost - Plant","per yr",{"$f":"'Summary A1'!H252","v":1419584.2458154706},null,{"$f":"'Summary A1'!J252","v":1745727.5981455059}]
[null,null,null,null,null,"Result: Water Cost - Plant","per yr",{"$f":"'Summary A1'!H253","v":0},null,{"$f":"'Summary A1'!J253","v":0}]
[null,null,null,null,null,"Well Field Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Summary A1'!H254","v":1.4999999999999999E-2},null,{"$f":"'Summary A1'!J254","v":1.1999999999999999E-2}]
[null,null,null,"+",null,"Result: O&M Non-Labor Cost - Wells ","per yr",{"$f":"'Summary A1'!H255","v":538397.42282173748},null,{"$f":"'Summary A1'!J255","v":439246.18718754058}]
[null,null,null,null,null,"Result: Other Field O&M","per yr",{"$f":"'Summary A1'!H256","v":917403.64316996234},null,{"$f":"'Summary A1'!J256","v":813441.22332059126}]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Field","per yr",{"$f":"'Summary A1'!H257","v":1455801.0659916997},null,{"$f":"'Summary A1'!J257","v":1252687.4105081318}]
[null,null,null,null,null,"Result: Water Cost - Reservoir Makeup","per yr",{"$f":"'Summary A1'!H258","v":0},null,{"$f":"'Summary A1'!J258","v":0}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"'Summary A1'!H259","v":1058132.7782510871},null,{"$f":"'Summary A1'!J259","v":1271655.9076686054}]
[null,null,null,null,null,"Calculated Total O&M Costs"]
[null,null,null,null,null,"Plant O&M Cost","per yr",{"$f":"'Summary A1'!H261","v":2533728.391263443},null,{"$f":"'Summary A1'!J261","v":2953399.0670405766}]
[null,null,null,null,null,"Field O&M Cost","per yr",{"$f":"'Summary A1'!H262","v":1603607.748827961},null,{"$f":"'Summary A1'!J262","v":1406851.3644873612}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"'Summary A1'!H263","v":1058132.7782510871},null,{"$f":"'Summary A1'!J263","v":1271655.9076686054}]
[null,null,null,null,null,"O&M Contribution to Cost of Power (EERE COE calculation)","¢/kW-hr",{"$f":"'Summary A1'!H264","v":2.7039858042852654},null,{"$f":"'Summary A1'!J264","v":1.6998295579268885}]
[null,null,null,null,null,"Labor (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H265","v":0.57582961449789716},null,{"$f":"'Summary A1'!J265","v":0.37252369717036871}]
[null,null,null,null,null,"Plant Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H266","v":0.64775792423434708},null,{"$f":"'Summary A1'!J266","v":0.47753560245990007}]
[null,null,null,null,null,"Field Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H267","v":0.66428370093895306},null,{"$f":"'Summary A1'!J267","v":0.34266676995105444}]
[null,null,null,null,null,"Makeup water (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H268","v":0},null,{"$f":"'Summary A1'!J268","v":0}]
[null,null,null,null,null,"Royalties, Taxes & Insurance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H269","v":0.81611456461406773},null,{"$f":"'Summary A1'!J269","v":0.50710348834556529}]
[null,null,null,"+",null,"Present Value of Power Produced over Project Life (EERE COE)","kW-h/kW,design",{"$f":"'Summary A1'!H270","v":90649.498888040587},null,{"$f":"'Summary A1'!J270","v":90727.499893118147}]
[null,null,null,null,null,"O&M Contribution (FRC)","¢ per kW-hr",{"$f":"'Summary A1'!H271","v":2.7058674199864967},null,{"$f":"'Summary A1'!J271","v":1.9713903170492664}]
[null,null,null,null,null,"Power Produced Annually (FCR)","MW-hr/yr",{"$f":"'Summary A1'!H272","v":221601.27837904621},null,{"$f":"'Summary A1'!J272","v":369595.59053387499}]
[null,null,null,null,null,"POWER PLANT SUMMARY",null,{"$f":"'Summary A1'!H273","v":78865791.434192821},null,{"$f":"'Summary A1'!J273","v":105801672.61487916}]
[null,null,null,null,null,"Power Plant Scenario"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,"Calculations are based upon fixed",null,{"$f":"'Summary A1'!H275","v":"Power Sales"}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Type of Conversion System",{"$f":"IF(A275=0,\"MW\",\" \")","v":"MW"},{"$f":"'Summary A1'!H276","v":"Binary"}]
[null,null,null,null,null,"Plant Design Temperature (used in all model calculations)","C",{"$f":"'Summary A1'!H277","v":174.20782055692447},null,{"$f":"'Summary A1'!J277","v":174.20782055692447}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H278","v":345.57407700246404},null,{"$f":"'Summary A1'!J278","v":345.57407700246404}]
[null,null,null,null,null,"Power Sales",null,{"$f":"'Summary A1'!H279","v":30},null,{"$f":"'Summary A1'!J279","v":50.000000000000007}]
[null,null,null,null,null,"Net Plant Output",{"$f":"IF(A275=0,\" \",\"MW\")","v":" "},{"$f":"'Summary A1'!H280","v":34.225103127935533},null,{"$f":"'Summary A1'!J280","v":56.724544738106751}]
[null,null,null,null,null,"Transmission Line Cost Included",null,{"$f":"'Summary A1'!H281","v":"Yes"},null,{"$f":"'Summary A1'!J281","v":"Yes"}]
[null,null,null,null,null,"Transmission Cost",null,{"$f":"'Summary A1'!H282","v":0},null,{"$f":"'Summary A1'!J282","v":0}]
[null,null,null,null,null,"Transmission Line Voltage",null,{"$f":"'Summary A1'!H283","v":"≤115kV"},null,{"$f":"'Summary A1'!J283","v":"≤115kV"}]
[null,null,null,null,null,"Number of Miles",null,{"$f":"'Summary A1'!H284","v":0},null,{"$f":"'Summary A1'!J284","v":0}]
[null,null,null,null,null,"Cost Per Mile",null,{"$f":"'Summary A1'!H285","v":1880000},null,{"$f":"'Summary A1'!J285","v":1880000}]
[null,null,null,null,null,"Total Transmission Cost",null,{"$f":"'Summary A1'!H286","v":0},null,{"$f":"'Summary A1'!J286","v":0}]
[null,null,null,null,null,"Plant Permitting Cost",null,{"$f":"'Summary A1'!H287","v":0},null,{"$f":"'Summary A1'!J287","v":0}]
[null,null,null,null,null,"Air-Cooled Binary",null,{"$f":"'Summary A1'!H288","v":78865791.434192821},null,{"$f":"'Summary A1'!J288","v":105801672.61487916}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H289","v":793663.2},null,{"$f":"'Summary A1'!J289","v":793663.2}]
[null,null,null,"+",null,"Plant Performance","w-hr/lb",{"$f":"'Summary A1'!H290","v":7.0255901149872093},null,{"$f":"'Summary A1'!J290","v":6.6259209419855383}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H291","v":0.86731200369113304},null,{"$f":"'Summary A1'!J291","v":0.78548540162382019}]
[null,null,null,"+",null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"'Summary A1'!H292","v":6.1582781112960765},null,{"$f":"'Summary A1'!J292","v":5.8404355403617183}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"'Summary A1'!H293","v":4871491.5854435442},null,{"$f":"'Summary A1'!J293","v":8561005.3658606652}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"'Summary A1'!H294","v":6.1379834487015961},null,{"$f":"'Summary A1'!J294","v":10.786698143319063}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"'Summary A1'!H295","v":34225.10312793553},null,{"$f":"'Summary A1'!J295","v":56724.54473810675}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000},null,{"$f":"'Summary A1'!J296","v":50000.000000000007}]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Summary A1'!H297","v":1},null,{"$f":"'Summary A1'!J297","v":1}]
[{"$f":"'Input A1'!A445","v":0},null,null,null,null,"Improved Scenario Plant Cost Based on",null,null,"note",{"$f":"'Summary A1'!J298","v":"Performance"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Summary A1'!J299","v":1}]
[{"$f":"'Input A1'!A408","v":1},null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"'Summary A1'!H300","v":34225.10312793553},null,{"$f":"'Summary A1'!J300","v":56724.54473810675}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Summary A1'!H301","v":773.20849520205911},null,{"$f":"'Summary A1'!J301","v":676.38204905878717}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Summary A1'!H302","v":2.9802128538330597},null,{"$f":"'Summary A1'!J302","v":2.7575883868996898}]
[null,null,null,"+","H","Plant Cost Based on Net Output","$/kW",{"$f":"'Summary A1'!H303","v":2304.3258960940939},null,{"$f":"'Summary A1'!J303","v":1865.1832835919279}]
[null,null,null,"+",null,"Plant Cost Used in LCOE Calculation",null,{"$f":"'Summary A1'!H304","v":78865791.434192821},null,{"$f":"'Summary A1'!J304","v":105801672.61487916}]
[null,null,null,null,null,"Flash Steam",null,{"$f":"'Summary A1'!H305","v":86993161.066896081},null,{"$f":"'Summary A1'!J305","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H306","v":793663.2},null,{"$f":"'Summary A1'!J306","v":793663.2},null,null,null,null," "]
[null,null,null,"+",null,"Plant Performance","w-hr/lb",{"$f":"'Summary A1'!H307","v":5.8038269401662488},null,{"$f":"'Summary A1'!J307","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H308","v":0.86731200369113304},null,{"$f":"'Summary A1'!J308","v":0.78548540162382019}]
[null,null,null,"+",null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"'Summary A1'!H309","v":4.936514936475116},null,{"$f":"'Summary A1'!J309","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"'Summary A1'!H310","v":6077161.80059232},null,{"$f":"'Summary A1'!J310","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"'Summary A1'!H311","v":7.6571041728938933},null,{"$f":"'Summary A1'!J311","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"'Summary A1'!H312","v":35270.795378026931},null,{"$f":"'Summary A1'!J312","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"'Summary A1'!H313","v":29999.999999999996},null,{"$f":"'Summary A1'!J313","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Summary A1'!J314","v":0}]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Summary A1'!H315","v":1},null,{"$f":"'Summary A1'!J315","v":1}]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"'Summary A1'!H316","v":35270.795378026931},null,{"$f":"'Summary A1'!J316","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Summary A1'!H317","v":782.06494408806248},null,{"$f":"'Summary A1'!J317","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Summary A1'!H318","v":3.1537483733907825},null,{"$f":"'Summary A1'!J318","v":{"$error":"#DIV/0!"}}]
[null,null,null,"+","H","Plant Cost Based on Net Output","$/kW",{"$f":"'Summary A1'!H319","v":2466.4360453036807},null,{"$f":"'Summary A1'!J319","v":{"$error":"#DIV/0!"}}]
[null,null,null,"+",null,"Plant Cost Used in LCOE Calculation",null,{"$f":"'Summary A1'!H320","v":86993161.066896081},null,{"$f":"'Summary A1'!J320","v":{"$error":"#DIV/0!"}}]

{"sheet":"Error-Warnings","index":4,"n_rows":142,"n_cols":6,"rows_kept":142,"cut":false,"hidden":false,"merged":[[137,2,141,2],[137,3,141,3],[139,1,140,1],[103,1,104,1],[101,2,105,2],[101,3,105,3],[36,3,38,3],[96,1,97,1],[94,5,96,10],[80,16335,82,16335],[80,16338,82,16338],[80,16339,82,16339],[80,16342,82,16342],[80,16343,82,16343],[80,16326,82,16326],[80,16327,82,16327],[80,16330,82,16330],[80,16286,82,16286],[80,16287,82,16287],[80,16290,82,16290],[80,16291,82,16291],[80,16294,82,16294],[80,16275,82,16275],[80,16278,82,16278],[80,16279,82,16279],[80,16282,82,16282],[80,16283,82,16283],[80,16266,82,16266],[80,16267,82,16267],[80,16270,82,16270],[80,16271,82,16271],[80,16274,82,16274],[80,16331,82,16331],[80,16334,82,16334],[80,16315,82,16315],[80,16318,82,16318],[80,16319,82,16319],[80,16322,82,16322],[80,16323,82,16323],[80,16306,82,16306],[80,16307,82,16307],[80,16310,82,16310],[80,16311,82,16311],[80,16314,82,16314],[80,16295,82,16295],[80,16298,82,16298],[80,16299,82,16299],[80,16302,82,16302],[80,16303,82,16303],[80,16382,82,16382],[80,16383,82,16383],[80,16366,82,16366],[80,16367,82,16367],[80,16370,82,16370],[80,16371,82,16371],[80,16374,82,16374],[80,16355,82,16355],[80,16358,82,16358],[80,16359,82,16359],[80,16362,82,16362],[80,16363,82,16363],[80,16346,82,16346],[80,16347,82,16347],[80,16350,82,16350],[80,16351,82,16351],[80,16354,82,16354],[80,16375,82,16375],[80,16378,82,16378],[80,16379,82,16379],[80,16255,82,16255],[80,16258,82,16258],[80,16259,82,16259],[80,16262,82,16262],[80,16263,82,16263],[80,16246,82,16246],[80,16247,82,16247],[80,16250,82,16250],[80,16251,82,16251],[80,16254,82,16254],[80,16235,82,16235],[80,16238,82,16238],[80,16239,82,16239],[80,16242,82,16242],[80,16243,82,16243],[80,16226,82,16226],[80,16227,82,16227],[80,16230,82,16230],[80,16231,82,16231],[80,16234,82,16234],[80,16215,82,16215],[80,16218,82,16218],[80,16219,82,16219],[80,16222,82,16222],[80,16223,82,16223],[80,16206,82,16206],[80,16207,82,16207],[80,16210,82,16210],[80,16211,82,16211],[80,16214,82,16214],[80,16195,82,16195],[80,16198,82,16198],[80,16199,82,16199],[80,16202,82,16202],[80,16203,82,16203],[80,16186,82,16186],[80,16187,82,16187],[80,16190,82,16190],[80,16191,82,16191],[80,16194,82,16194],[80,16175,82,16175],[80,16178,82,16178],[80,16179,82,16179],[80,16182,82,16182],[80,16183,82,16183],[80,16166,82,16166],[80,16167,82,16167],[80,16170,82,16170],[80,16171,82,16171],[80,16174,82,16174],[80,16155,82,16155],[80,16158,82,16158],[80,16159,82,16159],[80,16162,82,16162],[80,16163,82,16163],[80,16146,82,16146],[80,16147,82,16147],[80,16150,82,16150],[80,16151,82,16151],[80,16154,82,16154],[80,16135,82,16135],[80,16138,82,16138],[80,16139,82,16139],[80,16142,82,16142],[80,16143,82,16143],[80,16126,82,16126],[80,16127,82,16127],[80,16130,82,16130],[80,16131,82,16131],[80,16134,82,16134],[80,16115,82,16115],[80,16118,82,16118],[80,16119,82,16119],[80,16122,82,16122],[80,16123,82,16123],[80,16106,82,16106],[80,16107,82,16107],[80,16110,82,16110],[80,16111,82,16111],[80,16114,82,16114],[80,16095,82,16095],[80,16098,82,16098],[80,16099,82,16099],[80,16102,82,16102],[80,16103,82,16103],[80,16086,82,16086],[80,16087,82,16087],[80,16090,82,16090],[80,16091,82,16091],[80,16094,82,16094],[80,16075,82,16075],[80,16078,82,16078],[80,16079,82,16079],[80,16082,82,16082],[80,16083,82,16083],[80,16066,82,16066],[80,16067,82,16067],[80,16070,82,16070],[80,16071,82,16071],[80,16074,82,16074],[80,16055,82,16055],[80,16058,82,16058],[80,16059,82,16059],[80,16062,82,16062],[80,16063,82,16063],[80,16046,82,16046],[80,16047,82,16047],[80,16050,82,16050],[80,16051,82,16051],[80,16054,82,16054],[80,16035,82,16035],[80,16038,82,16038],[80,16039,82,16039],[80,16042,82,16042],[80,16043,82,16043],[80,16026,82,16026],[80,16027,82,16027],[80,16030,82,16030],[80,16031,82,16031],[80,16034,82,16034],[80,16015,82,16015],[80,16018,82,16018],[80,16019,82,16019],[80,16022,82,16022],[80,16023,82,16023],[80,16006,82,16006],[80,16007,82,16007],[80,16010,82,16010],[80,16011,82,16011],[80,16014,82,16014],[80,15995,82,15995],[80,15998,82,15998],[80,15999,82,15999],[80,16002,82,16002],[80,16003,82,16003],[80,15986,82,15986],[80,15987,82,15987],[80,15990,82,15990],[80,15991,82,15991],[80,15994,82,15994],[80,15975,82,15975],[80,15978,82,15978],[80,15979,82,15979],[80,15982,82,15982],[80,15983,82,15983],[80,15966,82,15966],[80,15967,82,15967],[80,15970,82,15970],[80,15971,82,15971],[80,15974,82,15974],[80,15955,82,15955],[80,15958,82,15958],[80,15959,82,15959],[80,15962,82,15962],[80,15963,82,15963],[80,15946,82,15946],[80,15947,82,15947],[80,15950,82,15950],[80,15951,82,15951],[80,15954,82,15954],[80,15935,82,15935],[80,15938,82,15938],[80,15939,82,15939],[80,15942,82,15942],[80,15943,82,15943],[80,15926,82,15926],[80,15927,82,15927],[80,15930,82,15930],[80,15931,82,15931],[80,15934,82,15934],[80,15915,82,15915],[80,15918,82,15918],[80,15919,82,15919],[80,15922,82,15922],[80,15923,82,15923],[80,15906,82,15906],[80,15907,82,15907],[80,15910,82,15910],[80,15911,82,15911],[80,15914,82,15914],[80,15895,82,15895],[80,15898,82,15898],[80,15899,82,15899],[80,15902,82,15902],[80,15903,82,15903],[80,15886,82,15886],[80,15887,82,15887],[80,15890,82,15890],[80,15891,82,15891],[80,15894,82,15894],[80,15875,82,15875],[80,15878,82,15878],[80,15879,82,15879],[80,15882,82,15882],[80,15883,82,15883],[80,15866,82,15866],[80,15867,82,15867],[80,15870,82,15870],[80,15871,82,15871],[80,15874,82,15874],[80,15855,82,15855],[80,15858,82,15858],[80,15859,82,15859],[80,15862,82,15862],[80,15863,82,15863],[80,15846,82,15846],[80,15847,82,15847],[80,15850,82,15850],[80,15851,82,15851],[80,15854,82,15854],[80,15835,82,15835],[80,15838,82,15838],[80,15839,82,15839],[80,15842,82,15842],[80,15843,82,15843],[80,15826,82,15826],[80,15827,82,15827],[80,15830,82,15830],[80,15831,82,15831],[80,15834,82,15834],[80,15815,82,15815],[80,15818,82,15818],[80,15819,82,15819],[80,15822,82,15822],[80,15823,82,15823],[80,15806,82,15806],[80,15807,82,15807],[80,15810,82,15810],[80,15811,82,15811],[80,15814,82,15814],[80,15795,82,15795],[80,15798,82,15798],[80,15799,82,15799],[80,15802,82,15802],[80,15803,82,15803],[80,15786,82,15786],[80,15787,82,15787],[80,15790,82,15790],[80,15791,82,15791],[80,15794,82,15794],[80,15775,82,15775],[80,15778,82,15778],[80,15779,82,15779],[80,15782,82,15782],[80,15783,82,15783],[80,15766,82,15766],[80,15767,82,15767],[80,15770,82,15770],[80,15771,82,15771],[80,15774,82,15774],[80,15755,82,15755],[80,15758,82,15758],[80,15759,82,15759],[80,15762,82,15762],[80,15763,82,15763],[80,15746,82,15746],[80,15747,82,15747],[80,15750,82,15750],[80,15751,82,15751],[80,15754,82,15754],[80,15735,82,15735],[80,15738,82,15738],[80,15739,82,15739],[80,15742,82,15742],[80,15743,82,15743],[80,15726,82,15726],[80,15727,82,15727],[80,15730,82,15730],[80,15731,82,15731],[80,15734,82,15734],[80,15715,82,15715],[80,15718,82,15718],[80,15719,82,15719],[80,15722,82,15722],[80,15723,82,15723],[80,15706,82,15706],[80,15707,82,15707],[80,15710,82,15710],[80,15711,82,15711],[80,15714,82,15714],[80,15695,82,15695],[80,15698,82,15698],[80,15699,82,15699],[80,15702,82,15702],[80,15703,82,15703],[80,15686,82,15686],[80,15687,82,15687],[80,15690,82,15690],[80,15691,82,15691],[80,15694,82,15694],[80,15675,82,15675],[80,15678,82,15678],[80,15679,82,15679],[80,15682,82,15682],[80,15683,82,15683],[80,15666,82,15666],[80,15667,82,15667],[80,15670,82,15670],[80,15671,82,15671],[80,15674,82,15674],[80,15655,82,15655],[80,15658,82,15658],[80,15659,82,15659],[80,15662,82,15662],[80,15663,82,15663],[80,15646,82,15646],[80,15647,82,15647],[80,15650,82,15650],[80,15651,82,15651],[80,15654,82,15654],[80,15635,82,15635],[80,15638,82,15638],[80,15639,82,15639],[80,15642,82,15642],[80,15643,82,15643],[80,15626,82,15626],[80,15627,82,15627],[80,15630,82,15630],[80,15631,82,15631],[80,15634,82,15634],[80,15615,82,15615],[80,15618,82,15618],[80,15619,82,15619],[80,15622,82,15622],[80,15623,82,15623],[80,15606,82,15606],[80,15607,82,15607],[80,15610,82,15610],[80,15611,82,15611],[80,15614,82,15614],[80,15595,82,15595],[80,15598,82,15598],[80,15599,82,15599],[80,15602,82,15602],[80,15603,82,15603],[80,15586,82,15586],[80,15587,82,15587],[80,15590,82,15590],[80,15591,82,15591],[80,15594,82,15594],[80,15575,82,15575],[80,15578,82,15578],[80,15579,82,15579],[80,15582,82,15582],[80,15583,82,15583],[80,15566,82,15566],[80,15567,82,15567],[80,15570,82,15570],[80,15571,82,15571],[80,15574,82,15574],[80,15555,82,15555],[80,15558,82,15558],[80,15559,82,15559],[80,15562,82,15562],[80,15563,82,15563],[80,15546,82,15546],[80,15547,82,15547],[80,15550,82,15550],[80,15551,82,15551],[80,15554,82,15554],[80,15535,82,15535],[80,15538,82,15538],[80,15539,82,15539],[80,15542,82,15542],[80,15543,82,15543],[80,15526,82,15526],[80,15527,82,15527],[80,15530,82,15530],[80,15531,82,15531],[80,15534,82,15534],[80,15515,82,15515],[80,15518,82,15518],[80,15519,82,15519],[80,15522,82,15522],[80,15523,82,15523],[80,15506,82,15506],[80,15507,82,15507],[80,15510,82,15510],[80,15511,82,15511],[80,15514,82,15514],[80,15495,82,15495],[80,15498,82,15498],[80,15499,82,15499],[80,15502,82,15502],[80,15503,82,15503],[80,15486,82,15486],[80,15487,82,15487],[80,15490,82,15490],[80,15491,82,15491],[80,15494,82,15494],[80,15475,82,15475],[80,15478,82,15478],[80,15479,82,15479],[80,15482,82,15482],[80,15483,82,15483],[80,15466,82,15466],[80,15467,82,15467],[80,15470,82,15470],[80,15471,82,15471],[80,15474,82,15474],[80,15455,82,15455],[80,15458,82,15458],[80,15459,82,15459],[80,15462,82,15462],[80,15463,82,15463],[80,15446,82,15446],[80,15447,82,15447],[80,15450,82,15450],[80,15451,82,15451],[80,15454,82,15454],[80,15435,82,15435],[80,15438,82,15438],[80,15439,82,15439],[80,15442,82,15442],[80,15443,82,15443],[80,15426,82,15426],[80,15427,82,15427],[80,15430,82,15430],[80,15431,82,15431],[80,15434,82,15434],[80,15415,82,15415],[80,15418,82,15418],[80,15419,82,15419],[80,15422,82,15422],[80,15423,82,15423],[80,15406,82,15406],[80,15407,82,15407],[80,15410,82,15410],[80,15411,82,15411],[80,15414,82,15414],[80,15395,82,15395],[80,15398,82,15398],[80,15399,82,15399],[80,15402,82,15402],[80,15403,82,15403],[80,15386,82,15386],[80,15387,82,15387],[80,15390,82,15390],[80,15391,82,15391],[80,15394,82,15394],[80,15375,82,15375],[80,15378,82,15378],[80,15379,82,15379],[80,15382,82,15382],[80,15383,82,15383],[80,15366,82,15366],[80,15367,82,15367],[80,15370,82,15370],[80,15371,82,15371],[80,15374,82,15374],[80,15355,82,15355],[80,15358,82,15358],[80,15359,82,15359],[80,15362,82,15362],[80,15363,82,15363],[80,15346,82,15346],[80,15347,82,15347],[80,15350,82,15350],[80,15351,82,15351],[80,15354,82,15354],[80,15335,82,15335],[80,15338,82,15338],[80,15339,82,15339],[80,15342,82,15342],[80,15343,82,15343],[80,15326,82,15326],[80,15327,82,15327],[80,15330,82,15330],[80,15331,82,15331],[80,15334,82,15334],[80,15315,82,15315],[80,15318,82,15318],[80,15319,82,15319],[80,15322,82,15322],[80,15323,82,15323],[80,15306,82,15306],[80,15307,82,15307],[80,15310,82,15310],[80,15311,82,15311],[80,15314,82,15314],[80,15295,82,15295],[80,15298,82,15298],[80,15299,82,15299],[80,15302,82,15302],[80,15303,82,15303],[80,15286,82,15286],[80,15287,82,15287],[80,15290,82,15290],[80,15291,82,15291],[80,15294,82,15294],[80,15275,82,15275],[80,15278,82,15278],[80,15279,82,15279],[80,15282,82,15282],[80,15283,82,15283],[80,15266,82,15266],[80,15267,82,15267],[80,15270,82,15270],[80,15271,82,15271],[80,15274,82,15274],[80,15255,82,15255],[80,15258,82,15258],[80,15259,82,15259],[80,15262,82,15262],[80,15263,82,15263],[80,15246,82,15246],[80,15247,82,15247],[80,15250,82,15250],[80,15251,82,15251],[80,15254,82,15254],[80,15235,82,15235],[80,15238,82,15238],[80,15239,82,15239],[80,15242,82,15242],[80,15243,82,15243],[80,15226,82,15226],[80,15227,82,15227],[80,15230,82,15230],[80,15231,82,15231],[80,15234,82,15234],[80,15215,82,15215],[80,15218,82,15218],[80,15219,82,15219],[80,15222,82,15222],[80,15223,82,15223],[80,15206,82,15206],[80,15207,82,15207],[80,15210,82,15210],[80,15211,82,15211],[80,15214,82,15214],[80,15195,82,15195],[80,15198,82,15198],[80,15199,82,15199],[80,15202,82,15202],[80,15203,82,15203],[80,15186,82,15186],[80,15187,82,15187],[80,15190,82,15190],[80,15191,82,15191],[80,15194,82,15194],[80,15175,82,15175],[80,15178,82,15178],[80,15179,82,15179],[80,15182,82,15182],[80,15183,82,15183],[80,15166,82,15166],[80,15167,82,15167],[80,15170,82,15170],[80,15171,82,15171],[80,15174,82,15174],[80,15155,82,15155],[80,15158,82,15158],[80,15159,82,15159],[80,15162,82,15162],[80,15163,82,15163],[80,15146,82,15146],[80,15147,82,15147],[80,15150,82,15150],[80,15151,82,15151],[80,15154,82,15154],[80,15135,82,15135],[80,15138,82,15138],[80,15139,82,15139],[80,15142,82,15142],[80,15143,82,15143],[80,15126,82,15126],[80,15127,82,15127],[80,15130,82,15130],[80,15131,82,15131],[80,15134,82,15134],[80,15115,82,15115],[80,15118,82,15118],[80,15119,82,15119],[80,15122,82,15122],[80,15123,82,15123],[80,15106,82,15106],[80,15107,82,15107],[80,15110,82,15110],[80,15111,82,15111],[80,15114,82,15114],[80,15095,82,15095],[80,15098,82,15098],[80,15099,82,15099],[80,15102,82,15102],[80,15103,82,15103],[80,15086,82,15086],[80,15087,82,15087],[80,15090,82,15090],[80,15091,82,15091],[80,15094,82,15094],[80,15075,82,15075],[80,15078,82,15078],[80,15079,82,15079],[80,15082,82,15082],[80,15083,82,15083],[80,15066,82,15066],[80,15067,82,15067],[80,15070,82,15070],[80,15071,82,15071],[80,15074,82,15074],[80,15055,82,15055],[80,15058,82,15058],[80,15059,82,15059],[80,15062,82,15062],[80,15063,82,15063],[80,15046,82,15046],[80,15047,82,15047],[80,15050,82,15050],[80,15051,82,15051],[80,15054,82,15054],[80,15035,82,15035],[80,15038,82,15038],[80,15039,82,15039],[80,15042,82,15042],[80,15043,82,15043],[80,15026,82,15026],[80,15027,82,15027],[80,15030,82,15030],[80,15031,82,15031],[80,15034,82,15034],[80,15015,82,15015],[80,15018,82,15018],[80,15019,82,15019],[80,15022,82,15022],[80,15023,82,15023],[80,15006,82,15006],[80,15007,82,15007],[80,15010,82,15010],[80,15011,82,15011],[80,15014,82,15014],[80,14995,82,14995],[80,14998,82,14998],[80,14999,82,14999],[80,15002,82,15002],[80,15003,82,15003],[80,14986,82,14986],[80,14987,82,14987],[80,14990,82,14990],[80,14991,82,14991],[80,14994,82,14994],[80,14975,82,14975],[80,14978,82,14978],[80,14979,82,14979],[80,14982,82,14982],[80,14983,82,14983],[80,14966,82,14966],[80,14967,82,14967],[80,14970,82,14970],[80,14971,82,14971],[80,14974,82,14974],[80,14955,82,14955],[80,14958,82,14958],[80,14959,82,14959],[80,14962,82,14962],[80,14963,82,14963],[80,14946,82,14946],[80,14947,82,14947],[80,14950,82,14950],[80,14951,82,14951],[80,14954,82,14954],[80,14935,82,14935],[80,14938,82,14938],[80,14939,82,14939],[80,14942,82,14942],[80,14943,82,14943],[80,14926,82,14926],[80,14927,82,14927],[80,14930,82,14930],[80,14931,82,14931],[80,14934,82,14934],[80,14915,82,14915],[80,14918,82,14918],[80,14919,82,14919],[80,14922,82,14922],[80,14923,82,14923],[80,14906,82,14906],[80,14907,82,14907],[80,14910,82,14910],[80,14911,82,14911],[80,14914,82,14914],[80,14895,82,14895],[80,14898,82,14898],[80,14899,82,14899],[80,14902,82,14902],[80,14903,82,14903],[80,14886,82,14886],[80,14887,82,14887],[80,14890,82,14890],[80,14891,82,14891],[80,14894,82,14894],[80,14875,82,14875],[80,14878,82,14878],[80,14879,82,14879],[80,14882,82,14882],[80,14883,82,14883],[80,14866,82,14866],[80,14867,82,14867],[80,14870,82,14870],[80,14871,82,14871],[80,14874,82,14874],[80,14855,82,14855],[80,14858,82,14858],[80,14859,82,14859],[80,14862,82,14862],[80,14863,82,14863],[80,14846,82,14846],[80,14847,82,14847],[80,14850,82,14850],[80,14851,82,14851],[80,14854,82,14854],[80,14835,82,14835],[80,14838,82,14838],[80,14839,82,14839],[80,14842,82,14842],[80,14843,82,14843],[80,14826,82,14826],[80,14827,82,14827],[80,14830,82,14830],[80,14831,82,14831],[80,14834,82,14834],[80,14815,82,14815],[80,14818,82,14818],[80,14819,82,14819],[80,14822,82,14822],[80,14823,82,14823],[80,14806,82,14806],[80,14807,82,14807],[80,14810,82,14810],[80,14811,82,14811],[80,14814,82,14814],[80,14795,82,14795],[80,14798,82,14798],[80,14799,82,14799],[80,14802,82,14802],[80,14803,82,14803],[80,14786,82,14786],[80,14787,82,14787],[80,14790,82,14790],[80,14791,82,14791],[80,14794,82,14794],[80,14775,82,14775],[80,14778,82,14778],[80,14779,82,14779],[80,14782,82,14782],[80,14783,82,14783],[80,14766,82,14766],[80,14767,82,14767],[80,14770,82,14770],[80,14771,82,14771],[80,14774,82,14774],[80,14755,82,14755],[80,14758,82,14758],[80,14759,82,14759],[80,14762,82,14762],[80,14763,82,14763],[80,14746,82,14746],[80,14747,82,14747],[80,14750,82,14750],[80,14751,82,14751],[80,14754,82,14754],[80,14735,82,14735],[80,14738,82,14738],[80,14739,82,14739],[80,14742,82,14742],[80,14743,82,14743],[80,14726,82,14726],[80,14727,82,14727],[80,14730,82,14730],[80,14731,82,14731],[80,14734,82,14734],[80,14715,82,14715],[80,14718,82,14718],[80,14719,82,14719],[80,14722,82,14722],[80,14723,82,14723],[80,14706,82,14706],[80,14707,82,14707],[80,14710,82,14710],[80,14711,82,14711],[80,14714,82,14714],[80,14695,82,14695],[80,14698,82,14698],[80,14699,82,14699],[80,14702,82,14702],[80,14703,82,14703],[80,14686,82,14686],[80,14687,82,14687],[80,14690,82,14690],[80,14691,82,14691],[80,14694,82,14694],[80,14675,82,14675],[80,14678,82,14678],[80,14679,82,14679],[80,14682,82,14682],[80,14683,82,14683],[80,14666,82,14666],[80,14667,82,14667],[80,14670,82,14670],[80,14671,82,14671],[80,14674,82,14674],[80,14655,82,14655],[80,14658,82,14658],[80,14659,82,14659],[80,14662,82,14662],[80,14663,82,14663],[80,14646,82,14646],[80,14647,82,14647],[80,14650,82,14650],[80,14651,82,14651],[80,14654,82,14654],[80,14635,82,14635],[80,14638,82,14638],[80,14639,82,14639],[80,14642,82,14642],[80,14643,82,14643],[80,14626,82,14626],[80,14627,82,14627],[80,14630,82,14630],[80,14631,82,14631],[80,14634,82,14634],[80,14615,82,14615],[80,14618,82,14618],[80,14619,82,14619],[80,14622,82,14622],[80,14623,82,14623],[80,14606,82,14606],[80,14607,82,14607],[80,14610,82,14610],[80,14611,82,14611],[80,14614,82,14614],[80,14595,82,14595],[80,14598,82,14598],[80,14599,82,14599],[80,14602,82,14602],[80,14603,82,14603],[80,14586,82,14586],[80,14587,82,14587],[80,14590,82,14590],[80,14591,82,14591],[80,14594,82,14594],[80,14575,82,14575],[80,14578,82,14578],[80,14579,82,14579],[80,14582,82,14582],[80,14583,82,14583],[80,14566,82,14566],[80,14567,82,14567],[80,14570,82,14570],[80,14571,82,14571],[80,14574,82,14574],[80,14555,82,14555],[80,14558,82,14558],[80,14559,82,14559],[80,14562,82,14562],[80,14563,82,14563],[80,14546,82,14546],[80,14547,82,14547],[80,14550,82,14550],[80,14551,82,14551],[80,14554,82,14554],[80,14535,82,14535],[80,14538,82,14538],[80,14539,82,14539],[80,14542,82,14542],[80,14543,82,14543],[80,14526,82,14526],[80,14527,82,14527],[80,14530,82,14530],[80,14531,82,14531],[80,14534,82,14534],[80,14515,82,14515],[80,14518,82,14518],[80,14519,82,14519],[80,14522,82,14522],[80,14523,82,14523],[80,14506,82,14506],[80,14507,82,14507],[80,14510,82,14510],[80,14511,82,14511],[80,14514,82,14514],[80,14495,82,14495],[80,14498,82,14498],[80,14499,82,14499],[80,14502,82,14502],[80,14503,82,14503],[80,14486,82,14486],[80,14487,82,14487],[80,14490,82,14490],[80,14491,82,14491],[80,14494,82,14494],[80,14475,82,14475],[80,14478,82,14478],[80,14479,82,14479],[80,14482,82,14482],[80,14483,82,14483],[80,14466,82,14466],[80,14467,82,14467],[80,14470,82,14470],[80,14471,82,14471],[80,14474,82,14474],[80,14455,82,14455],[80,14458,82,14458],[80,14459,82,14459],[80,14462,82,14462],[80,14463,82,14463],[80,14446,82,14446],[80,14447,82,14447],[80,14450,82,14450],[80,14451,82,14451],[80,14454,82,14454],[80,14435,82,14435],[80,14438,82,14438],[80,14439,82,14439],[80,14442,82,14442],[80,14443,82,14443],[80,14426,82,14426],[80,14427,82,14427],[80,14430,82,14430],[80,14431,82,14431],[80,14434,82,14434],[80,14415,82,14415],[80,14418,82,14418],[80,14419,82,14419],[80,14422,82,14422],[80,14423,82,14423],[80,14406,82,14406],[80,14407,82,14407],[80,14410,82,14410],[80,14411,82,14411],[80,14414,82,14414],[80,14395,82,14395]],"merged_total":8273,"flags":["merged_cut"]}
[null,"This sheet displays error and/or warning messages that occur when there is question regarding the user input.  Check these messages to see if input needs to be revised.  If the macro was used to minimize the binary plant LCOE by varying plant performance, run it again after any input changes.  "]
[null,null,"Number of Errors/Messages",null,{"$f":"SUM(D5:D171)","v":0}]
[null,"Location","Message"]
[]
[{"$f":"'Input A1'!N1","v":0},"Input - Cells C1 thru M17",{"$f":"IF(A5>0,\" Logic on Input Sheet has been compromised\",\" \")","v":" "},{"$f":"IF(A5>1,1,0)","v":0}]
[{"$f":"INPUT!P32","v":0},"Reference Scenario Input",{"$f":"IF(A6=0,\" \",\"Reference Scenario values differ from defined most likely values\")","v":" "},{"$f":"IF(A6>0,1,0)","v":0}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A7=1,OR(A8=1,A9=1)),\"Plant design temperature is less than fluid temperature at well field replacement\",\" \")","v":" "},{"$f":"IF(AND(A7=1,OR(A8=1,A9=1)),1,0)","v":0},null,{"$f":"IF(D7=0,\" \",\"Need to inrease the allowable resource ΔT before well replacement, and/or possibly inrease flow per well\")","v":" "}]
[null,{"$f":"INPUT!$N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!E76","v":0}]
[{"$f":"'Resource A1'!D32","v":347},"Input: ",{"$f":"IF(A10<705,\" \",\"The input for Resource Definition is giving a Resource Temperature that exceeds the Critical Temperature of Water\")","v":" "},{"$f":"IF(A10<705,0,1)","v":0}]
[null,{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!T82","v":300},"Input: ",{"$f":"IF(A13<A12,\" \",\"The plant net plant output exceeds the potential resource found\")","v":" "},{"$f":"IF(A13<A12,0,1)","v":0}]
[{"$f":"'Input A1'!A151","v":34.225103127935533},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[0,"Input: ",{"$f":"IF(AND(A14=1,A15<=1),\"Full sized exploration well cost should exceed production well cost\",\" \")","v":{"$error":"#REF!"}}]
[{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A16=1,A17=0),\"Recommend not Proportioning EGS Exploration Costs with Resource Potential Found\",\" \")","v":" "},{"$f":"IF(AND(A16=1,A17=0),1,0)","v":0}]
[{"$f":"'Input A1'!A83","v":1},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!T85","v":6},"Input: ",{"$f":"IF(A20>A18,\"Exploration wells are being drilled at more stites than were examined during pre-drilling evaluation\",\" \")","v":" "},{"$f":"IF(A20>A18,1,0)","v":0}]
[null,{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!T153","v":5}]
[{"$f":"'Input A1'!A81","v":1},"Input: ",{"$f":"IF(A21+A22+A23=3,\"No Explration Wells are being drilled for Hydrothermal Greenfield Project\",\" \")","v":" "},{"$f":"IF(A21+A22+A23=3,1,0)","v":0}]
[{"$f":"'Input A1'!A82","v":1},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!A152","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!T162","v":0.6},"Input: ",{"$f":"IF(OR(A24<=0,A25<=0,A24>1,A25>1),\"Confirmation Drilling Success Rate should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(AND(A24=0,A25=1),AND(A24=1,A25=0)),1,0)","v":0}]
[{"$f":"'Input A1'!W162","v":0.75},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!B164","v":3.1379834487015961},"Input: ",{"$f":"IF(A26<0,\"# of Successful Confirmation Wells exceeds # of Production Wells Required for Specified Power Sales, or # of Production Wells Specified\",\" \")","v":" "},{"$f":"IF(A26<0,1,0)","v":0}]
[null,{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A28=1,A29<2),\"A minimum of two successful confirmation wells are required for EGS resource\",\" \")","v":" "},{"$f":"IF(AND(A28=1,A29<2),1,0)","v":0}]
[{"$f":"'Input A1'!T169","v":3},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A30=0,A31=1),\"Confirmation Wells are being stimulated for Hydrothermal Resource\",\" \")","v":" "},{"$f":"IF(OR(AND(A30=0,A31=1),AND(A30=1,A31=0)),1,0)","v":0}]
[{"$f":"'Input A1'!A181","v":0},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"},{"$f":"IF(AND(A30=1,A31=0),\"Stop - Confirmation Wells are not being stimulated for EGS Resource\",\" \")","v":" "}]
[{"$f":"'Input A1'!T170","v":1.2},"Input: ",{"$f":"IF(OR(A32<1,A33<1),\"Confirmaiton well cost is less than production well cost\",\" \")","v":" "},{"$f":"IF(OR(A32<1,A33<1),1,0)","v":0}]
[{"$f":"IF('Input A1'!T170*'Input A1'!V172<'Input A1'!V225,0,1)","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A181","v":0},"Input: ",{"$f":"IF(AND(A34=1,A35>A36),\"Confirmation Simulation Cost is less than that used in Well Field Development Phase\",\" \")","v":" "},{"$f":"IF(AND(A34=1,A35>A36),1,0)","v":0}]
[{"$f":"'Input A1'!T182","v":0},"RESOURCE CONFIRMATION"]
[{"$f":"'Input A1'!T183","v":0}]
[null,"Input: ",null,{"$f":"IF(OR(A38=0,A39=30),0,1)","v":0}]
[{"$f":"'Input A1'!A48","v":0},null,{"$f":"IF(OR(A39=30,A38=0),\" \",\"When using Fixed Charge Rate Method, project life for all cases = 30 yr\")","v":" "}]
[{"$f":"MIN('EERE COE'!D7,'EERE COE'!D151,'EERE COE 10-90'!D7,'EERE COE 10-90'!D151)","v":30},{"$f":"INPUT!N37","v":"ECONOMIC PARAMETERS"}]
[{"$f":"MAX('Revised COE - DCF'!F21,'Revised COE - DCF'!F149,'Revised COE 10-90 - DCF'!F149,'Revised COE 10-90 - DCF'!F21)","v":7},"Input: ",{"$f":"IF(A40<14,\" \",\"The duration of pre-startup activities exceeds Discounted Cash Flow allowable\")","v":" "},{"$f":"IF(AND(A40<14,A41<=40),0,1)","v":0},null,"The Discounted Cash Flow Sheet allows for up to 15 yrs for pre-startup activities"]
[{"$f":"MAX('EERE COE'!D7,'EERE COE'!D151,'EERE COE 10-90'!D7,'EERE COE 10-90'!D151)","v":30},{"$f":"INPUT!N37","v":"ECONOMIC PARAMETERS"},{"$f":"IF(A41>40,\"Model can not evaluate projects operating longer than 40 years\",\" \")","v":" "}]
[{"$f":"'Input A1'!T189","v":0.8},"Input: ",{"$f":"IF(OR(A42<=0,A43<=0,A42>1,A43>1),\"Drilling success rate during final well field development phase should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(A42<=0,A43<=0,A42>1,A43>1),1,0)","v":0}]
[{"$f":"'Input A1'!T189*'Input A1'!V189","v":0.85000000000000009},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!A197","v":1},"Input: ",{"$f":"IF(A44=1,\" \",IF(OR(A45>7171,A46>7171),\"The resource depth exceeds the maximum for using the GETEM methodology for well cost\",\" \"))","v":" "},{"$f":"IF(A44=1,0,IF(OR(A45>7171,A46>7171),1,0))","v":0}]
[{"$f":"'Input A1'!T78*'Input A1'!T193","v":1500},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"MAX('Resource A1'!D33:H33)","v":1500},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!B220","v":0},"Input: ",{"$f":"IF(A47=10000,\"Production Interval Diameter specified is too large\",\" \")","v":" "},{"$f":"IF(OR(A47=10000,A48=10000),1,0)","v":0}]
[{"$f":"'Input A1'!B221","v":0},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"},{"$f":"IF(A48=10000,\"Injection Interval Diameter specified is too large\",\" \")","v":" "}]
[null,"Input: ",null,{"$f":"IF(OR(AND(A51=0,A50=1),AND(A51=1,A50=0)),1,0)","v":0}]
[{"$f":"'Input A1'!A243","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "},{"$f":"IF(AND(A51=0,A50=1),\"Stimulation has been specified with a Hydrothermal Resouce scenario\",\" \")","v":" "}]
[{"$f":"'Input A1'!A75","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"},{"$f":"IF(AND(A51=1,A50=0),\"STOP - Must simulate wells with EGS Resource\",\" \")","v":" "}]
[{"$f":"'Input A1'!A243","v":0},"Input: ",{"$f":"IF(AND(A52=1,A53=1,A54=0),\"If the model is to calculate well stimulaiton cost, Carslaw Jaeger solution must be used for thermal decline\",\" \")","v":" "},{"$f":"IF(AND(A52=1,A53=1,A54=0),1,0)","v":0}]
[{"$f":"'Input A1'!A244","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A267","v":0}]
[{"$f":"'Input A1'!A290","v":1},"Input: ",{"$f":"IF(AND(A55=1,A56=1),\"The calculated pump depth exceeds the depth of the resource/production well.  The well flow rate and/or the hdyraulic drawdown need to be reduced.\", \" \")","v":" "},{"$f":"IF(AND(A55=1,A56=1),1,0)","v":0}]
[{"$f":"'Input A1'!A257","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A57=1,A58=1,A59=1,A60=0),\"When characterizing the hydraulic drawdown with a fracture system, the Carslaw Jaeger solution for temperature decline must be used to define he fracture system - if not a circular reference is created\",\" \")","v":" "},{"$f":"IF(AND(A57=1,A58=1,A59=1,A60=0),1,0)","v":0}]
[{"$f":"'Input A1'!A254","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A258","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A267","v":0}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A61=0,A62=1),\"Must use Annual Decline Rate to determine Thermal Drawdown for Hydrothermal Resource\",\" \")","v":" "},{"$f":"IF(AND(A61=0,A62=1),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[null,{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A75","v":0},"Input: ",{"$f":"IF(AND(A64=1,A65=1,OR(A66=1,A67=1)),\"Flow in fractures is not laminar, increase number of fractures\",\" \")","v":" "},{"$f":"IF(AND(A64=1,A65=1,OR(A66=1,A67=1)),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A272","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A273","v":0}]
[{"$f":"'Input A1'!T282","v":0},"Input: ",{"$f":"IF(OR(A68>1,A68*A69>1),\"Subsurface water loss is >100% of produced flow\",\" \")","v":" "},{"$f":"IF(OR(A68>1,A68*A69>1),1,0)","v":0}]
[{"$f":"'Input A1'!V282","v":1},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!B220","v":0},"Input: ",{"$f":"IF(A70>48,\"Specified bottom hole dimension for Production Well is too large - using Well Cost Curves go to GF Pumping Input; if using GETEM Well Cost estimates fo to Well Filed Development Input \",\" \")","v":" "},{"$f":"IF(A70>48,1,0)","v":0}]
[{"$f":"'Input A1'!A288","v":1},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[null,{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!T286","v":0.67500000000000004},"Input: ",{"$f":"IF(OR(A73>=1,A74>=1,A73<=0,A74<=0),\"Pump efficiency should be >0% & 100%\",\" \")","v":" "},{"$f":"IF(OR(A73>=1,A74>=1,A73<=0,A74<=0),1,0)","v":0}]
[{"$f":"'Input A1'!T286*'Input A1'!V286","v":0.74999999999999989},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!B303","v":0},"Input: ",{"$f":"IF(AND(A71=1,OR(A75=1,A76=1)),\"Pump depth exceeds 2,000 ft limit for specified Lineshaft Pump\",\" \")","v":" "},{"$f":"IF(AND(A71=1,OR(A75=1,A76=1)),1,0)","v":0}]
[{"$f":"'Input A1'!K303","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!C291","v":0},"Input: ",{"$f":"IF(AND(A78=0,A77=1),\"Inputted Pump Depth exceeds resource depth\",\" \")","v":" "},{"$f":"IF(AND(A78=0,A77=1),1,0)","v":0}]
[{"$f":"'Input A1'!A290","v":1},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'GF Pumping A2'!A238","v":0},"Input: ",{"$f":"IF(A79=1,\"Flashing is occuring in Production Well\",\" \")","v":" "},{"$f":"IF(A79=1,1,0)","v":0},null,"If the flash plant is used, scenarios can be defined that allow flashing in the wells - binary plants should have pumped wells"]
[null,{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'GF Pumping A2'!A238","v":0},"Input: ",{"$f":"IF(AND(A81=1,A83=1,A82=1),\"Flashing is occuring in Production Well for a Binary Plant\",\" \")","v":" "},{"$f":"IF(AND(A81=1,A83=1,A82=1),1,0)","v":0}]
[{"$f":"'Input A1'!A290","v":1},"GEOTHERMAL FLUID PUMPING"]
[{"$f":"'Input A1'!A398","v":1}]
[null,"Input: ",{"$f":"IF(A85>48,\"Specified bottom hole dimension for Injection Well is too large - using Well Cost Curves go to GF Pumping Input; if using GETEM Well Cost estimates fo to Well Filed Development Input \",\" \")","v":" "},{"$f":"IF(A85>48,1,0)","v":0}]
[{"$f":"'Input A1'!B221","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[null,{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[null,"Input: ",{"$f":"IF(AND(A88=1,A89=0),\"Must use Annual Decline Rate to characterize thermal drawdown when specifying Flash plant\",\" \")","v":" "},{"$f":"IF(AND(A88=1,A89=0),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A398","v":1},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Input A1'!A392","v":0},"Input: ",{"$f":"IF(AND(A90=1,A91=0),\"When using fixed number of production wells to define reference scenario, need assess impact of improved plant performance by varying power output (for fixed flow rate)\",\" \")","v":" "},{"$f":"IF(AND(A90=1,A91=0),1,0)","v":0}]
[{"$f":"'Input A1'!A396","v":1},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Input A1'!T401","v":9.6536475766302789},"Input: ",{"$f":"IF(AND(A89=1,A93>A92),\"Reference Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "},{"$f":"IF(AND(A89=1,OR(A93>A92,A94>A92)),1,0)","v":0}]
[{"$f":"'Input A1'!T408","v":7.0255901149872093},{"$f":"INPUT!N$381","v":"POWER PLANT"},{"$f":"IF(AND(A89=1,A94>A92),\"Improved Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "}]
[{"$f":"'Input A1'!W408","v":6.6259209419855383}]
[{"$f":"'Input A1'!A398","v":1},"Input: ",{"$f":"IF(AND(A95=0,OR(A98>A96,A98<A101,A97>0)),\"The HP Flash pressure is out of range - it exceeds the estimated well head pressure or is less than 1 atmosphere; production well needs to be pumped.\",\" \")","v":" "},{"$f":"IF(AND(A95=0,OR(A98>A96,A98<A101)),1,0)","v":0},null,"If the flash pressure is out of range, the estimated well head pressure is either less than the calculated value or is less than 1 atm.  Recommend that the production wells be pumped."]
[{"$f":"'GF Pumping A2'!G245","v":177.0461365835294},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Flash Plant F1-P90%'!A58+'Flash Plant F1-P10%'!A58+'Flash Plant F1- Improved'!A58+'Flash Plant F1- Reference'!A58","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!T487","v":39.56161582495627}]
[{"$f":"'Input A1'!A464","v":2},"Input: ",{"$f":"IF(AND(A95=0,A99>1,A100<A101),\"The LP Flash pressure is less than 1 atmosphere\",\" \")","v":" "},{"$f":"IF(AND(A95=0,A99>1,A100<A101),1,0)","v":0}]
[{"$f":"'Input A1'!T489","v":15.7}]
[{"$f":"'Input A1'!E457","v":14.7},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[null,"Input: ",{"$f":"IF(A103>A104,\" \",\"The geothermal pumping power exceeds the plant output - define more efficient plant, change well diameter, or decrease flow and/or hydraulic drawdown\")","v":" "},{"$f":"IF(A103<A104,1,0)","v":0}]
[{"$f":"'Summary A1'!H280*1000000/'Summary A1'!H233","v":7.0255901149872102},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Summary A1'!H237","v":0.86731200369113304},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[]
[null,{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Input: ",{"$f":"IF(AND(A139>5,A140>5,A141>5,A142>5),\" \",\"For the scenario defined, the plant output will go to 0 before the end of project life; decrease the production well flow, number of injection wells, hydraulic drawdown, thermal drawdown, and/or increase resource potential found\")","v":" "},{"$f":"IF(AND(A139>5,A140>5,A141>5,A142>5),0,1)","v":0}]
[{"$f":"'EERE COE'!D38","v":30},{"$f":"INPUT!N79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'EERE COE'!D182","v":30},{"$f":"INPUT!N187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'EERE COE 10-90'!D38","v":30}]
[{"$f":"'EERE COE 10-90'!D182","v":30},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]

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

{"sheet":"TornadoInput","index":6,"n_rows":67,"n_cols":18,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,14]]}
["In order to sort the results this sheet in not protected.  Do not change any values on this sheet other than performing the sorting accordingper the dropdown menus"]
["Exclude","No","WBS 1","WBS2","Category","Blank","P10-z","P10 Values","P10","ML Values","Most Likely","P90 Values","P90","P90-z","Range LCOE"]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R47),ISBLANK('LCOE Summary 10-90s'!S47)),OR('LCOE Summary 10-90s'!R47='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S47='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B47","v":42},{"$f":"'LCOE Summary 10-90s'!N47","v":"6b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O47),\"\",'LCOE Summary 10-90s'!O47)","v":""},{"$f":"IF(A3=0,IF(ISBLANK('LCOE Summary 10-90s'!O47),C3&\":\"&'LCOE Summary 10-90s'!A47,C3&\",\"&D3&\":\"&'LCOE Summary 10-90s'!A47),\"\")","v":"6b:Power Sales "},{"$f":"IF(A3=0,IF('LCOE Summary 10-90s'!G47<'LCOE Summary 10-90s'!H47,'LCOE Summary 10-90s'!G47,'LCOE Summary 10-90s'!H47),\"\")","v":11.61218086291835},0,{"$f":"IF(A3=0,'LCOE Summary 10-90s'!D47,\"\")","v":50},{"$f":"IF(A3=0,ABS('LCOE Summary 10-90s'!G47-'LCOE Summary 10-90s'!H47),\"\")","v":2.096046289454339},{"$f":"IF(A3=0,'LCOE Summary 10-90s'!C47,\"\")","v":30},0,{"$f":"IF(A3=0,'LCOE Summary 10-90s'!E47,\"\")","v":10},{"$f":"IF(A3=0,'LCOE Summary 10-90s'!I47-'LCOE Summary 10-90s'!G47,\"\")","v":10.060575635555342},0,{"$f":"IF(A3=0,IF('LCOE Summary 10-90s'!G47-'LCOE Summary 10-90s'!H47<0,MAX(ABS(I3),ABS(M3)),I3+M3),-0.00001)","v":12.156621925009681},null,1,{"$f":"B3-Q3","v":41}]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R33),ISBLANK('LCOE Summary 10-90s'!S33)),OR('LCOE Summary 10-90s'!R33='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S33='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B33","v":28},{"$f":"'LCOE Summary 10-90s'!N33","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O33),\"\",'LCOE Summary 10-90s'!O33)","v":""},{"$f":"IF(A4=0,IF(ISBLANK('LCOE Summary 10-90s'!O33),C4&\":\"&'LCOE Summary 10-90s'!A33,C4&\",\"&D4&\":\"&'LCOE Summary 10-90s'!A33),\"\")","v":"2a:Reservoir Hydraulic Drawdown"},{"$f":"IF(A4=0,IF('LCOE Summary 10-90s'!G33<'LCOE Summary 10-90s'!H33,'LCOE Summary 10-90s'!G33,'LCOE Summary 10-90s'!H33),\"\")","v":12.71838736121259},0,{"$f":"IF(A4=0,'LCOE Summary 10-90s'!D33,\"\")","v":0.2},{"$f":"IF(A4=0,ABS('LCOE Summary 10-90s'!G33-'LCOE Summary 10-90s'!H33),\"\")","v":0.98983979116009913},{"$f":"IF(A4=0,'LCOE Summary 10-90s'!C33,\"\")","v":0.4},0,{"$f":"IF(A4=0,'LCOE Summary 10-90s'!E33,\"\")","v":1.2},{"$f":"IF(A4=0,'LCOE Summary 10-90s'!I33-'LCOE Summary 10-90s'!G33,\"\")","v":5.6342787834727091},0,{"$f":"IF(A4=0,IF('LCOE Summary 10-90s'!G33-'LCOE Summary 10-90s'!H33<0,MAX(ABS(I4),ABS(M4)),I4+M4),-0.00001)","v":6.6241185746328082},null,2,{"$f":"B4-Q4","v":26}]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R27),ISBLANK('LCOE Summary 10-90s'!S27)),OR('LCOE Summary 10-90s'!R27='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S27='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B27","v":22},{"$f":"'LCOE Summary 10-90s'!N27","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O27),\"\",'LCOE Summary 10-90s'!O27)","v":""},{"$f":"IF(A5=0,IF(ISBLANK('LCOE Summary 10-90s'!O27),C5&\":\"&'LCOE Summary 10-90s'!A27,C5&\",\"&D5&\":\"&'LCOE Summary 10-90s'!A27),\"\")","v":"2b: Production Well Cost"},{"$f":"IF(A5=0,IF('LCOE Summary 10-90s'!G27<'LCOE Summary 10-90s'!H27,'LCOE Summary 10-90s'!G27,'LCOE Summary 10-90s'!H27),\"\")","v":11.762120028872715},0,{"$f":"IF(A5=0,'LCOE Summary 10-90s'!D27,\"\")","v":1500000},{"$f":"IF(A5=0,ABS('LCOE Summary 10-90s'!G27-'LCOE Summary 10-90s'!H27),\"\")","v":1.9461071234999743},{"$f":"IF(A5=0,'LCOE Summary 10-90s'!C27,\"\")","v":"curve"},0,{"$f":"IF(A5=0,'LCOE Summary 10-90s'!E27,\"\")","v":7000000},{"$f":"IF(A5=0,'LCOE Summary 10-90s'!I27-'LCOE Summary 10-90s'!G27,\"\")","v":4.3593155339987497},0,{"$f":"IF(A5=0,IF('LCOE Summary 10-90s'!G27-'LCOE Summary 10-90s'!H27<0,MAX(ABS(I5),ABS(M5)),I5+M5),-0.00001)","v":6.305422657498724},null,3,19]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R18),ISBLANK('LCOE Summary 10-90s'!S18)),OR('LCOE Summary 10-90s'!R18='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S18='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B18","v":13},{"$f":"'LCOE Summary 10-90s'!N18","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O18),\"\",'LCOE Summary 10-90s'!O18)","v":""},{"$f":"IF(A6=0,IF(ISBLANK('LCOE Summary 10-90s'!O18),C6&\":\"&'LCOE Summary 10-90s'!A18,C6&\",\"&D6&\":\"&'LCOE Summary 10-90s'!A18),\"\")","v":"1b:Site Exploration Drilling Cost"},{"$f":"IF(A6=0,IF('LCOE Summary 10-90s'!G18<'LCOE Summary 10-90s'!H18,'LCOE Summary 10-90s'!G18,'LCOE Summary 10-90s'!H18),\"\")","v":12.303982447597498},0,{"$f":"IF(A6=0,'LCOE Summary 10-90s'!D18,\"\")","v":1000000},{"$f":"IF(A6=0,ABS('LCOE Summary 10-90s'!G18-'LCOE Summary 10-90s'!H18),\"\")","v":1.4042447047751914},{"$f":"IF(A6=0,'LCOE Summary 10-90s'!C18,\"\")","v":3000000},0,{"$f":"IF(A6=0,'LCOE Summary 10-90s'!E18,\"\")","v":7000000},{"$f":"IF(A6=0,'LCOE Summary 10-90s'!I18-'LCOE Summary 10-90s'!G18,\"\")","v":2.8079404749798762},0,{"$f":"IF(A6=0,IF('LCOE Summary 10-90s'!G18-'LCOE Summary 10-90s'!H18<0,MAX(ABS(I6),ABS(M6)),I6+M6),-0.00001)","v":4.2121851797550676},null,4,9]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R17),ISBLANK('LCOE Summary 10-90s'!S17)),OR('LCOE Summary 10-90s'!R17='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S17='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B17","v":12},{"$f":"'LCOE Summary 10-90s'!N17","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O17),\"\",'LCOE Summary 10-90s'!O17)","v":""},{"$f":"IF(A7=0,IF(ISBLANK('LCOE Summary 10-90s'!O17),C7&\":\"&'LCOE Summary 10-90s'!A17,C7&\",\"&D7&\":\"&'LCOE Summary 10-90s'!A17),\"\")","v":"1b:Number of Sites where Exploration Drilling Occurs"},{"$f":"IF(A7=0,IF('LCOE Summary 10-90s'!G17<'LCOE Summary 10-90s'!H17,'LCOE Summary 10-90s'!G17,'LCOE Summary 10-90s'!H17),\"\")","v":11.936913082318597},0,{"$f":"IF(A7=0,'LCOE Summary 10-90s'!D17,\"\")","v":1},{"$f":"IF(A7=0,ABS('LCOE Summary 10-90s'!G17-'LCOE Summary 10-90s'!H17),\"\")","v":1.7713140700540926},{"$f":"IF(A7=0,'LCOE Summary 10-90s'!C17,\"\")","v":5},0,{"$f":"IF(A7=0,'LCOE Summary 10-90s'!E17,\"\")","v":10},{"$f":"IF(A7=0,'LCOE Summary 10-90s'!I17-'LCOE Summary 10-90s'!G17,\"\")","v":2.2496153181237801},0,{"$f":"IF(A7=0,IF('LCOE Summary 10-90s'!G17-'LCOE Summary 10-90s'!H17<0,MAX(ABS(I7),ABS(M7)),I7+M7),-0.00001)","v":4.0209293881778727},null,5,7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R54),ISBLANK('LCOE Summary 10-90s'!S54)),OR('LCOE Summary 10-90s'!R54='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S54='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"'LCOE Summary 10-90s'!N54","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O54),\"\",'LCOE Summary 10-90s'!O54)","v":""},{"$f":"IF(A8=0,IF(ISBLANK('LCOE Summary 10-90s'!O54),C8&\":\"&'LCOE Summary 10-90s'!A54,C8&\",\"&D8&\":\"&'LCOE Summary 10-90s'!A54),\"\")","v":"3a:Turbine-Generator Cost"},{"$f":"IF(A8=0,IF('LCOE Summary 10-90s'!G54<'LCOE Summary 10-90s'!H54,'LCOE Summary 10-90s'!G54,'LCOE Summary 10-90s'!H54),\"\")","v":12.398311093399863},0,{"$f":"IF(A8=0,'LCOE Summary 10-90s'!D54,\"\")","v":0.5},{"$f":"IF(A8=0,ABS('LCOE Summary 10-90s'!G54-'LCOE Summary 10-90s'!H54),\"\")","v":1.309916058972826},{"$f":"IF(A8=0,'LCOE Summary 10-90s'!C54,\"\")","v":1},0,{"$f":"IF(A8=0,'LCOE Summary 10-90s'!E54,\"\")","v":2},{"$f":"IF(A8=0,'LCOE Summary 10-90s'!I54-'LCOE Summary 10-90s'!G54,\"\")","v":2.6173212834153645},0,{"$f":"IF(A8=0,IF('LCOE Summary 10-90s'!G54-'LCOE Summary 10-90s'!H54<0,MAX(ABS(I8),ABS(M8)),I8+M8),-0.00001)","v":3.9272373423881906},null,6,43]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R8),ISBLANK('LCOE Summary 10-90s'!S8)),OR('LCOE Summary 10-90s'!R8='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S8='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B8","v":3},{"$f":"'LCOE Summary 10-90s'!N8","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O8),\"\",'LCOE Summary 10-90s'!O8)","v":""},{"$f":"IF(A9=0,IF(ISBLANK('LCOE Summary 10-90s'!O8),C9&\":\"&'LCOE Summary 10-90s'!A8,C9&\",\"&D9&\":\"&'LCOE Summary 10-90s'!A8),\"\")","v":"6a:Discount Rate During Operation"},{"$f":"IF(A9=0,IF('LCOE Summary 10-90s'!G8<'LCOE Summary 10-90s'!H8,'LCOE Summary 10-90s'!G8,'LCOE Summary 10-90s'!H8),\"\")","v":12.579396392103625},0,{"$f":"IF(A9=0,'LCOE Summary 10-90s'!D8,\"\")","v":0.06},{"$f":"IF(A9=0,ABS('LCOE Summary 10-90s'!G8-'LCOE Summary 10-90s'!H8),\"\")","v":1.1288307602690644},{"$f":"IF(A9=0,'LCOE Summary 10-90s'!C8,\"\")","v":7.0000000000000007E-2},0,{"$f":"IF(A9=0,'LCOE Summary 10-90s'!E8,\"\")","v":0.09},{"$f":"IF(A9=0,'LCOE Summary 10-90s'!I8-'LCOE Summary 10-90s'!G8,\"\")","v":2.4062963034399516},0,{"$f":"IF(A9=0,IF('LCOE Summary 10-90s'!G8-'LCOE Summary 10-90s'!H8<0,MAX(ABS(I9),ABS(M9)),I9+M9),-0.00001)","v":3.535127063709016},null,7,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R62),ISBLANK('LCOE Summary 10-90s'!S62)),OR('LCOE Summary 10-90s'!R62='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S62='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"'LCOE Summary 10-90s'!N62","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O62),\"\",'LCOE Summary 10-90s'!O62)","v":""},{"$f":"IF(A10=0,IF(ISBLANK('LCOE Summary 10-90s'!O62),C10&\":\"&'LCOE Summary 10-90s'!A62,C10&\",\"&D10&\":\"&'LCOE Summary 10-90s'!A62),\"\")","v":"3a:Plant Capital Cost"},{"$f":"IF(A10=0,IF('LCOE Summary 10-90s'!G62<'LCOE Summary 10-90s'!H62,'LCOE Summary 10-90s'!G62,'LCOE Summary 10-90s'!H62),\"\")","v":12.727424198617626},0,{"$f":"IF(A10=0,'LCOE Summary 10-90s'!D62,\"\")","v":0.8},{"$f":"IF(A10=0,ABS('LCOE Summary 10-90s'!G62-'LCOE Summary 10-90s'!H62),\"\")","v":0.9808029537550631},{"$f":"IF(A10=0,'LCOE Summary 10-90s'!C62,\"\")","v":1},0,{"$f":"IF(A10=0,'LCOE Summary 10-90s'!E62,\"\")","v":1.5},{"$f":"IF(A10=0,'LCOE Summary 10-90s'!I62-'LCOE Summary 10-90s'!G62,\"\")","v":2.4520073843876631},0,{"$f":"IF(A10=0,IF('LCOE Summary 10-90s'!G62-'LCOE Summary 10-90s'!H62<0,MAX(ABS(I10),ABS(M10)),I10+M10),-0.00001)","v":3.4328103381427262},null,8,49]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R63),ISBLANK('LCOE Summary 10-90s'!S63)),OR('LCOE Summary 10-90s'!R63='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S63='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B63","v":58},{"$f":"'LCOE Summary 10-90s'!N63","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O63),\"\",'LCOE Summary 10-90s'!O63)","v":""},{"$f":"IF(A11=0,IF(ISBLANK('LCOE Summary 10-90s'!O63),C11&\":\"&'LCOE Summary 10-90s'!A63,C11&\",\"&D11&\":\"&'LCOE Summary 10-90s'!A63),\"\")","v":"6a:Binary Plant Performance"},{"$f":"IF(A11=0,IF('LCOE Summary 10-90s'!G63<'LCOE Summary 10-90s'!H63,'LCOE Summary 10-90s'!G63,'LCOE Summary 10-90s'!H63),\"\")","v":13.70822715237269},0,{"$f":"IF(A11=0,'LCOE Summary 10-90s'!D63,\"\")","v":9.6536475766302789},{"$f":"IF(A11=0,ABS('LCOE Summary 10-90s'!G63-'LCOE Summary 10-90s'!H63),\"\")","v":2.8425081167854991},{"$f":"IF(A11=0,'LCOE Summary 10-90s'!C63,\"\")","v":7.0255901149872093},0,{"$f":"IF(A11=0,'LCOE Summary 10-90s'!E63,\"\")","v":4.9179130804910463},{"$f":"IF(A11=0,'LCOE Summary 10-90s'!I63-'LCOE Summary 10-90s'!G63,\"\")","v":1.9098122194833422E-2},0,{"$f":"IF(A11=0,IF('LCOE Summary 10-90s'!G63-'LCOE Summary 10-90s'!H63<0,MAX(ABS(I11),ABS(M11)),I11+M11),-0.00001)","v":2.8425081167854991},null,9,49]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R55),ISBLANK('LCOE Summary 10-90s'!S55)),OR('LCOE Summary 10-90s'!R55='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S55='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"'LCOE Summary 10-90s'!N55","v":"3b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O55),\"\",'LCOE Summary 10-90s'!O55)","v":""},{"$f":"IF(A12=0,IF(ISBLANK('LCOE Summary 10-90s'!O55),C12&\":\"&'LCOE Summary 10-90s'!A55,C12&\",\"&D12&\":\"&'LCOE Summary 10-90s'!A55),\"\")","v":"3b:Heat Rejection Equipment Cost "},{"$f":"IF(A12=0,IF('LCOE Summary 10-90s'!G55<'LCOE Summary 10-90s'!H55,'LCOE Summary 10-90s'!G55,'LCOE Summary 10-90s'!H55),\"\")","v":12.75406508914976},0,{"$f":"IF(A12=0,'LCOE Summary 10-90s'!D55,\"\")","v":0.5},{"$f":"IF(A12=0,ABS('LCOE Summary 10-90s'!G55-'LCOE Summary 10-90s'!H55),\"\")","v":0.95416206322292929},{"$f":"IF(A12=0,'LCOE Summary 10-90s'!C55,\"\")","v":1},0,{"$f":"IF(A12=0,'LCOE Summary 10-90s'!E55,\"\")","v":2},{"$f":"IF(A12=0,'LCOE Summary 10-90s'!I55-'LCOE Summary 10-90s'!G55,\"\")","v":1.5813183247659186},0,{"$f":"IF(A12=0,IF('LCOE Summary 10-90s'!G55-'LCOE Summary 10-90s'!H55<0,MAX(ABS(I12),ABS(M12)),I12+M12),-0.00001)","v":2.5354803879888479},null,10,40]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R46),ISBLANK('LCOE Summary 10-90s'!S46)),OR('LCOE Summary 10-90s'!R46='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S46='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B46","v":41},{"$f":"'LCOE Summary 10-90s'!N46","v":"n/a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O46),\"\",'LCOE Summary 10-90s'!O46)","v":""},{"$f":"IF(A13=0,IF(ISBLANK('LCOE Summary 10-90s'!O46),C13&\":\"&'LCOE Summary 10-90s'!A46,C13&\",\"&D13&\":\"&'LCOE Summary 10-90s'!A46),\"\")","v":"n/a:Transmission cost - miles of line"},{"$f":"IF(A13=0,IF('LCOE Summary 10-90s'!G46<'LCOE Summary 10-90s'!H46,'LCOE Summary 10-90s'!G46,'LCOE Summary 10-90s'!H46),\"\")","v":13.708080482304725},0,{"$f":"IF(A13=0,'LCOE Summary 10-90s'!D46,\"\")","v":0},{"$f":"IF(A13=0,ABS('LCOE Summary 10-90s'!G46-'LCOE Summary 10-90s'!H46),\"\")","v":1.4667006796464932E-4},{"$f":"IF(A13=0,'LCOE Summary 10-90s'!C46,\"\")","v":0},0,{"$f":"IF(A13=0,'LCOE Summary 10-90s'!E46,\"\")","v":50},{"$f":"IF(A13=0,'LCOE Summary 10-90s'!I46-'LCOE Summary 10-90s'!G46,\"\")","v":2.5268730366068439},0,{"$f":"IF(A13=0,IF('LCOE Summary 10-90s'!G46-'LCOE Summary 10-90s'!H46<0,MAX(ABS(I13),ABS(M13)),I13+M13),-0.00001)","v":2.5270197066748086},null,11,30]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R20),ISBLANK('LCOE Summary 10-90s'!S20)),OR('LCOE Summary 10-90s'!R20='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S20='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B20","v":15},{"$f":"'LCOE Summary 10-90s'!N20","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O20),\"\",'LCOE Summary 10-90s'!O20)","v":""},{"$f":"IF(A14=0,IF(ISBLANK('LCOE Summary 10-90s'!O20),C14&\":\"&'LCOE Summary 10-90s'!A20,C14&\",\"&D14&\":\"&'LCOE Summary 10-90s'!A20),\"\")","v":"1b:Number of Confirmation Sites Needed per Successful Project"},{"$f":"IF(A14=0,IF('LCOE Summary 10-90s'!G20<'LCOE Summary 10-90s'!H20,'LCOE Summary 10-90s'!G20,'LCOE Summary 10-90s'!H20),\"\")","v":12.961383543163363},0,{"$f":"IF(A14=0,'LCOE Summary 10-90s'!D20,\"\")","v":1},{"$f":"IF(A14=0,ABS('LCOE Summary 10-90s'!G20-'LCOE Summary 10-90s'!H20),\"\")","v":0.74684360920932669},{"$f":"IF(A14=0,'LCOE Summary 10-90s'!C20,\"\")","v":2},0,{"$f":"IF(A14=0,'LCOE Summary 10-90s'!E20,\"\")","v":4},{"$f":"IF(A14=0,'LCOE Summary 10-90s'!I20-'LCOE Summary 10-90s'!G20,\"\")","v":1.4932163590783087},0,{"$f":"IF(A14=0,IF('LCOE Summary 10-90s'!G20-'LCOE Summary 10-90s'!H20<0,MAX(ABS(I14),ABS(M14)),I14+M14),-0.00001)","v":2.2400599682876354},null,12,3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R22),ISBLANK('LCOE Summary 10-90s'!S22)),OR('LCOE Summary 10-90s'!R22='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S22='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B22","v":17},{"$f":"'LCOE Summary 10-90s'!N22","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O22),\"\",'LCOE Summary 10-90s'!O22)","v":""},{"$f":"IF(A15=0,IF(ISBLANK('LCOE Summary 10-90s'!O22),C15&\":\"&'LCOE Summary 10-90s'!A22,C15&\",\"&D15&\":\"&'LCOE Summary 10-90s'!A22),\"\")","v":"1b:Number of Confirmation Wells Required"},{"$f":"IF(A15=0,IF('LCOE Summary 10-90s'!G22<'LCOE Summary 10-90s'!H22,'LCOE Summary 10-90s'!G22,'LCOE Summary 10-90s'!H22),\"\")","v":12.866249544433181},0,{"$f":"IF(A15=0,'LCOE Summary 10-90s'!D22,\"\")","v":1},{"$f":"IF(A15=0,ABS('LCOE Summary 10-90s'!G22-'LCOE Summary 10-90s'!H22),\"\")","v":0.84197760793950849},{"$f":"IF(A15=0,'LCOE Summary 10-90s'!C22,\"\")","v":3},0,{"$f":"IF(A15=0,'LCOE Summary 10-90s'!E22,\"\")","v":6},{"$f":"IF(A15=0,'LCOE Summary 10-90s'!I22-'LCOE Summary 10-90s'!G22,\"\")","v":1.2625752125678105},0,{"$f":"IF(A15=0,IF('LCOE Summary 10-90s'!G22-'LCOE Summary 10-90s'!H22<0,MAX(ABS(I15),ABS(M15)),I15+M15),-0.00001)","v":2.104552820507319},null,13,4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R7),ISBLANK('LCOE Summary 10-90s'!S7)),OR('LCOE Summary 10-90s'!R7='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S7='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B7","v":2},{"$f":"'LCOE Summary 10-90s'!N7","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O7),\"\",'LCOE Summary 10-90s'!O7)","v":""},{"$f":"IF(A16=0,IF(ISBLANK('LCOE Summary 10-90s'!O7),C16&\":\"&'LCOE Summary 10-90s'!A7,C16&\",\"&D16&\":\"&'LCOE Summary 10-90s'!A7),\"\")","v":"6a:Contingency"},{"$f":"IF(A16=0,IF('LCOE Summary 10-90s'!G7<'LCOE Summary 10-90s'!H7,'LCOE Summary 10-90s'!G7,'LCOE Summary 10-90s'!H7),\"\")","v":12.684392512458853},0,{"$f":"IF(A16=0,'LCOE Summary 10-90s'!D7,\"\")","v":0.05},{"$f":"IF(A16=0,ABS('LCOE Summary 10-90s'!G7-'LCOE Summary 10-90s'!H7),\"\")","v":1.0238346399138365},{"$f":"IF(A16=0,'LCOE Summary 10-90s'!C7,\"\")","v":0.15},0,{"$f":"IF(A16=0,'LCOE Summary 10-90s'!E7,\"\")","v":0.25},{"$f":"IF(A16=0,'LCOE Summary 10-90s'!I7-'LCOE Summary 10-90s'!G7,\"\")","v":1.0235198306121163},0,{"$f":"IF(A16=0,IF('LCOE Summary 10-90s'!G7-'LCOE Summary 10-90s'!H7<0,MAX(ABS(I16),ABS(M16)),I16+M16),-0.00001)","v":2.0473544705259528},null,14,-12]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R34),ISBLANK('LCOE Summary 10-90s'!S34)),OR('LCOE Summary 10-90s'!R34='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S34='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B34","v":29},{"$f":"'LCOE Summary 10-90s'!N34","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O34),\"\",'LCOE Summary 10-90s'!O34)","v":""},{"$f":"IF(A17=0,IF(ISBLANK('LCOE Summary 10-90s'!O34),C17&\":\"&'LCOE Summary 10-90s'!A34,C17&\",\"&D17&\":\"&'LCOE Summary 10-90s'!A34),\"\")","v":"2a:Annual Rate of Temperature Decline"},{"$f":"IF(A17=0,IF('LCOE Summary 10-90s'!G34<'LCOE Summary 10-90s'!H34,'LCOE Summary 10-90s'!G34,'LCOE Summary 10-90s'!H34),\"\")","v":12.748814034587189},0,{"$f":"IF(A17=0,'LCOE Summary 10-90s'!D34,\"\")","v":2E-3},{"$f":"IF(A17=0,ABS('LCOE Summary 10-90s'!G34-'LCOE Summary 10-90s'!H34),\"\")","v":0.95941311778550009},{"$f":"IF(A17=0,'LCOE Summary 10-90s'!C34,\"\")","v":4.0000000000000001E-3},0,{"$f":"IF(A17=0,'LCOE Summary 10-90s'!E34,\"\")","v":0.01},{"$f":"IF(A17=0,'LCOE Summary 10-90s'!I34-'LCOE Summary 10-90s'!G34,\"\")","v":0.6955359333488218},0,{"$f":"IF(A17=0,IF('LCOE Summary 10-90s'!G34-'LCOE Summary 10-90s'!H34<0,MAX(ABS(I17),ABS(M17)),I17+M17),-0.00001)","v":1.6549490511343219},null,15,14]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R28),ISBLANK('LCOE Summary 10-90s'!S28)),OR('LCOE Summary 10-90s'!R28='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S28='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B28","v":23},{"$f":"'LCOE Summary 10-90s'!N28","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O28),\"\",'LCOE Summary 10-90s'!O28)","v":""},{"$f":"IF(A18=0,IF(ISBLANK('LCOE Summary 10-90s'!O28),C18&\":\"&'LCOE Summary 10-90s'!A28,C18&\",\"&D18&\":\"&'LCOE Summary 10-90s'!A28),\"\")","v":"2b:Injection Well Cost "},{"$f":"IF(A18=0,IF('LCOE Summary 10-90s'!G28<'LCOE Summary 10-90s'!H28,'LCOE Summary 10-90s'!G28,'LCOE Summary 10-90s'!H28),\"\")","v":13.195697596108596},0,{"$f":"IF(A18=0,'LCOE Summary 10-90s'!D28,\"\")","v":1500000},{"$f":"IF(A18=0,ABS('LCOE Summary 10-90s'!G28-'LCOE Summary 10-90s'!H28),\"\")","v":0.51252955626409324},{"$f":"IF(A18=0,'LCOE Summary 10-90s'!C28,\"\")","v":"curve"},0,{"$f":"IF(A18=0,'LCOE Summary 10-90s'!E28,\"\")","v":7000000},{"$f":"IF(A18=0,'LCOE Summary 10-90s'!I28-'LCOE Summary 10-90s'!G28,\"\")","v":1.1392667461070936},0,{"$f":"IF(A18=0,IF('LCOE Summary 10-90s'!G28-'LCOE Summary 10-90s'!H28<0,MAX(ABS(I18),ABS(M18)),I18+M18),-0.00001)","v":1.6517963023711868},null,16,7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R14),ISBLANK('LCOE Summary 10-90s'!S14)),OR('LCOE Summary 10-90s'!R14='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S14='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B14","v":9},{"$f":"'LCOE Summary 10-90s'!N14","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O14),\"\",'LCOE Summary 10-90s'!O14)","v":""},{"$f":"IF(A19=0,IF(ISBLANK('LCOE Summary 10-90s'!O14),C19&\":\"&'LCOE Summary 10-90s'!A14,C19&\",\"&D19&\":\"&'LCOE Summary 10-90s'!A14),\"\")","v":"3d:Duration of Plant Design and Construction"},{"$f":"IF(A19=0,IF('LCOE Summary 10-90s'!G14<'LCOE Summary 10-90s'!H14,'LCOE Summary 10-90s'!G14,'LCOE Summary 10-90s'!H14),\"\")","v":12.725391631291384},0,{"$f":"IF(A19=0,'LCOE Summary 10-90s'!D14,\"\")","v":1.25},{"$f":"IF(A19=0,ABS('LCOE Summary 10-90s'!G14-'LCOE Summary 10-90s'!H14),\"\")","v":0.98283552108130579},{"$f":"IF(A19=0,'LCOE Summary 10-90s'!C14,\"\")","v":2},0,{"$f":"IF(A19=0,'LCOE Summary 10-90s'!E14,\"\")","v":2.5},{"$f":"IF(A19=0,'LCOE Summary 10-90s'!I14-'LCOE Summary 10-90s'!G14,\"\")","v":0.48471655413559489},0,{"$f":"IF(A19=0,IF('LCOE Summary 10-90s'!G14-'LCOE Summary 10-90s'!H14<0,MAX(ABS(I19),ABS(M19)),I19+M19),-0.00001)","v":1.4675520752169007},null,17,-8]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R11),ISBLANK('LCOE Summary 10-90s'!S11)),OR('LCOE Summary 10-90s'!R11='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S11='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B11","v":6},{"$f":"'LCOE Summary 10-90s'!N11","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O11),\"\",'LCOE Summary 10-90s'!O11)","v":""},{"$f":"IF(A20=0,IF(ISBLANK('LCOE Summary 10-90s'!O11),C20&\":\"&'LCOE Summary 10-90s'!A11,C20&\",\"&D20&\":\"&'LCOE Summary 10-90s'!A11),\"\")","v":"1a:Duration of Exploration Phase"},{"$f":"IF(A20=0,IF('LCOE Summary 10-90s'!G11<'LCOE Summary 10-90s'!H11,'LCOE Summary 10-90s'!G11,'LCOE Summary 10-90s'!H11),\"\")","v":13.337576275237408},0,{"$f":"IF(A20=0,'LCOE Summary 10-90s'!D11,\"\")","v":1.5},{"$f":"IF(A20=0,ABS('LCOE Summary 10-90s'!G11-'LCOE Summary 10-90s'!H11),\"\")","v":0.37065087713528122},{"$f":"IF(A20=0,'LCOE Summary 10-90s'!C11,\"\")","v":2},0,{"$f":"IF(A20=0,'LCOE Summary 10-90s'!E11,\"\")","v":4},{"$f":"IF(A20=0,'LCOE Summary 10-90s'!I11-'LCOE Summary 10-90s'!G11,\"\")","v":1.054358844225959},0,{"$f":"IF(A20=0,IF('LCOE Summary 10-90s'!G11-'LCOE Summary 10-90s'!H11<0,MAX(ABS(I20),ABS(M20)),I20+M20),-0.00001)","v":1.4250097213612403},null,18,-12]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R21),ISBLANK('LCOE Summary 10-90s'!S21)),OR('LCOE Summary 10-90s'!R21='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S21='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B21","v":16},{"$f":"'LCOE Summary 10-90s'!N21","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O21),\"\",'LCOE Summary 10-90s'!O21)","v":""},{"$f":"IF(A21=0,IF(ISBLANK('LCOE Summary 10-90s'!O21),C21&\":\"&'LCOE Summary 10-90s'!A21,C21&\",\"&D21&\":\"&'LCOE Summary 10-90s'!A21),\"\")","v":"1b:Drilling Success Rate at Successful Confirmation Site"},{"$f":"IF(A21=0,IF('LCOE Summary 10-90s'!G21<'LCOE Summary 10-90s'!H21,'LCOE Summary 10-90s'!G21,'LCOE Summary 10-90s'!H21),\"\")","v":13.24139610559679},0,{"$f":"IF(A21=0,'LCOE Summary 10-90s'!D21,\"\")","v":0.8},{"$f":"IF(A21=0,ABS('LCOE Summary 10-90s'!G21-'LCOE Summary 10-90s'!H21),\"\")","v":0.46683104677589959},{"$f":"IF(A21=0,'LCOE Summary 10-90s'!C21,\"\")","v":0.6},0,{"$f":"IF(A21=0,'LCOE Summary 10-90s'!E21,\"\")","v":0.4},{"$f":"IF(A21=0,'LCOE Summary 10-90s'!I21-'LCOE Summary 10-90s'!G21,\"\")","v":0.93321002553444643},0,{"$f":"IF(A21=0,IF('LCOE Summary 10-90s'!G21-'LCOE Summary 10-90s'!H21<0,MAX(ABS(I21),ABS(M21)),I21+M21),-0.00001)","v":1.400041072310346},null,19,-3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R60),ISBLANK('LCOE Summary 10-90s'!S60)),OR('LCOE Summary 10-90s'!R60='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S60='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"'LCOE Summary 10-90s'!N60","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O60),\"\",'LCOE Summary 10-90s'!O60)","v":""},{"$f":"IF(A22=0,IF(ISBLANK('LCOE Summary 10-90s'!O60),C22&\":\"&'LCOE Summary 10-90s'!A60,C22&\",\"&D22&\":\"&'LCOE Summary 10-90s'!A60),\"\")","v":"3d:Plant Direct Construction Cost Multiplier"},{"$f":"IF(A22=0,IF('LCOE Summary 10-90s'!G60<'LCOE Summary 10-90s'!H60,'LCOE Summary 10-90s'!G60,'LCOE Summary 10-90s'!H60),\"\")","v":12.945457712244005},0,{"$f":"IF(A22=0,'LCOE Summary 10-90s'!D60,\"\")","v":2.25},{"$f":"IF(A22=0,ABS('LCOE Summary 10-90s'!G60-'LCOE Summary 10-90s'!H60),\"\")","v":0.7627694401286842},{"$f":"IF(A22=0,'LCOE Summary 10-90s'!C60,\"\")","v":2.6609043337795173},0,{"$f":"IF(A22=0,'LCOE Summary 10-90s'!E60,\"\")","v":3},{"$f":"IF(A22=0,'LCOE Summary 10-90s'!I60-'LCOE Summary 10-90s'!G60,\"\")","v":0.61902612649950051},0,{"$f":"IF(A22=0,IF('LCOE Summary 10-90s'!G60-'LCOE Summary 10-90s'!H60<0,MAX(ABS(I22),ABS(M22)),I22+M22),-0.00001)","v":1.3817955666281847},null,20,35]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R6),ISBLANK('LCOE Summary 10-90s'!S6)),OR('LCOE Summary 10-90s'!R6='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S6='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B6","v":1},{"$f":"'LCOE Summary 10-90s'!N6","v":"6b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O6),\"\",'LCOE Summary 10-90s'!O6)","v":""},{"$f":"IF(A23=0,IF(ISBLANK('LCOE Summary 10-90s'!O6),C23&\":\"&'LCOE Summary 10-90s'!A6,C23&\",\"&D23&\":\"&'LCOE Summary 10-90s'!A6),\"\")","v":"6b:Utilization Factor"},{"$f":"IF(A23=0,IF('LCOE Summary 10-90s'!G6<'LCOE Summary 10-90s'!H6,'LCOE Summary 10-90s'!G6,'LCOE Summary 10-90s'!H6),\"\")","v":13.565394440607252},0,{"$f":"IF(A23=0,'LCOE Summary 10-90s'!D6,\"\")","v":0.96},{"$f":"IF(A23=0,ABS('LCOE Summary 10-90s'!G6-'LCOE Summary 10-90s'!H6),\"\")","v":0.14283271176543799},{"$f":"IF(A23=0,'LCOE Summary 10-90s'!C6,\"\")","v":0.95},0,{"$f":"IF(A23=0,'LCOE Summary 10-90s'!E6,\"\")","v":0.88},{"$f":"IF(A23=0,'LCOE Summary 10-90s'!I6-'LCOE Summary 10-90s'!G6,\"\")","v":1.0894558146189315},0,{"$f":"IF(A23=0,IF('LCOE Summary 10-90s'!G6-'LCOE Summary 10-90s'!H6<0,MAX(ABS(I23),ABS(M23)),I23+M23),-0.00001)","v":1.2322885263843695},null,21,-20]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R26),ISBLANK('LCOE Summary 10-90s'!S26)),OR('LCOE Summary 10-90s'!R26='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S26='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B26","v":21},{"$f":"'LCOE Summary 10-90s'!N26","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O26),\"\",'LCOE Summary 10-90s'!O26)","v":""},{"$f":"IF(A24=0,IF(ISBLANK('LCOE Summary 10-90s'!O26),C24&\":\"&'LCOE Summary 10-90s'!A26,C24&\",\"&D24&\":\"&'LCOE Summary 10-90s'!A26),\"\")","v":"2a:Ratio of Injection Wells to Production Wells"},{"$f":"IF(A24=0,IF('LCOE Summary 10-90s'!G26<'LCOE Summary 10-90s'!H26,'LCOE Summary 10-90s'!G26,'LCOE Summary 10-90s'!H26),\"\")","v":13.70822715237269},0,{"$f":"IF(A24=0,'LCOE Summary 10-90s'!D26,\"\")","v":0.6},{"$f":"IF(A24=0,ABS('LCOE Summary 10-90s'!G26-'LCOE Summary 10-90s'!H26),\"\")","v":3.384773385999118E-2},{"$f":"IF(A24=0,'LCOE Summary 10-90s'!C26,\"\")","v":0.75},0,{"$f":"IF(A24=0,'LCOE Summary 10-90s'!E26,\"\")","v":2},{"$f":"IF(A24=0,'LCOE Summary 10-90s'!I26-'LCOE Summary 10-90s'!G26,\"\")","v":1.1995930254393325},0,{"$f":"IF(A24=0,IF('LCOE Summary 10-90s'!G26-'LCOE Summary 10-90s'!H26<0,MAX(ABS(I24),ABS(M24)),I24+M24),-0.00001)","v":1.1995930254393325},null,22,-1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R23),ISBLANK('LCOE Summary 10-90s'!S23)),OR('LCOE Summary 10-90s'!R23='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S23='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B23","v":18},{"$f":"'LCOE Summary 10-90s'!N23","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O23),\"\",'LCOE Summary 10-90s'!O23)","v":""},{"$f":"IF(A25=0,IF(ISBLANK('LCOE Summary 10-90s'!O23),C25&\":\"&'LCOE Summary 10-90s'!A23,C25&\",\"&D25&\":\"&'LCOE Summary 10-90s'!A23),\"\")","v":"1b:Multiplier for Confirmation Well Costs (>= 1)"},{"$f":"IF(A25=0,IF('LCOE Summary 10-90s'!G23<'LCOE Summary 10-90s'!H23,'LCOE Summary 10-90s'!G23,'LCOE Summary 10-90s'!H23),\"\")","v":13.252249488758485},0,{"$f":"IF(A25=0,'LCOE Summary 10-90s'!D23,\"\")","v":1},{"$f":"IF(A25=0,ABS('LCOE Summary 10-90s'!G23-'LCOE Summary 10-90s'!H23),\"\")","v":0.45597766361420433},{"$f":"IF(A25=0,'LCOE Summary 10-90s'!C23,\"\")","v":1.2},0,{"$f":"IF(A25=0,'LCOE Summary 10-90s'!E23,\"\")","v":1.5},{"$f":"IF(A25=0,'LCOE Summary 10-90s'!I23-'LCOE Summary 10-90s'!G23,\"\")","v":0.68359262679243393},0,{"$f":"IF(A25=0,IF('LCOE Summary 10-90s'!G23-'LCOE Summary 10-90s'!H23<0,MAX(ABS(I25),ABS(M25)),I25+M25),-0.00001)","v":1.1395702904066383},null,23,-5]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R12),ISBLANK('LCOE Summary 10-90s'!S12)),OR('LCOE Summary 10-90s'!R12='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S12='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B12","v":7},{"$f":"'LCOE Summary 10-90s'!N12","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O12),\"\",'LCOE Summary 10-90s'!O12)","v":""},{"$f":"IF(A26=0,IF(ISBLANK('LCOE Summary 10-90s'!O12),C26&\":\"&'LCOE Summary 10-90s'!A12,C26&\",\"&D26&\":\"&'LCOE Summary 10-90s'!A12),\"\")","v":"1b:Duration of Confirmation Phase"},{"$f":"IF(A26=0,IF('LCOE Summary 10-90s'!G12<'LCOE Summary 10-90s'!H12,'LCOE Summary 10-90s'!G12,'LCOE Summary 10-90s'!H12),\"\")","v":12.993902284826152},0,{"$f":"IF(A26=0,'LCOE Summary 10-90s'!D12,\"\")","v":1},{"$f":"IF(A26=0,ABS('LCOE Summary 10-90s'!G12-'LCOE Summary 10-90s'!H12),\"\")","v":0.71432486754653723},{"$f":"IF(A26=0,'LCOE Summary 10-90s'!C12,\"\")","v":1.5},0,{"$f":"IF(A26=0,'LCOE Summary 10-90s'!E12,\"\")","v":2},{"$f":"IF(A26=0,'LCOE Summary 10-90s'!I12-'LCOE Summary 10-90s'!G12,\"\")","v":0.3416755917245613},0,{"$f":"IF(A26=0,IF('LCOE Summary 10-90s'!G12-'LCOE Summary 10-90s'!H12<0,MAX(ABS(I26),ABS(M26)),I26+M26),-0.00001)","v":1.0560004592710985},null,24,-17]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R45),ISBLANK('LCOE Summary 10-90s'!S45)),OR('LCOE Summary 10-90s'!R45='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S45='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B45","v":40},{"$f":"'LCOE Summary 10-90s'!N45","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O45),\"\",'LCOE Summary 10-90s'!O45)","v":""},{"$f":"IF(A27=0,IF(ISBLANK('LCOE Summary 10-90s'!O45),C27&\":\"&'LCOE Summary 10-90s'!A45,C27&\",\"&D27&\":\"&'LCOE Summary 10-90s'!A45),\"\")","v":"4b:Geothermal Production Pump Life"},{"$f":"IF(A27=0,IF('LCOE Summary 10-90s'!G45<'LCOE Summary 10-90s'!H45,'LCOE Summary 10-90s'!G45,'LCOE Summary 10-90s'!H45),\"\")","v":13.553558245183472},0,{"$f":"IF(A27=0,'LCOE Summary 10-90s'!D45,\"\")","v":5},{"$f":"IF(A27=0,ABS('LCOE Summary 10-90s'!G45-'LCOE Summary 10-90s'!H45),\"\")","v":0.15466890718921711},{"$f":"IF(A27=0,'LCOE Summary 10-90s'!C45,\"\")","v":3},0,{"$f":"IF(A27=0,'LCOE Summary 10-90s'!E45,\"\")","v":1},{"$f":"IF(A27=0,'LCOE Summary 10-90s'!I45-'LCOE Summary 10-90s'!G45,\"\")","v":0.7575500004742981},0,{"$f":"IF(A27=0,IF('LCOE Summary 10-90s'!G45-'LCOE Summary 10-90s'!H45<0,MAX(ABS(I27),ABS(M27)),I27+M27),-0.00001)","v":0.91221890766351521},null,25,15]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R16),ISBLANK('LCOE Summary 10-90s'!S16)),OR('LCOE Summary 10-90s'!R16='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S16='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B16","v":11},{"$f":"'LCOE Summary 10-90s'!N16","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O16),\"\",'LCOE Summary 10-90s'!O16)","v":""},{"$f":"IF(A28=0,IF(ISBLANK('LCOE Summary 10-90s'!O16),C28&\":\"&'LCOE Summary 10-90s'!A16,C28&\",\"&D28&\":\"&'LCOE Summary 10-90s'!A16),\"\")","v":"1a:Pre-Drilling Exploration Costs"},{"$f":"IF(A28=0,IF('LCOE Summary 10-90s'!G16<'LCOE Summary 10-90s'!H16,'LCOE Summary 10-90s'!G16,'LCOE Summary 10-90s'!H16),\"\")","v":13.37110028823156},0,{"$f":"IF(A28=0,'LCOE Summary 10-90s'!D16,\"\")","v":100000},{"$f":"IF(A28=0,ABS('LCOE Summary 10-90s'!G16-'LCOE Summary 10-90s'!H16),\"\")","v":0.3371268641411298},{"$f":"IF(A28=0,'LCOE Summary 10-90s'!C16,\"\")","v":500000},0,{"$f":"IF(A28=0,'LCOE Summary 10-90s'!E16,\"\")","v":1000000},{"$f":"IF(A28=0,'LCOE Summary 10-90s'!I16-'LCOE Summary 10-90s'!G16,\"\")","v":0.42107562309392321},0,{"$f":"IF(A28=0,IF('LCOE Summary 10-90s'!G16-'LCOE Summary 10-90s'!H16<0,MAX(ABS(I28),ABS(M28)),I28+M28),-0.00001)","v":0.75820248723505301},null,26,-15]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R15),ISBLANK('LCOE Summary 10-90s'!S15)),OR('LCOE Summary 10-90s'!R15='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S15='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B15","v":10},{"$f":"'LCOE Summary 10-90s'!N15","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O15),\"\",'LCOE Summary 10-90s'!O15)","v":""},{"$f":"IF(A29=0,IF(ISBLANK('LCOE Summary 10-90s'!O15),C29&\":\"&'LCOE Summary 10-90s'!A15,C29&\",\"&D29&\":\"&'LCOE Summary 10-90s'!A15),\"\")","v":"1a:Number of Pre-Drilling Exploration Sites Evaluated "},{"$f":"IF(A29=0,IF('LCOE Summary 10-90s'!G15<'LCOE Summary 10-90s'!H15,'LCOE Summary 10-90s'!G15,'LCOE Summary 10-90s'!H15),\"\")","v":13.295506432023425},0,{"$f":"IF(A29=0,'LCOE Summary 10-90s'!D15,\"\")","v":1},{"$f":"IF(A29=0,ABS('LCOE Summary 10-90s'!G15-'LCOE Summary 10-90s'!H15),\"\")","v":0.41272072034926488},{"$f":"IF(A29=0,'LCOE Summary 10-90s'!C15,\"\")","v":6},0,{"$f":"IF(A29=0,'LCOE Summary 10-90s'!E15,\"\")","v":10},{"$f":"IF(A29=0,'LCOE Summary 10-90s'!I15-'LCOE Summary 10-90s'!G15,\"\")","v":0.32991030571112034},0,{"$f":"IF(A29=0,IF('LCOE Summary 10-90s'!G15-'LCOE Summary 10-90s'!H15<0,MAX(ABS(I29),ABS(M29)),I29+M29),-0.00001)","v":0.74263102606038522},null,27,-17]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R39),ISBLANK('LCOE Summary 10-90s'!S39)),OR('LCOE Summary 10-90s'!R39='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S39='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B39","v":34},{"$f":"'LCOE Summary 10-90s'!N39","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O39),\"\",'LCOE Summary 10-90s'!O39)","v":""},{"$f":"IF(A30=0,IF(ISBLANK('LCOE Summary 10-90s'!O39),C30&\":\"&'LCOE Summary 10-90s'!A39,C30&\",\"&D30&\":\"&'LCOE Summary 10-90s'!A39),\"\")","v":"4b:Production Pump Cost"},{"$f":"IF(A30=0,IF('LCOE Summary 10-90s'!G39<'LCOE Summary 10-90s'!H39,'LCOE Summary 10-90s'!G39,'LCOE Summary 10-90s'!H39),\"\")","v":13.538076577990555},0,{"$f":"IF(A30=0,'LCOE Summary 10-90s'!D39,\"\")","v":0.7},{"$f":"IF(A30=0,ABS('LCOE Summary 10-90s'!G39-'LCOE Summary 10-90s'!H39),\"\")","v":0.17015057438213432},{"$f":"IF(A30=0,'LCOE Summary 10-90s'!C39,\"\")","v":1},0,{"$f":"IF(A30=0,'LCOE Summary 10-90s'!E39,\"\")","v":2},{"$f":"IF(A30=0,'LCOE Summary 10-90s'!I39-'LCOE Summary 10-90s'!G39,\"\")","v":0.55766788316437399},0,{"$f":"IF(A30=0,IF('LCOE Summary 10-90s'!G39-'LCOE Summary 10-90s'!H39<0,MAX(ABS(I30),ABS(M30)),I30+M30),-0.00001)","v":0.72781845754650831},null,28,6]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R43),ISBLANK('LCOE Summary 10-90s'!S43)),OR('LCOE Summary 10-90s'!R43='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S43='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B43","v":38},{"$f":"'LCOE Summary 10-90s'!N43","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O43),\"\",'LCOE Summary 10-90s'!O43)","v":""},{"$f":"IF(A31=0,IF(ISBLANK('LCOE Summary 10-90s'!O43),C31&\":\"&'LCOE Summary 10-90s'!A43,C31&\",\"&D31&\":\"&'LCOE Summary 10-90s'!A43),\"\")","v":"4b:Field Annual Maintenance (non-labor)"},{"$f":"IF(A31=0,IF('LCOE Summary 10-90s'!G43<'LCOE Summary 10-90s'!H43,'LCOE Summary 10-90s'!G43,'LCOE Summary 10-90s'!H43),\"\")","v":13.5152755489062},0,{"$f":"IF(A31=0,'LCOE Summary 10-90s'!D43,\"\")","v":5.0000000000000001E-3},{"$f":"IF(A31=0,ABS('LCOE Summary 10-90s'!G43-'LCOE Summary 10-90s'!H43),\"\")","v":0.19295160346648998},{"$f":"IF(A31=0,'LCOE Summary 10-90s'!C43,\"\")","v":1.4999999999999999E-2},0,{"$f":"IF(A31=0,'LCOE Summary 10-90s'!E43,\"\")","v":0.04},{"$f":"IF(A31=0,'LCOE Summary 10-90s'!I43-'LCOE Summary 10-90s'!G43,\"\")","v":0.47547278926943193},0,{"$f":"IF(A31=0,IF('LCOE Summary 10-90s'!G43-'LCOE Summary 10-90s'!H43<0,MAX(ABS(I31),ABS(M31)),I31+M31),-0.00001)","v":0.66842439273592191},null,29,9]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R31),ISBLANK('LCOE Summary 10-90s'!S31)),OR('LCOE Summary 10-90s'!R31='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S31='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B31","v":26},{"$f":"'LCOE Summary 10-90s'!N31","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O31),\"\",'LCOE Summary 10-90s'!O31)","v":""},{"$f":"IF(A32=0,IF(ISBLANK('LCOE Summary 10-90s'!O31),C32&\":\"&'LCOE Summary 10-90s'!A31,C32&\",\"&D32&\":\"&'LCOE Summary 10-90s'!A31),\"\")","v":"2a:Production Well Flow Rate (kg/s)"},{"$f":"IF(A32=0,IF('LCOE Summary 10-90s'!G31<'LCOE Summary 10-90s'!H31,'LCOE Summary 10-90s'!G31,'LCOE Summary 10-90s'!H31),\"\")","v":13.70822715237269},0,{"$f":"IF(A32=0,'LCOE Summary 10-90s'!D31,\"\")","v":160},{"$f":"IF(A32=0,ABS('LCOE Summary 10-90s'!G31-'LCOE Summary 10-90s'!H31),\"\")","v":0.16910204259484019},{"$f":"IF(A32=0,'LCOE Summary 10-90s'!C31,\"\")","v":100},0,{"$f":"IF(A32=0,'LCOE Summary 10-90s'!E31,\"\")","v":70},{"$f":"IF(A32=0,'LCOE Summary 10-90s'!I31-'LCOE Summary 10-90s'!G31,\"\")","v":0.60795731310345325},0,{"$f":"IF(A32=0,IF('LCOE Summary 10-90s'!G31-'LCOE Summary 10-90s'!H31<0,MAX(ABS(I32),ABS(M32)),I32+M32),-0.00001)","v":0.60795731310345325},null,30,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R56),ISBLANK('LCOE Summary 10-90s'!S56)),OR('LCOE Summary 10-90s'!R56='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S56='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B56","v":51},{"$f":"'LCOE Summary 10-90s'!N56","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O56),\"\",'LCOE Summary 10-90s'!O56)","v":""},{"$f":"IF(A33=0,IF(ISBLANK('LCOE Summary 10-90s'!O56),C33&\":\"&'LCOE Summary 10-90s'!A56,C33&\",\"&D33&\":\"&'LCOE Summary 10-90s'!A56),\"\")","v":"3a:Geofluid Heat Exchanger Cost"},{"$f":"IF(A33=0,IF('LCOE Summary 10-90s'!G56<'LCOE Summary 10-90s'!H56,'LCOE Summary 10-90s'!G56,'LCOE Summary 10-90s'!H56),\"\")","v":13.524420748091496},0,{"$f":"IF(A33=0,'LCOE Summary 10-90s'!D56,\"\")","v":0.5},{"$f":"IF(A33=0,ABS('LCOE Summary 10-90s'!G56-'LCOE Summary 10-90s'!H56),\"\")","v":0.18380640428119399},{"$f":"IF(A33=0,'LCOE Summary 10-90s'!C56,\"\")","v":1},0,{"$f":"IF(A33=0,'LCOE Summary 10-90s'!E56,\"\")","v":2},{"$f":"IF(A33=0,'LCOE Summary 10-90s'!I56-'LCOE Summary 10-90s'!G56,\"\")","v":0.36349888725477975},0,{"$f":"IF(A33=0,IF('LCOE Summary 10-90s'!G56-'LCOE Summary 10-90s'!H56<0,MAX(ABS(I33),ABS(M33)),I33+M33),-0.00001)","v":0.54730529153597374},null,31,20]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R19),ISBLANK('LCOE Summary 10-90s'!S19)),OR('LCOE Summary 10-90s'!R19='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S19='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B19","v":14},{"$f":"'LCOE Summary 10-90s'!N19","v":"5b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O19),\"\",'LCOE Summary 10-90s'!O19)","v":""},{"$f":"IF(A34=0,IF(ISBLANK('LCOE Summary 10-90s'!O19),C34&\":\"&'LCOE Summary 10-90s'!A19,C34&\",\"&D34&\":\"&'LCOE Summary 10-90s'!A19),\"\")","v":"5b:Leasing Cost "},{"$f":"IF(A34=0,IF('LCOE Summary 10-90s'!G19<'LCOE Summary 10-90s'!H19,'LCOE Summary 10-90s'!G19,'LCOE Summary 10-90s'!H19),\"\")","v":13.693627790751654},0,{"$f":"IF(A34=0,'LCOE Summary 10-90s'!D19,\"\")","v":2},{"$f":"IF(A34=0,ABS('LCOE Summary 10-90s'!G19-'LCOE Summary 10-90s'!H19),\"\")","v":1.4599361621035811E-2},{"$f":"IF(A34=0,'LCOE Summary 10-90s'!C19,\"\")","v":30},0,{"$f":"IF(A34=0,'LCOE Summary 10-90s'!E19,\"\")","v":1000},{"$f":"IF(A34=0,'LCOE Summary 10-90s'!I19-'LCOE Summary 10-90s'!G19,\"\")","v":0.49704083131799415},0,{"$f":"IF(A34=0,IF('LCOE Summary 10-90s'!G19-'LCOE Summary 10-90s'!H19<0,MAX(ABS(I34),ABS(M34)),I34+M34),-0.00001)","v":0.51164019293902996},null,32,-18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R37),ISBLANK('LCOE Summary 10-90s'!S37)),OR('LCOE Summary 10-90s'!R37='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S37='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B37","v":32},{"$f":"'LCOE Summary 10-90s'!N37","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O37),\"\",'LCOE Summary 10-90s'!O37)","v":""},{"$f":"IF(A35=0,IF(ISBLANK('LCOE Summary 10-90s'!O37),C35&\":\"&'LCOE Summary 10-90s'!A37,C35&\",\"&D35&\":\"&'LCOE Summary 10-90s'!A37),\"\")","v":"4b:Production and Injection Pump & Driver Efficiency"},{"$f":"IF(A35=0,IF('LCOE Summary 10-90s'!G37<'LCOE Summary 10-90s'!H37,'LCOE Summary 10-90s'!G37,'LCOE Summary 10-90s'!H37),\"\")","v":13.432411532742004},0,{"$f":"IF(A35=0,'LCOE Summary 10-90s'!D37,\"\")","v":0.8},{"$f":"IF(A35=0,ABS('LCOE Summary 10-90s'!G37-'LCOE Summary 10-90s'!H37),\"\")","v":0.27581561963068602},{"$f":"IF(A35=0,'LCOE Summary 10-90s'!C37,\"\")","v":0.67500000000000004},0,{"$f":"IF(A35=0,'LCOE Summary 10-90s'!E37,\"\")","v":0.6},{"$f":"IF(A35=0,'LCOE Summary 10-90s'!I37-'LCOE Summary 10-90s'!G37,\"\")","v":0.22522422304368028},0,{"$f":"IF(A35=0,IF('LCOE Summary 10-90s'!G37-'LCOE Summary 10-90s'!H37<0,MAX(ABS(I35),ABS(M35)),I35+M35),-0.00001)","v":0.5010398426743663},null,33,-1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R42),ISBLANK('LCOE Summary 10-90s'!S42)),OR('LCOE Summary 10-90s'!R42='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S42='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B42","v":37},{"$f":"'LCOE Summary 10-90s'!N42","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O42),\"\",'LCOE Summary 10-90s'!O42)","v":"4b"},{"$f":"IF(A36=0,IF(ISBLANK('LCOE Summary 10-90s'!O42),C36&\":\"&'LCOE Summary 10-90s'!A42,C36&\",\"&D36&\":\"&'LCOE Summary 10-90s'!A42),\"\")","v":"4a,4b:Adjustment to Staff"},{"$f":"IF(A36=0,IF('LCOE Summary 10-90s'!G42<'LCOE Summary 10-90s'!H42,'LCOE Summary 10-90s'!G42,'LCOE Summary 10-90s'!H42),\"\")","v":13.56047872265462},0,{"$f":"IF(A36=0,'LCOE Summary 10-90s'!D42,\"\")","v":0.75},{"$f":"IF(A36=0,ABS('LCOE Summary 10-90s'!G42-'LCOE Summary 10-90s'!H42),\"\")","v":0.14774842971806912},{"$f":"IF(A36=0,'LCOE Summary 10-90s'!C42,\"\")","v":1},0,{"$f":"IF(A36=0,'LCOE Summary 10-90s'!E42,\"\")","v":1.5},{"$f":"IF(A36=0,'LCOE Summary 10-90s'!I42-'LCOE Summary 10-90s'!G42,\"\")","v":0.295028585712382},0,{"$f":"IF(A36=0,IF('LCOE Summary 10-90s'!G42-'LCOE Summary 10-90s'!H42<0,MAX(ABS(I36),ABS(M36)),I36+M36),-0.00001)","v":0.44277701543045112},null,34,3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R25),ISBLANK('LCOE Summary 10-90s'!S25)),OR('LCOE Summary 10-90s'!R25='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S25='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B25","v":20},{"$f":"'LCOE Summary 10-90s'!N25","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O25),\"\",'LCOE Summary 10-90s'!O25)","v":""},{"$f":"IF(A37=0,IF(ISBLANK('LCOE Summary 10-90s'!O25),C37&\":\"&'LCOE Summary 10-90s'!A25,C37&\",\"&D37&\":\"&'LCOE Summary 10-90s'!A25),\"\")","v":"2b:Drilling Success Rate During Final Well Field Development"},{"$f":"IF(A37=0,IF('LCOE Summary 10-90s'!G25<'LCOE Summary 10-90s'!H25,'LCOE Summary 10-90s'!G25,'LCOE Summary 10-90s'!H25),\"\")","v":13.572158243008564},0,{"$f":"IF(A37=0,'LCOE Summary 10-90s'!D25,\"\")","v":0.9},{"$f":"IF(A37=0,ABS('LCOE Summary 10-90s'!G25-'LCOE Summary 10-90s'!H25),\"\")","v":0.13606890936412519},{"$f":"IF(A37=0,'LCOE Summary 10-90s'!C25,\"\")","v":0.8},0,{"$f":"IF(A37=0,'LCOE Summary 10-90s'!E25,\"\")","v":0.6},{"$f":"IF(A37=0,'LCOE Summary 10-90s'!I25-'LCOE Summary 10-90s'!G25,\"\")","v":0.2671573589745595},0,{"$f":"IF(A37=0,IF('LCOE Summary 10-90s'!G25-'LCOE Summary 10-90s'!H25<0,MAX(ABS(I37),ABS(M37)),I37+M37),-0.00001)","v":0.40322626833868469},null,35,-15]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R61),ISBLANK('LCOE Summary 10-90s'!S61)),OR('LCOE Summary 10-90s'!R61='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S61='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"'LCOE Summary 10-90s'!N61","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O61),\"\",'LCOE Summary 10-90s'!O61)","v":""},{"$f":"IF(A38=0,IF(ISBLANK('LCOE Summary 10-90s'!O61),C38&\":\"&'LCOE Summary 10-90s'!A61,C38&\",\"&D38&\":\"&'LCOE Summary 10-90s'!A61),\"\")","v":"3d:Indirect Plant Construction Cost %"},{"$f":"IF(A38=0,IF('LCOE Summary 10-90s'!G61<'LCOE Summary 10-90s'!H61,'LCOE Summary 10-90s'!G61,'LCOE Summary 10-90s'!H61),\"\")","v":13.445232093756557},0,{"$f":"IF(A38=0,'LCOE Summary 10-90s'!D61,\"\")","v":0.06},{"$f":"IF(A38=0,ABS('LCOE Summary 10-90s'!G61-'LCOE Summary 10-90s'!H61),\"\")","v":0.26299505861613248},{"$f":"IF(A38=0,'LCOE Summary 10-90s'!C61,\"\")","v":0.12},0,{"$f":"IF(A38=0,'LCOE Summary 10-90s'!E61,\"\")","v":0.15},{"$f":"IF(A38=0,'LCOE Summary 10-90s'!I61-'LCOE Summary 10-90s'!G61,\"\")","v":0.13067307181981036},0,{"$f":"IF(A38=0,IF('LCOE Summary 10-90s'!G61-'LCOE Summary 10-90s'!H61<0,MAX(ABS(I38),ABS(M38)),I38+M38),-0.00001)","v":0.39366813043594284},null,36,20]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R44),ISBLANK('LCOE Summary 10-90s'!S44)),OR('LCOE Summary 10-90s'!R44='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S44='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B44","v":39},{"$f":"'LCOE Summary 10-90s'!N44","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O44),\"\",'LCOE Summary 10-90s'!O44)","v":""},{"$f":"IF(A39=0,IF(ISBLANK('LCOE Summary 10-90s'!O44),C39&\":\"&'LCOE Summary 10-90s'!A44,C39&\",\"&D39&\":\"&'LCOE Summary 10-90s'!A44),\"\")","v":"4a:Plant Annual Maintenance (non-labor)"},{"$f":"IF(A39=0,IF('LCOE Summary 10-90s'!G44<'LCOE Summary 10-90s'!H44,'LCOE Summary 10-90s'!G44,'LCOE Summary 10-90s'!H44),\"\")","v":13.486780563182963},0,{"$f":"IF(A39=0,'LCOE Summary 10-90s'!D44,\"\")","v":1.2E-2},{"$f":"IF(A39=0,ABS('LCOE Summary 10-90s'!G44-'LCOE Summary 10-90s'!H44),\"\")","v":0.22144658918972659},{"$f":"IF(A39=0,'LCOE Summary 10-90s'!C44,\"\")","v":1.7999999999999999E-2},0,{"$f":"IF(A39=0,'LCOE Summary 10-90s'!E44,\"\")","v":2.1999999999999999E-2},{"$f":"IF(A39=0,'LCOE Summary 10-90s'!I44-'LCOE Summary 10-90s'!G44,\"\")","v":0.14675607932628054},0,{"$f":"IF(A39=0,IF('LCOE Summary 10-90s'!G44-'LCOE Summary 10-90s'!H44<0,MAX(ABS(I39),ABS(M39)),I39+M39),-0.00001)","v":0.36820266851600714},null,37,2]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R41),ISBLANK('LCOE Summary 10-90s'!S41)),OR('LCOE Summary 10-90s'!R41='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S41='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B41","v":36},{"$f":"'LCOE Summary 10-90s'!N41","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O41),\"\",'LCOE Summary 10-90s'!O41)","v":"4b"},{"$f":"IF(A40=0,IF(ISBLANK('LCOE Summary 10-90s'!O41),C40&\":\"&'LCOE Summary 10-90s'!A41,C40&\",\"&D40&\":\"&'LCOE Summary 10-90s'!A41),\"\")","v":"4a,4b:Labor Rate Multiplier (for Benefits, Overhead,, G&A)"},{"$f":"IF(A40=0,IF('LCOE Summary 10-90s'!G41<'LCOE Summary 10-90s'!H41,'LCOE Summary 10-90s'!G41,'LCOE Summary 10-90s'!H41),\"\")","v":13.511276031804606},0,{"$f":"IF(A40=0,'LCOE Summary 10-90s'!D41,\"\")","v":1.2},{"$f":"IF(A40=0,ABS('LCOE Summary 10-90s'!G41-'LCOE Summary 10-90s'!H41),\"\")","v":0.19695112056808384},{"$f":"IF(A40=0,'LCOE Summary 10-90s'!C41,\"\")","v":1.8},0,{"$f":"IF(A40=0,'LCOE Summary 10-90s'!E41,\"\")","v":2.2000000000000002},{"$f":"IF(A40=0,'LCOE Summary 10-90s'!I41-'LCOE Summary 10-90s'!G41,\"\")","v":0.13104697151209166},0,{"$f":"IF(A40=0,IF('LCOE Summary 10-90s'!G41-'LCOE Summary 10-90s'!H41<0,MAX(ABS(I40),ABS(M40)),I40+M40),-0.00001)","v":0.3279980920801755},null,38,-2]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R40),ISBLANK('LCOE Summary 10-90s'!S40)),OR('LCOE Summary 10-90s'!R40='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S40='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B40","v":35},{"$f":"'LCOE Summary 10-90s'!N40","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O40),\"\",'LCOE Summary 10-90s'!O40)","v":""},{"$f":"IF(A41=0,IF(ISBLANK('LCOE Summary 10-90s'!O40),C41&\":\"&'LCOE Summary 10-90s'!A40,C41&\",\"&D41&\":\"&'LCOE Summary 10-90s'!A40),\"\")","v":"2b:Hole or Casing Diameter in Injection Interval"},{"$f":"IF(A41=0,IF('LCOE Summary 10-90s'!G40<'LCOE Summary 10-90s'!H40,'LCOE Summary 10-90s'!G40,'LCOE Summary 10-90s'!H40),\"\")","v":13.697170082871452},0,{"$f":"IF(A41=0,'LCOE Summary 10-90s'!D40,\"\")","v":14.5},{"$f":"IF(A41=0,ABS('LCOE Summary 10-90s'!G40-'LCOE Summary 10-90s'!H40),\"\")","v":1.1057069501237748E-2},{"$f":"IF(A41=0,'LCOE Summary 10-90s'!C40,\"\")","v":"default"},0,{"$f":"IF(A41=0,'LCOE Summary 10-90s'!E40,\"\")","v":8.25},{"$f":"IF(A41=0,'LCOE Summary 10-90s'!I40-'LCOE Summary 10-90s'!G40,\"\")","v":0.28198190766962483},0,{"$f":"IF(A41=0,IF('LCOE Summary 10-90s'!G40-'LCOE Summary 10-90s'!H40<0,MAX(ABS(I41),ABS(M41)),I41+M41),-0.00001)","v":0.29303897717086258},null,39,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R29),ISBLANK('LCOE Summary 10-90s'!S29)),OR('LCOE Summary 10-90s'!R29='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S29='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B29","v":24},{"$f":"'LCOE Summary 10-90s'!N29","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O29),\"\",'LCOE Summary 10-90s'!O29)","v":""},{"$f":"IF(A42=0,IF(ISBLANK('LCOE Summary 10-90s'!O29),C42&\":\"&'LCOE Summary 10-90s'!A29,C42&\",\"&D42&\":\"&'LCOE Summary 10-90s'!A29),\"\")","v":"2b:Surface Equipment Cost per Well"},{"$f":"IF(A42=0,IF('LCOE Summary 10-90s'!G29<'LCOE Summary 10-90s'!H29,'LCOE Summary 10-90s'!G29,'LCOE Summary 10-90s'!H29),\"\")","v":13.636995301828714},0,{"$f":"IF(A42=0,'LCOE Summary 10-90s'!D29,\"\")","v":100000},{"$f":"IF(A42=0,ABS('LCOE Summary 10-90s'!G29-'LCOE Summary 10-90s'!H29),\"\")","v":7.1231850543975739E-2},{"$f":"IF(A42=0,'LCOE Summary 10-90s'!C29,\"\")","v":200000},0,{"$f":"IF(A42=0,'LCOE Summary 10-90s'!E29,\"\")","v":400000},{"$f":"IF(A42=0,'LCOE Summary 10-90s'!I29-'LCOE Summary 10-90s'!G29,\"\")","v":0.14135687672552777},0,{"$f":"IF(A42=0,IF('LCOE Summary 10-90s'!G29-'LCOE Summary 10-90s'!H29<0,MAX(ABS(I42),ABS(M42)),I42+M42),-0.00001)","v":0.21258872726950351},null,40,-16]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R13),ISBLANK('LCOE Summary 10-90s'!S13)),OR('LCOE Summary 10-90s'!R13='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S13='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B13","v":8},{"$f":"'LCOE Summary 10-90s'!N13","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O13),\"\",'LCOE Summary 10-90s'!O13)","v":""},{"$f":"IF(A43=0,IF(ISBLANK('LCOE Summary 10-90s'!O13),C43&\":\"&'LCOE Summary 10-90s'!A13,C43&\",\"&D43&\":\"&'LCOE Summary 10-90s'!A13),\"\")","v":"2b:Duration of Well Field Development Phase"},{"$f":"IF(A43=0,IF('LCOE Summary 10-90s'!G13<'LCOE Summary 10-90s'!H13,'LCOE Summary 10-90s'!G13,'LCOE Summary 10-90s'!H13),\"\")","v":13.573253750405181},0,{"$f":"IF(A43=0,'LCOE Summary 10-90s'!D13,\"\")","v":1},{"$f":"IF(A43=0,ABS('LCOE Summary 10-90s'!G13-'LCOE Summary 10-90s'!H13),\"\")","v":0.13497340196750862},{"$f":"IF(A43=0,'LCOE Summary 10-90s'!C13,\"\")","v":1.5},0,{"$f":"IF(A43=0,'LCOE Summary 10-90s'!E13,\"\")","v":2},{"$f":"IF(A43=0,'LCOE Summary 10-90s'!I13-'LCOE Summary 10-90s'!G13,\"\")","v":-1.4667006794510939E-4},0,{"$f":"IF(A43=0,IF('LCOE Summary 10-90s'!G13-'LCOE Summary 10-90s'!H13<0,MAX(ABS(I43),ABS(M43)),I43+M43),-0.00001)","v":0.13482673189956351},null,41,-33]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R38),ISBLANK('LCOE Summary 10-90s'!S38)),OR('LCOE Summary 10-90s'!R38='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S38='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B38","v":33},{"$f":"'LCOE Summary 10-90s'!N38","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O38),\"\",'LCOE Summary 10-90s'!O38)","v":""},{"$f":"IF(A44=0,IF(ISBLANK('LCOE Summary 10-90s'!O38),C44&\":\"&'LCOE Summary 10-90s'!A38,C44&\",\"&D44&\":\"&'LCOE Summary 10-90s'!A38),\"\")","v":"2b:Hole or Casing Diameter in Production Interval"},{"$f":"IF(A44=0,IF('LCOE Summary 10-90s'!G38<'LCOE Summary 10-90s'!H38,'LCOE Summary 10-90s'!G38,'LCOE Summary 10-90s'!H38),\"\")","v":13.698952488566022},0,{"$f":"IF(A44=0,'LCOE Summary 10-90s'!D38,\"\")","v":14.5},{"$f":"IF(A44=0,ABS('LCOE Summary 10-90s'!G38-'LCOE Summary 10-90s'!H38),\"\")","v":9.2746638066678599E-3},{"$f":"IF(A44=0,'LCOE Summary 10-90s'!C38,\"\")","v":"default"},0,{"$f":"IF(A44=0,'LCOE Summary 10-90s'!E38,\"\")","v":8.25},{"$f":"IF(A44=0,'LCOE Summary 10-90s'!I38-'LCOE Summary 10-90s'!G38,\"\")","v":0.10676471689189526},0,{"$f":"IF(A44=0,IF('LCOE Summary 10-90s'!G38-'LCOE Summary 10-90s'!H38<0,MAX(ABS(I44),ABS(M44)),I44+M44),-0.00001)","v":0.11603938069856312},null,42,-9]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R30),ISBLANK('LCOE Summary 10-90s'!S30)),OR('LCOE Summary 10-90s'!R30='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S30='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B30","v":25},{"$f":"'LCOE Summary 10-90s'!N30","v":"5b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O30),\"\",'LCOE Summary 10-90s'!O30)","v":""},{"$f":"IF(A45=0,IF(ISBLANK('LCOE Summary 10-90s'!O30),C45&\":\"&'LCOE Summary 10-90s'!A30,C45&\",\"&D45&\":\"&'LCOE Summary 10-90s'!A30),\"\")","v":"5b:Permitting (Utilization Plan) for Field and Plant"},{"$f":"IF(A45=0,IF('LCOE Summary 10-90s'!G30<'LCOE Summary 10-90s'!H30,'LCOE Summary 10-90s'!G30,'LCOE Summary 10-90s'!H30),\"\")","v":13.674839405311534},0,{"$f":"IF(A45=0,'LCOE Summary 10-90s'!D30,\"\")","v":500000},{"$f":"IF(A45=0,ABS('LCOE Summary 10-90s'!G30-'LCOE Summary 10-90s'!H30),\"\")","v":3.3387747061155437E-2},{"$f":"IF(A45=0,'LCOE Summary 10-90s'!C30,\"\")","v":1000000},0,{"$f":"IF(A45=0,'LCOE Summary 10-90s'!E30,\"\")","v":2000000},{"$f":"IF(A45=0,'LCOE Summary 10-90s'!I30-'LCOE Summary 10-90s'!G30,\"\")","v":6.6335422684932865E-2},0,{"$f":"IF(A45=0,IF('LCOE Summary 10-90s'!G30-'LCOE Summary 10-90s'!H30<0,MAX(ABS(I45),ABS(M45)),I45+M45),-0.00001)","v":9.9723169746088303E-2},null,43,-18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R24),ISBLANK('LCOE Summary 10-90s'!S24)),OR('LCOE Summary 10-90s'!R24='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S24='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B24","v":19},{"$f":"'LCOE Summary 10-90s'!N24","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O24),\"\",'LCOE Summary 10-90s'!O24)","v":""},{"$f":"IF(A46=0,IF(ISBLANK('LCOE Summary 10-90s'!O24),C46&\":\"&'LCOE Summary 10-90s'!A24,C46&\",\"&D46&\":\"&'LCOE Summary 10-90s'!A24),\"\")","v":"2a:Confirmation Well Simulation Cost"},{"$f":"IF(A46=0,IF('LCOE Summary 10-90s'!G24<'LCOE Summary 10-90s'!H24,'LCOE Summary 10-90s'!G24,'LCOE Summary 10-90s'!H24),\"\")","v":13.708080482304741},0,{"$f":"IF(A46=0,'LCOE Summary 10-90s'!D24,\"\")","v":0},{"$f":"IF(A46=0,ABS('LCOE Summary 10-90s'!G24-'LCOE Summary 10-90s'!H24),\"\")","v":1.4667006794866211E-4},{"$f":"IF(A46=0,'LCOE Summary 10-90s'!C24,\"\")","v":0},0,{"$f":"IF(A46=0,'LCOE Summary 10-90s'!E24,\"\")","v":0},{"$f":"IF(A46=0,'LCOE Summary 10-90s'!I24-'LCOE Summary 10-90s'!G24,\"\")","v":-1.4667006690416429E-4},0,{"$f":"IF(A46=0,IF('LCOE Summary 10-90s'!G24-'LCOE Summary 10-90s'!H24<0,MAX(ABS(I46),ABS(M46)),I46+M46),-0.00001)","v":1.0444978215673473E-12},null,44,-25]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R9),ISBLANK('LCOE Summary 10-90s'!S9)),OR('LCOE Summary 10-90s'!R9='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S9='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B9","v":4},{"$f":"'LCOE Summary 10-90s'!N9","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O9),\"\",'LCOE Summary 10-90s'!O9)","v":""},{"$f":"IF(A47=0,IF(ISBLANK('LCOE Summary 10-90s'!O9),C47&\":\"&'LCOE Summary 10-90s'!A9,C47&\",\"&D47&\":\"&'LCOE Summary 10-90s'!A9),\"\")","v":"6a:Project Life"},{"$f":"IF(A47=0,IF('LCOE Summary 10-90s'!G9<'LCOE Summary 10-90s'!H9,'LCOE Summary 10-90s'!G9,'LCOE Summary 10-90s'!H9),\"\")","v":13.708080482304727},0,{"$f":"IF(A47=0,'LCOE Summary 10-90s'!D9,\"\")","v":30},{"$f":"IF(A47=0,ABS('LCOE Summary 10-90s'!G9-'LCOE Summary 10-90s'!H9),\"\")","v":1.4667006796287296E-4},{"$f":"IF(A47=0,'LCOE Summary 10-90s'!C9,\"\")","v":30},0,{"$f":"IF(A47=0,'LCOE Summary 10-90s'!E9,\"\")","v":30},{"$f":"IF(A47=0,'LCOE Summary 10-90s'!I9-'LCOE Summary 10-90s'!G9,\"\")","v":-1.4667006796287296E-4},0,{"$f":"IF(A47=0,IF('LCOE Summary 10-90s'!G9-'LCOE Summary 10-90s'!H9<0,MAX(ABS(I47),ABS(M47)),I47+M47),-0.00001)","v":0},null,45,-41]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R10),ISBLANK('LCOE Summary 10-90s'!S10)),OR('LCOE Summary 10-90s'!R10='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S10='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B10","v":5},{"$f":"'LCOE Summary 10-90s'!N10","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O10),\"\",'LCOE Summary 10-90s'!O10)","v":""},{"$f":"IF(A48=0,IF(ISBLANK('LCOE Summary 10-90s'!O10),C48&\":\"&'LCOE Summary 10-90s'!A10,C48&\",\"&D48&\":\"&'LCOE Summary 10-90s'!A10),\"\")","v":"6a:Fixed Charge Rate"},{"$f":"IF(A48=0,IF('LCOE Summary 10-90s'!G10<'LCOE Summary 10-90s'!H10,'LCOE Summary 10-90s'!G10,'LCOE Summary 10-90s'!H10),\"\")","v":13.708080482304727},0,{"$f":"IF(A48=0,'LCOE Summary 10-90s'!D10,\"\")","v":0.09},{"$f":"IF(A48=0,ABS('LCOE Summary 10-90s'!G10-'LCOE Summary 10-90s'!H10),\"\")","v":1.4667006796287296E-4},{"$f":"IF(A48=0,'LCOE Summary 10-90s'!C10,\"\")","v":0.108},0,{"$f":"IF(A48=0,'LCOE Summary 10-90s'!E10,\"\")","v":0.13},{"$f":"IF(A48=0,'LCOE Summary 10-90s'!I10-'LCOE Summary 10-90s'!G10,\"\")","v":-1.4667006796287296E-4},0,{"$f":"IF(A48=0,IF('LCOE Summary 10-90s'!G10-'LCOE Summary 10-90s'!H10<0,MAX(ABS(I48),ABS(M48)),I48+M48),-0.00001)","v":0},null,46,-41]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R36),ISBLANK('LCOE Summary 10-90s'!S36)),OR('LCOE Summary 10-90s'!R36='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S36='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B36","v":31},{"$f":"'LCOE Summary 10-90s'!N36","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O36),\"\",'LCOE Summary 10-90s'!O36)","v":""},{"$f":"IF(A49=0,IF(ISBLANK('LCOE Summary 10-90s'!O36),C49&\":\"&'LCOE Summary 10-90s'!A36,C49&\",\"&D49&\":\"&'LCOE Summary 10-90s'!A36),\"\")","v":"4b:Make-up Water Cost ($/acre-ft)"},{"$f":"IF(A49=0,IF('LCOE Summary 10-90s'!G36<'LCOE Summary 10-90s'!H36,'LCOE Summary 10-90s'!G36,'LCOE Summary 10-90s'!H36),\"\")","v":13.70808048230473},0,{"$f":"IF(A49=0,'LCOE Summary 10-90s'!D36,\"\")","v":0},{"$f":"IF(A49=0,ABS('LCOE Summary 10-90s'!G36-'LCOE Summary 10-90s'!H36),\"\")","v":1.4667006795932025E-4},{"$f":"IF(A49=0,'LCOE Summary 10-90s'!C36,\"\")","v":0},0,{"$f":"IF(A49=0,'LCOE Summary 10-90s'!E36,\"\")","v":0},{"$f":"IF(A49=0,'LCOE Summary 10-90s'!I36-'LCOE Summary 10-90s'!G36,\"\")","v":-1.4667006796287296E-4},0,{"$f":"IF(A49=0,IF('LCOE Summary 10-90s'!G36-'LCOE Summary 10-90s'!H36<0,MAX(ABS(I49),ABS(M49)),I49+M49),-0.00001)","v":-3.5527136788005009E-15},null,47,-16]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R32),ISBLANK('LCOE Summary 10-90s'!S32)),OR('LCOE Summary 10-90s'!R32='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S32='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B32","v":27},{"$f":"'LCOE Summary 10-90s'!N32","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O32),\"\",'LCOE Summary 10-90s'!O32)","v":""},{"$f":"IF(A50=0,IF(ISBLANK('LCOE Summary 10-90s'!O32),C50&\":\"&'LCOE Summary 10-90s'!A32,C50&\",\"&D50&\":\"&'LCOE Summary 10-90s'!A32),\"\")","v":"2a:Production/Injection Well Stimulation Cost"},{"$f":"IF(A50=0,IF('LCOE Summary 10-90s'!G32<'LCOE Summary 10-90s'!H32,'LCOE Summary 10-90s'!G32,'LCOE Summary 10-90s'!H32),\"\")","v":13.70808048230473},0,{"$f":"IF(A50=0,'LCOE Summary 10-90s'!D32,\"\")","v":0},{"$f":"IF(A50=0,ABS('LCOE Summary 10-90s'!G32-'LCOE Summary 10-90s'!H32),\"\")","v":1.4667006795932025E-4},{"$f":"IF(A50=0,'LCOE Summary 10-90s'!C32,\"\")","v":0},0,{"$f":"IF(A50=0,'LCOE Summary 10-90s'!E32,\"\")","v":0},{"$f":"IF(A50=0,'LCOE Summary 10-90s'!I32-'LCOE Summary 10-90s'!G32,\"\")","v":-1.4667006796464932E-4},0,{"$f":"IF(A50=0,IF('LCOE Summary 10-90s'!G32-'LCOE Summary 10-90s'!H32<0,MAX(ABS(I50),ABS(M50)),I50+M50),-0.00001)","v":-5.3290705182007514E-15},null,48,-21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R35),ISBLANK('LCOE Summary 10-90s'!S35)),OR('LCOE Summary 10-90s'!R35='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S35='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B35","v":30},{"$f":"'LCOE Summary 10-90s'!N35","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O35),\"\",'LCOE Summary 10-90s'!O35)","v":""},{"$f":"IF(A51=0,IF(ISBLANK('LCOE Summary 10-90s'!O35),C51&\":\"&'LCOE Summary 10-90s'!A35,C51&\",\"&D51&\":\"&'LCOE Summary 10-90s'!A35),\"\")","v":""},{"$f":"IF(A51=0,IF('LCOE Summary 10-90s'!G35<'LCOE Summary 10-90s'!H35,'LCOE Summary 10-90s'!G35,'LCOE Summary 10-90s'!H35),\"\")","v":""},0,{"$f":"IF(A51=0,'LCOE Summary 10-90s'!D35,\"\")","v":""},{"$f":"IF(A51=0,ABS('LCOE Summary 10-90s'!G35-'LCOE Summary 10-90s'!H35),\"\")","v":""},{"$f":"IF(A51=0,'LCOE Summary 10-90s'!C35,\"\")","v":""},0,{"$f":"IF(A51=0,'LCOE Summary 10-90s'!E35,\"\")","v":""},{"$f":"IF(A51=0,'LCOE Summary 10-90s'!I35-'LCOE Summary 10-90s'!G35,\"\")","v":""},0,{"$f":"IF(A51=0,IF('LCOE Summary 10-90s'!G35-'LCOE Summary 10-90s'!H35<0,MAX(ABS(I51),ABS(M51)),I51+M51),-0.00001)","v":-1.0000000000000001E-5},null,49,-19]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R48),ISBLANK('LCOE Summary 10-90s'!S48)),OR('LCOE Summary 10-90s'!R48='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S48='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B48","v":43},{"$f":"'LCOE Summary 10-90s'!N48","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O48),\"\",'LCOE Summary 10-90s'!O48)","v":""},{"$f":"IF(A52=0,IF(ISBLANK('LCOE Summary 10-90s'!O48),C52&\":\"&'LCOE Summary 10-90s'!A48,C52&\",\"&D52&\":\"&'LCOE Summary 10-90s'!A48),\"\")","v":""},{"$f":"IF(A52=0,IF('LCOE Summary 10-90s'!G48<'LCOE Summary 10-90s'!H48,'LCOE Summary 10-90s'!G48,'LCOE Summary 10-90s'!H48),\"\")","v":""},0,{"$f":"IF(A52=0,'LCOE Summary 10-90s'!D48,\"\")","v":""},{"$f":"IF(A52=0,ABS('LCOE Summary 10-90s'!G48-'LCOE Summary 10-90s'!H48),\"\")","v":""},{"$f":"IF(A52=0,'LCOE Summary 10-90s'!C48,\"\")","v":""},0,{"$f":"IF(A52=0,'LCOE Summary 10-90s'!E48,\"\")","v":""},{"$f":"IF(A52=0,'LCOE Summary 10-90s'!I48-'LCOE Summary 10-90s'!G48,\"\")","v":""},0,{"$f":"IF(A52=0,IF('LCOE Summary 10-90s'!G48-'LCOE Summary 10-90s'!H48<0,MAX(ABS(I52),ABS(M52)),I52+M52),-0.00001)","v":-1.0000000000000001E-5},null,50,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R49),ISBLANK('LCOE Summary 10-90s'!S49)),OR('LCOE Summary 10-90s'!R49='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S49='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B49","v":44},{"$f":"'LCOE Summary 10-90s'!N49","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O49),\"\",'LCOE Summary 10-90s'!O49)","v":""},{"$f":"IF(A53=0,IF(ISBLANK('LCOE Summary 10-90s'!O49),C53&\":\"&'LCOE Summary 10-90s'!A49,C53&\",\"&D53&\":\"&'LCOE Summary 10-90s'!A49),\"\")","v":""},{"$f":"IF(A53=0,IF('LCOE Summary 10-90s'!G49<'LCOE Summary 10-90s'!H49,'LCOE Summary 10-90s'!G49,'LCOE Summary 10-90s'!H49),\"\")","v":""},0,{"$f":"IF(A53=0,'LCOE Summary 10-90s'!D49,\"\")","v":""},{"$f":"IF(A53=0,ABS('LCOE Summary 10-90s'!G49-'LCOE Summary 10-90s'!H49),\"\")","v":""},{"$f":"IF(A53=0,'LCOE Summary 10-90s'!C49,\"\")","v":""},0,{"$f":"IF(A53=0,'LCOE Summary 10-90s'!E49,\"\")","v":""},{"$f":"IF(A53=0,'LCOE Summary 10-90s'!I49-'LCOE Summary 10-90s'!G49,\"\")","v":""},0,{"$f":"IF(A53=0,IF('LCOE Summary 10-90s'!G49-'LCOE Summary 10-90s'!H49<0,MAX(ABS(I53),ABS(M53)),I53+M53),-0.00001)","v":-1.0000000000000001E-5},null,51,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R50),ISBLANK('LCOE Summary 10-90s'!S50)),OR('LCOE Summary 10-90s'!R50='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S50='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B50","v":45},{"$f":"'LCOE Summary 10-90s'!N50","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O50),\"\",'LCOE Summary 10-90s'!O50)","v":""},{"$f":"IF(A54=0,IF(ISBLANK('LCOE Summary 10-90s'!O50),C54&\":\"&'LCOE Summary 10-90s'!A50,C54&\",\"&D54&\":\"&'LCOE Summary 10-90s'!A50),\"\")","v":""},{"$f":"IF(A54=0,IF('LCOE Summary 10-90s'!G50<'LCOE Summary 10-90s'!H50,'LCOE Summary 10-90s'!G50,'LCOE Summary 10-90s'!H50),\"\")","v":""},0,{"$f":"IF(A54=0,'LCOE Summary 10-90s'!D50,\"\")","v":""},{"$f":"IF(A54=0,ABS('LCOE Summary 10-90s'!G50-'LCOE Summary 10-90s'!H50),\"\")","v":""},{"$f":"IF(A54=0,'LCOE Summary 10-90s'!C50,\"\")","v":""},0,{"$f":"IF(A54=0,'LCOE Summary 10-90s'!E50,\"\")","v":""},{"$f":"IF(A54=0,'LCOE Summary 10-90s'!I50-'LCOE Summary 10-90s'!G50,\"\")","v":""},0,{"$f":"IF(A54=0,IF('LCOE Summary 10-90s'!G50-'LCOE Summary 10-90s'!H50<0,MAX(ABS(I54),ABS(M54)),I54+M54),-0.00001)","v":-1.0000000000000001E-5},null,52,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R51),ISBLANK('LCOE Summary 10-90s'!S51)),OR('LCOE Summary 10-90s'!R51='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S51='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B51","v":46},{"$f":"'LCOE Summary 10-90s'!N51","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O51),\"\",'LCOE Summary 10-90s'!O51)","v":""},{"$f":"IF(A55=0,IF(ISBLANK('LCOE Summary 10-90s'!O51),C55&\":\"&'LCOE Summary 10-90s'!A51,C55&\",\"&D55&\":\"&'LCOE Summary 10-90s'!A51),\"\")","v":""},{"$f":"IF(A55=0,IF('LCOE Summary 10-90s'!G51<'LCOE Summary 10-90s'!H51,'LCOE Summary 10-90s'!G51,'LCOE Summary 10-90s'!H51),\"\")","v":""},0,{"$f":"IF(A55=0,'LCOE Summary 10-90s'!D51,\"\")","v":""},{"$f":"IF(A55=0,ABS('LCOE Summary 10-90s'!G51-'LCOE Summary 10-90s'!H51),\"\")","v":""},{"$f":"IF(A55=0,'LCOE Summary 10-90s'!C51,\"\")","v":""},0,{"$f":"IF(A55=0,'LCOE Summary 10-90s'!E51,\"\")","v":""},{"$f":"IF(A55=0,'LCOE Summary 10-90s'!I51-'LCOE Summary 10-90s'!G51,\"\")","v":""},0,{"$f":"IF(A55=0,IF('LCOE Summary 10-90s'!G51-'LCOE Summary 10-90s'!H51<0,MAX(ABS(I55),ABS(M55)),I55+M55),-0.00001)","v":-1.0000000000000001E-5},null,53,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R52),ISBLANK('LCOE Summary 10-90s'!S52)),OR('LCOE Summary 10-90s'!R52='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S52='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B52","v":47},{"$f":"'LCOE Summary 10-90s'!N52","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O52),\"\",'LCOE Summary 10-90s'!O52)","v":""},{"$f":"IF(A56=0,IF(ISBLANK('LCOE Summary 10-90s'!O52),C56&\":\"&'LCOE Summary 10-90s'!A52,C56&\",\"&D56&\":\"&'LCOE Summary 10-90s'!A52),\"\")","v":""},{"$f":"IF(A56=0,IF('LCOE Summary 10-90s'!G52<'LCOE Summary 10-90s'!H52,'LCOE Summary 10-90s'!G52,'LCOE Summary 10-90s'!H52),\"\")","v":""},0,{"$f":"IF(A56=0,'LCOE Summary 10-90s'!D52,\"\")","v":""},{"$f":"IF(A56=0,ABS('LCOE Summary 10-90s'!G52-'LCOE Summary 10-90s'!H52),\"\")","v":""},{"$f":"IF(A56=0,'LCOE Summary 10-90s'!C52,\"\")","v":""},0,{"$f":"IF(A56=0,'LCOE Summary 10-90s'!E52,\"\")","v":""},{"$f":"IF(A56=0,'LCOE Summary 10-90s'!I52-'LCOE Summary 10-90s'!G52,\"\")","v":""},0,{"$f":"IF(A56=0,IF('LCOE Summary 10-90s'!G52-'LCOE Summary 10-90s'!H52<0,MAX(ABS(I56),ABS(M56)),I56+M56),-0.00001)","v":-1.0000000000000001E-5},null,54,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R53),ISBLANK('LCOE Summary 10-90s'!S53)),OR('LCOE Summary 10-90s'!R53='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S53='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B53","v":48},{"$f":"'LCOE Summary 10-90s'!N53","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O53),\"\",'LCOE Summary 10-90s'!O53)","v":""},{"$f":"IF(A57=0,IF(ISBLANK('LCOE Summary 10-90s'!O53),C57&\":\"&'LCOE Summary 10-90s'!A53,C57&\",\"&D57&\":\"&'LCOE Summary 10-90s'!A53),\"\")","v":""},{"$f":"IF(A57=0,IF('LCOE Summary 10-90s'!G53<'LCOE Summary 10-90s'!H53,'LCOE Summary 10-90s'!G53,'LCOE Summary 10-90s'!H53),\"\")","v":""},0,{"$f":"IF(A57=0,'LCOE Summary 10-90s'!D53,\"\")","v":""},{"$f":"IF(A57=0,ABS('LCOE Summary 10-90s'!G53-'LCOE Summary 10-90s'!H53),\"\")","v":""},{"$f":"IF(A57=0,'LCOE Summary 10-90s'!C53,\"\")","v":""},0,{"$f":"IF(A57=0,'LCOE Summary 10-90s'!E53,\"\")","v":""},{"$f":"IF(A57=0,'LCOE Summary 10-90s'!I53-'LCOE Summary 10-90s'!G53,\"\")","v":""},0,{"$f":"IF(A57=0,IF('LCOE Summary 10-90s'!G53-'LCOE Summary 10-90s'!H53<0,MAX(ABS(I57),ABS(M57)),I57+M57),-0.00001)","v":-1.0000000000000001E-5},null,55,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R57),ISBLANK('LCOE Summary 10-90s'!S57)),OR('LCOE Summary 10-90s'!R57='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S57='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B57","v":52},{"$f":"'LCOE Summary 10-90s'!N57","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O57),\"\",'LCOE Summary 10-90s'!O57)","v":""},{"$f":"IF(A58=0,IF(ISBLANK('LCOE Summary 10-90s'!O57),C58&\":\"&'LCOE Summary 10-90s'!A57,C58&\",\"&D58&\":\"&'LCOE Summary 10-90s'!A57),\"\")","v":""},{"$f":"IF(A58=0,IF('LCOE Summary 10-90s'!G57<'LCOE Summary 10-90s'!H57,'LCOE Summary 10-90s'!G57,'LCOE Summary 10-90s'!H57),\"\")","v":""},0,{"$f":"IF(A58=0,'LCOE Summary 10-90s'!D57,\"\")","v":""},{"$f":"IF(A58=0,ABS('LCOE Summary 10-90s'!G57-'LCOE Summary 10-90s'!H57),\"\")","v":""},{"$f":"IF(A58=0,'LCOE Summary 10-90s'!C57,\"\")","v":""},0,{"$f":"IF(A58=0,'LCOE Summary 10-90s'!E57,\"\")","v":""},{"$f":"IF(A58=0,'LCOE Summary 10-90s'!I57-'LCOE Summary 10-90s'!G57,\"\")","v":""},0,{"$f":"IF(A58=0,IF('LCOE Summary 10-90s'!G57-'LCOE Summary 10-90s'!H57<0,MAX(ABS(I58),ABS(M58)),I58+M58),-0.00001)","v":-1.0000000000000001E-5},null,56,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R58),ISBLANK('LCOE Summary 10-90s'!S58)),OR('LCOE Summary 10-90s'!R58='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S58='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B58","v":53},{"$f":"'LCOE Summary 10-90s'!N58","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O58),\"\",'LCOE Summary 10-90s'!O58)","v":""},{"$f":"IF(A59=0,IF(ISBLANK('LCOE Summary 10-90s'!O58),C59&\":\"&'LCOE Summary 10-90s'!A58,C59&\",\"&D59&\":\"&'LCOE Summary 10-90s'!A58),\"\")","v":""},{"$f":"IF(A59=0,IF('LCOE Summary 10-90s'!G58<'LCOE Summary 10-90s'!H58,'LCOE Summary 10-90s'!G58,'LCOE Summary 10-90s'!H58),\"\")","v":""},0,{"$f":"IF(A59=0,'LCOE Summary 10-90s'!D58,\"\")","v":""},{"$f":"IF(A59=0,ABS('LCOE Summary 10-90s'!G58-'LCOE Summary 10-90s'!H58),\"\")","v":""},{"$f":"IF(A59=0,'LCOE Summary 10-90s'!C58,\"\")","v":""},0,{"$f":"IF(A59=0,'LCOE Summary 10-90s'!E58,\"\")","v":""},{"$f":"IF(A59=0,'LCOE Summary 10-90s'!I58-'LCOE Summary 10-90s'!G58,\"\")","v":""},0,{"$f":"IF(A59=0,IF('LCOE Summary 10-90s'!G58-'LCOE Summary 10-90s'!H58<0,MAX(ABS(I59),ABS(M59)),I59+M59),-0.00001)","v":-1.0000000000000001E-5},null,57,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R59),ISBLANK('LCOE Summary 10-90s'!S59)),OR('LCOE Summary 10-90s'!R59='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S59='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B59","v":54},{"$f":"'LCOE Summary 10-90s'!N59","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O59),\"\",'LCOE Summary 10-90s'!O59)","v":""},{"$f":"IF(A60=0,IF(ISBLANK('LCOE Summary 10-90s'!O59),C60&\":\"&'LCOE Summary 10-90s'!A59,C60&\",\"&D60&\":\"&'LCOE Summary 10-90s'!A59),\"\")","v":""},{"$f":"IF(A60=0,IF('LCOE Summary 10-90s'!G59<'LCOE Summary 10-90s'!H59,'LCOE Summary 10-90s'!G59,'LCOE Summary 10-90s'!H59),\"\")","v":""},0,{"$f":"IF(A60=0,'LCOE Summary 10-90s'!D59,\"\")","v":""},{"$f":"IF(A60=0,ABS('LCOE Summary 10-90s'!G59-'LCOE Summary 10-90s'!H59),\"\")","v":""},{"$f":"IF(A60=0,'LCOE Summary 10-90s'!C59,\"\")","v":""},0,{"$f":"IF(A60=0,'LCOE Summary 10-90s'!E59,\"\")","v":""},{"$f":"IF(A60=0,'LCOE Summary 10-90s'!I59-'LCOE Summary 10-90s'!G59,\"\")","v":""},0,{"$f":"IF(A60=0,IF('LCOE Summary 10-90s'!G59-'LCOE Summary 10-90s'!H59<0,MAX(ABS(I60),ABS(M60)),I60+M60),-0.00001)","v":-1.0000000000000001E-5},null,58,-4]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O64),\"\",'LCOE Summary 10-90s'!O64)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O65),\"\",'LCOE Summary 10-90s'!O65)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O66),\"\",'LCOE Summary 10-90s'!O66)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O67),\"\",'LCOE Summary 10-90s'!O67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O68),\"\",'LCOE Summary 10-90s'!O68)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O69),\"\",'LCOE Summary 10-90s'!O69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]

{"sheet":"LCOE Summary 10-90s","index":7,"n_rows":177,"n_cols":22,"rows_kept":177,"cut":false,"hidden":false,"merged":[[2,6,2,8],[2,10,2,11],[2,2,2,4],[0,0,0,11]]}
["In order to run the macros this sheet in not protected.  Do not change any values on this sheet other than Cell B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A48","v":0}]
[null,58,{"$f":"LOOKUP($B2,$B$5:$B$75,C$5:C$78)","v":7.0255901149872093},{"$f":"LOOKUP($B2,$B$5:$B$75,D$5:D$78)","v":9.6536475766302789},{"$f":"LOOKUP($B2,$B$5:$B$75,E$5:E$75)","v":4.9179130804910463},null,{"$f":"'Summary A1'!H24","v":13.70822715237269},{"$f":"'Summary A1'!L24","v":16.550735269158189},{"$f":"'Summary A1'!M24","v":13.727325274567523},null,{"$f":"IF(S2=1,'Summary A1'!L280*(1+'Binary B2 10-90s'!Y42/'Binary B2 10-90s'!Y43),('Flash Plant F1-P10%'!J23+'Flash Plant F1-P10%'!J24)/1000)","v":39.705183073851671},{"$f":"IF(S2=1,'Summary A1'!M280*(1+'Binary B2 10-90s'!Y99/'Binary B2 10-90s'!Y100),('Flash Plant F1-P90%'!J23+'Flash Plant F1-P90%'!J24)/1000)","v":40.158855483502585},null,null,null,null,null,null,{"$f":"'Input A1'!$A$398","v":1}]
["Input Parameter",null,"Input Value",null,null,null,"LCOE's",null,null,null,"Gross Plant Output",null,null,null,null,null,null,{"$f":"IF('Input A1'!$A$75=0,\"Hydro\",\"EGS\")","v":"Hydro"},{"$f":"IF('Input A1'!$A$398=0,\"Flash\",\"Binary\")","v":"Binary"}]
[null,null,"likely",0.1,0.9,null,"likely",0.1,0.9,null,0.1,0.9,null,"WBS 1","WBS 2","Water Fall","Cost Summary","EGS/Hydro Only","Binary/Flash\nOnly"]
[null,0,0,0,0]
["Utilization Factor",1,{"$f":"INPUT!AA40","v":0.95},{"$f":"INPUT!Z40","v":0.96},{"$f":"INPUT!AB40","v":0.88},null,13.70822715237269,13.565394440607252,14.797682966991621,null,40.033475318153855,40.033581174906779,null,"6b",null,5]
["Contingency",2,{"$f":"INPUT!AA41","v":0.15},{"$f":"INPUT!Z41","v":0.05},{"$f":"INPUT!AB41","v":0.25},null,13.70822715237269,12.684392512458853,14.731746982984806,null,40.030586695429903,40.036008677830331,null,"6a",null,5]
["Discount Rate During Operation",3,{"$f":"INPUT!AA44","v":7.0000000000000007E-2},{"$f":"INPUT!Z44","v":0.06},{"$f":"INPUT!AB44","v":0.09},null,13.70822715237269,12.579396392103625,16.114523455812641,null,40.028589358664014,40.042118672962651,null,"6a",null,5]
["Project Life",4,{"$f":"INPUT!AA46","v":30},{"$f":"INPUT!Z46","v":30},{"$f":"INPUT!AB46","v":30},null,13.70822715237269,13.708080482304727,13.708080482304727,null,40.033488546188494,40.033488494672582,null,"6a",null,5]
["Fixed Charge Rate",5,{"$f":"INPUT!AA47","v":0.108},{"$f":"INPUT!Z47","v":0.09},{"$f":"INPUT!AB47","v":0.13},null,13.70822715237269,13.708080482304727,13.708080482304727,null,40.033488546188494,40.033488494672582,null,"6a",null,5]
["Duration of Exploration Phase",6,{"$f":"INPUT!AA52","v":2},{"$f":"INPUT!Z52","v":1.5},{"$f":"INPUT!AB52","v":4},null,13.70822715237269,13.337576275237408,14.762585996598649,null,40.034619845869351,40.030328985936244,null,"1a",null,1]
["Duration of Confirmation Phase",7,{"$f":"INPUT!AA53","v":1.5},{"$f":"INPUT!Z53","v":1},{"$f":"INPUT!AB53","v":2},null,13.70822715237269,12.993902284826152,14.049902744097251,null,40.035486278465982,40.032451295513383,null,"1b",null,1]
["Duration of Well Field Development Phase",8,{"$f":"INPUT!AA55","v":1.5},{"$f":"INPUT!Z55","v":1},{"$f":"INPUT!AB55","v":2},null,13.70822715237269,13.573253750405181,13.708080482304744,null,40.055749291166187,40.033488611835907,null,"2b",null,1]
["Duration of Plant Design and Construction",9,{"$f":"INPUT!AA56","v":2},{"$f":"INPUT!Z56","v":1.25},{"$f":"INPUT!AB56","v":2.5},null,13.70822715237269,12.725391631291384,14.192943706508284,null,40.036164871311691,40.044591218337644,null,"3d",null,2]
["Number of Pre-Drilling Exploration Sites Evaluated ",10,{"$f":"INPUT!AA85","v":6},{"$f":"INPUT!Z85","v":1},{"$f":"INPUT!AB85","v":10},null,13.70822715237269,13.295506432023425,14.03813745808381,null,40.034525744662695,40.032661925807417,null,"1a",null,1]
["Pre-Drilling Exploration Costs",11,{"$f":"INPUT!AA89","v":500000},{"$f":"INPUT!Z89","v":100000},{"$f":"INPUT!AB89","v":1000000},null,13.70822715237269,13.37110028823156,14.129302775466613,null,40.034334900547407,40.032433994057733,null,"1a",null,1]
["Number of Sites where Exploration Drilling Occurs",12,{"$f":"INPUT!AA153","v":5},{"$f":"INPUT!Z153","v":1},{"$f":"INPUT!AB153","v":10},null,13.70822715237269,11.936913082318597,15.95784247049647,null,40.038864613733836,40.026452403388731,null,"1b",null,1]
["Site Exploration Drilling Cost",13,{"$f":"INPUT!AA154","v":3000000},{"$f":"INPUT!Z154","v":1000000},{"$f":"INPUT!AB154","v":7000000},null,13.70822715237269,12.303982447597498,16.516167627352566,null,40.037031861351544,40.026528156754537,null,"1b"]
["Leasing Cost ",14,{"$f":"INPUT!AA156","v":30},{"$f":"INPUT!Z156","v":2},{"$f":"INPUT!AB156","v":1000},null,13.70822715237269,13.693627790751654,14.205267983690684,null,40.03490832049372,39.988091715271011,null,"5b",null,1]
["Number of Confirmation Sites Needed per Successful Project",15,{"$f":"INPUT!AA159","v":2},{"$f":"INPUT!Z159","v":1},{"$f":"INPUT!AB159","v":4},null,13.70822715237269,12.961383543163363,15.201443511450998,null,40.03536714938511,40.029766613034262,null,"1b",null,1]
["Drilling Success Rate at Successful Confirmation Site",16,{"$f":"INPUT!AA162","v":0.6},{"$f":"INPUT!Z162","v":0.8},{"$f":"INPUT!AB162","v":0.4},null,13.70822715237269,13.24139610559679,14.641437177907136,null,40.034661311334965,40.031157131053845,null,"1b",null,1]
["Number of Confirmation Wells Required",17,{"$f":"INPUT!AA164","v":3},{"$f":"INPUT!Z164","v":1},{"$f":"INPUT!AB164","v":6},null,13.70822715237269,12.866249544433181,14.9708023649405,null,40.035607351895024,40.03033847520129,null,"1b",null,1]
["Multiplier for Confirmation Well Costs (>= 1)",18,{"$f":"INPUT!AA170","v":1.2},{"$f":"INPUT!Z170","v":1},{"$f":"INPUT!AB170","v":1.5},null,13.70822715237269,13.252249488758485,14.391819779165123,null,40.034633993666837,40.031779012804066,null,"1b",null,1]
["Confirmation Well Simulation Cost",19,{"$f":"INPUT!AA183","v":0},{"$f":"INPUT!Z183","v":0},{"$f":"INPUT!AB183","v":0},null,13.70822715237269,13.708080482304741,13.708080482305785,null,40.033488585718281,40.03348934483693,null,"2a",null,1]
["Drilling Success Rate During Final Well Field Development",20,{"$f":"INPUT!AA189","v":0.8},{"$f":"INPUT!Z189","v":0.9},{"$f":"INPUT!AB189","v":0.6},null,13.70822715237269,13.572158243008564,13.975384511347249,null,40.057277047857298,39.990861766781634,null,"2b",null,1]
["Ratio of Injection Wells to Production Wells",21,{"$f":"INPUT!AA194","v":0.75},{"$f":"INPUT!Z194","v":0.6},{"$f":"INPUT!AB194","v":2},null,13.70822715237269,13.742074886232681,14.907820177812022,null,41.0199245871488,37.860412930298004,null,"2a",null,1]
[" Production Well Cost",22,{"$f":"INPUT!AA225","v":"curve"},{"$f":"INPUT!Z225","v":1500000},{"$f":"INPUT!AB225","v":7000000},null,13.70822715237269,11.762120028872715,18.067542686371439,null,40.16725093929243,39.854616032422804,null,"2b",null,1]
["Injection Well Cost ",23,{"$f":"INPUT!AA228","v":"curve"},{"$f":"INPUT!Z228","v":1500000},{"$f":"INPUT!AB228","v":7000000},null,13.70822715237269,13.195697596108596,14.847493898479783,null,40.102805306358491,39.917199574895861,null,"2b",null,1]
["Surface Equipment Cost per Well",24,{"$f":"INPUT!AA232","v":200000},{"$f":"INPUT!Z232","v":100000},{"$f":"INPUT!AB232","v":400000},null,13.70822715237269,13.636995301828714,13.849584029098217,null,40.042344307498254,40.016511047247782,null,"2b",null,1]
["Permitting (Utilization Plan) for Field and Plant",25,{"$f":"INPUT!AA238","v":1000000},{"$f":"INPUT!Z238","v":500000},{"$f":"INPUT!AB238","v":2000000},null,13.70822715237269,13.674839405311534,13.774562575057622,null,40.033571894065737,40.033321808371404,null,"5b",null,4]
["Production Well Flow Rate (kg/s)",26,{"$f":"INPUT!AA241","v":100},{"$f":"INPUT!Z241","v":160},{"$f":"INPUT!AB241","v":70},null,13.70822715237269,13.87732919496753,14.316184465476143,null,44.941488563116117,38.034855055979115,null,"2a",null,1]
["Production/Injection Well Stimulation Cost",27,{"$f":"INPUT!AA246","v":0},{"$f":"INPUT!Z246","v":0},{"$f":"INPUT!AB246","v":0},null,13.70822715237269,13.70808048230473,13.708080482304725,null,40.033488529709949,40.033488507564265,null,"2a",null,1]
["Reservoir Hydraulic Drawdown",28,{"$f":"INPUT!AA255","v":0.4},{"$f":"INPUT!Z255","v":0.2},{"$f":"INPUT!AB255","v":1.2},null,13.70822715237269,12.71838736121259,19.342505935845399,null,36.953328060506095,55.477592719192728,null,"2a",null,1]
["Annual Rate of Temperature Decline",29,{"$f":"INPUT!AA268","v":4.0000000000000001E-3},{"$f":"INPUT!Z268","v":2E-3},{"$f":"INPUT!AB268","v":0.01},null,13.70822715237269,12.748814034587189,14.403763085721511,null,40.054905083039806,39.962530827216952,null,"2a",null,1]
["EGS Water Loss",30,{"$f":"INPUT!AA282","v":0},{"$f":"INPUT!Z282","v":0},{"$f":"INPUT!AB282","v":0},null,13.70822715237269,13.70808048230473,13.708080482304727,null,40.033488556005558,40.033488531497369,null,"2a",null,1,null,"EGS"]
["Make-up Water Cost ($/acre-ft)",31,{"$f":"INPUT!AA284","v":0},{"$f":"INPUT!Z284","v":0},{"$f":"INPUT!AB284","v":0},null,13.70822715237269,13.70808048230473,13.708080482304727,null,40.033488556005558,40.033488531497369,null,"4b",null,1]
["Production and Injection Pump & Driver Efficiency",32,{"$f":"INPUT!AA286","v":0.67500000000000004},{"$f":"INPUT!Z286","v":0.8},{"$f":"INPUT!AB286","v":0.6},null,13.70822715237269,13.432411532742004,13.93345137541637,null,39.193471732504428,40.716392945069302,null,"4b",null,1]
["Hole or Casing Diameter in Production Interval",33,{"$f":"INPUT!AA300","v":"default"},{"$f":"INPUT!Z300","v":14.5},{"$f":"INPUT!AB300","v":8.25},null,13.70822715237269,13.698952488566022,13.814991869264585,null,40.008164110103124,40.336375089760047,null,"2b",null,null,1]
["Production Pump Cost",34,{"$f":"INPUT!R312","v":1},{"$f":"INPUT!Z312","v":0.7},{"$f":"INPUT!AB312","v":2},null,13.70822715237269,13.538076577990555,14.265895035537064,null,40.055051130446373,39.971102303587784,null,"4b",null,1]
["Hole or Casing Diameter in Injection Interval",35,{"$f":"INPUT!AA317","v":"default"},{"$f":"INPUT!Z317","v":14.5},{"$f":"INPUT!AB317","v":8.25},null,13.70822715237269,13.697170082871452,13.990209060042314,null,39.996024340036108,40.998300369169158,null,"2b",null,null,1]
["Labor Rate Multiplier (for Benefits, Overhead,, G&A)",36,{"$f":"INPUT!AA353","v":1.8},{"$f":"INPUT!Z353","v":1.2},{"$f":"INPUT!AB353","v":2.2000000000000002},null,13.70822715237269,13.511276031804606,13.839274123884781,null,40.03588789695781,40.031899510933449,null,"4a","4b",3]
["Adjustment to Staff",37,{"$f":"INPUT!AA355","v":1},{"$f":"INPUT!Z355","v":0.75},{"$f":"INPUT!AB355","v":1.5},null,13.70822715237269,13.56047872265462,14.003255738085072,null,40.035286273180674,40.029926239081469,null,"4a","4b",3]
["Field Annual Maintenance (non-labor)",38,{"$f":"INPUT!AA358","v":1.4999999999999999E-2},{"$f":"INPUT!Z358","v":5.0000000000000001E-3},{"$f":"INPUT!AB358","v":0.04},null,13.70822715237269,13.5152755489062,14.183699941642121,null,40.056949274687149,39.981743642392757,null,"4b",null,3]
["Plant Annual Maintenance (non-labor)",39,{"$f":"INPUT!AA362","v":1.7999999999999999E-2},{"$f":"INPUT!Z362","v":1.2E-2},{"$f":"INPUT!AB362","v":2.1999999999999999E-2},null,13.70822715237269,13.486780563182963,13.85498323169897,null,40.013668701708532,40.046411552074545,null,"4a",null,3]
["Geothermal Production Pump Life",40,{"$f":"INPUT!AA374","v":3},{"$f":"INPUT!Z374","v":5},{"$f":"INPUT!AB374","v":1},null,13.70822715237269,13.553558245183472,14.465777152846988,null,40.053032107705661,39.951437764058433,null,"4b",null,3]
["Transmission cost - miles of line",41,{"$f":"INPUT!AA387","v":0},{"$f":"INPUT!Z387","v":0},{"$f":"INPUT!AB387","v":50},null,13.70822715237269,13.708080482304725,16.235100188979533,null,40.033488526679008,40.02721746695223,null,"n/a",null,null,2]
["Power Sales ",42,{"$f":"INPUT!AA393","v":30},{"$f":"INPUT!Z393","v":50},{"$f":"INPUT!AB393","v":10},null,13.70822715237269,11.61218086291835,23.768802787928031,null,66.727883294671287,13.328739537370744,null,"6b",null,5]
["Flash Plant Wet Bulb Temperature",43,{"$f":"INPUT!R456","v":50},{"$f":"INPUT!Z456","v":40},{"$f":"INPUT!AB456","v":80},null,13.70822715237269,13.70808048230473,13.708080482304732,null,40.033488503802701,40.033488570169453,null,"3a",null,null,2,null,"Flash"]
["Steam Turbine Efficiency",44,{"$f":"INPUT!R459","v":0.8},{"$f":"INPUT!Z459","v":0.85},{"$f":"INPUT!AB459","v":0.75},null,13.70822715237269,13.70808048230473,13.708080482304732,null,40.033488503802701,40.033488570169453,null,"3a",null,2,null,null,"Flash"]
["Flash Plant Pump Efficiency",45,{"$f":"INPUT!R461","v":0.75},{"$f":"INPUT!Z461","v":0.8},{"$f":"INPUT!AB461","v":0.7},null,13.70822715237269,13.70808048230473,13.708080482304732,null,40.033488503802701,40.033488570169453,null,"3a",null,2,null,null,"Flash"]
["Flash Plant Cooling Water Temperature Rise",46,{"$f":"INPUT!R476","v":22.5},{"$f":"INPUT!Z476","v":15},{"$f":"INPUT!AB476","v":30},null,13.70822715237269,13.70808048230473,13.708080482304732,null,40.033488503802701,40.033488570169453,null,"3a",null,null,2,null,"Flash"]
["Flash Plant NCG level ",47,{"$f":"INPUT!R481","v":2000},{"$f":"INPUT!Z481","v":200},{"$f":"INPUT!AB481","v":20000},null,13.70822715237269,13.70808048230473,13.708080482304732,null,40.033488503802701,40.033488570169453,null,"3a",null,null,2,null,"Flash"]
["Flash Plant H2S level",48,{"$f":"INPUT!R483","v":20},{"$f":"INPUT!Z483","v":0},{"$f":"INPUT!AB483","v":200},null,13.70822715237269,13.70808048230473,13.708080482304732,null,40.033488503802701,40.033488570169453,null,"3a",null,null,2,null,"Flash"]
["Turbine-Generator Cost",49,{"$f":"IF($S$2=0,INPUT!AA498,INPUT!AA416)","v":1},{"$f":"IF($S$2=0,INPUT!Z498,INPUT!Z416)","v":0.5},{"$f":"IF($S$2=0,INPUT!AB498,INPUT!AB416)","v":2},null,13.70822715237269,12.398311093399863,16.325548435788054,null,40.049503754133809,40.004452096876996,null,"3a",null,2]
["Heat Rejection Equipment Cost ",50,{"$f":"IF($S$2=0,INPUT!AA504,INPUT!AA418)","v":1},{"$f":"IF($S$2=0,INPUT!Z504,INPUT!Z418)","v":0.5},{"$f":"IF($S$2=0,INPUT!AB504,INPUT!AB418)","v":2},null,13.70822715237269,12.75406508914976,15.289545477138608,null,39.801875945539116,40.35856934577297,null,"3b",null,2]
["Geofluid Heat Exchanger Cost",51,{"$f":"INPUT!AA420","v":1},{"$f":"INPUT!Z420","v":0.5},{"$f":"INPUT!AB420","v":2},null,13.70822715237269,13.524420748091496,14.071726039627469,null,40.013190132490827,40.075214320704475,null,"3a",null,2,null,null,"Binary"]
["Plant Pump Cost",52,{"$f":"INPUT!AA506","v":1},{"$f":"INPUT!Z506","v":0.5},{"$f":"INPUT!AB506","v":2},null,13.70822715237269,13.708080482304727,13.708080482304721,null,40.033488540231687,40.033488496999027,null,"3a",null,2,null,null,"Flash"]
["Flash Plant NCG Removal System Cost",53,{"$f":"INPUT!AA508","v":1},{"$f":"INPUT!Z508","v":0.5},{"$f":"INPUT!AB508","v":3},null,13.70822715237269,13.708080482304727,13.708080482304721,null,40.033488540231687,40.033488496999027,null,"3a",null,2,null,null,"Flash"]
["Flash Plant H2S Abatement System Cost",54,{"$f":"INPUT!AA510","v":1},{"$f":"INPUT!Z510","v":0.5},{"$f":"INPUT!AB510","v":4},null,13.70822715237269,13.708080482304727,13.708080482304721,null,40.033488540231687,40.033488496999027,null,"3a",null,2,null,null,"Flash"]
["Plant Direct Construction Cost Multiplier",55,{"$f":"IF($S$2=0,INPUT!AA517,INPUT!AA429)","v":2.6609043337795173},{"$f":"IF($S$2=0,INPUT!Z517,INPUT!Z429)","v":2.25},{"$f":"IF($S$2=0,INPUT!AB517,INPUT!AB429)","v":3},null,13.70822715237269,12.945457712244005,14.32725327887219,null,39.963381144557033,40.086718968753992,null,"3d",null,2]
["Indirect Plant Construction Cost %",56,{"$f":"IF($S$2=0,INPUT!AA521,INPUT!AA433)","v":0.12},{"$f":"IF($S$2=0,INPUT!Z521,INPUT!Z433)","v":0.06},{"$f":"IF($S$2=0,INPUT!AB521,INPUT!AB433)","v":0.15},null,13.70822715237269,13.445232093756557,13.8389002241925,null,40.009900101157157,40.045005732681702,null,"3d",null,2]
["Plant Capital Cost",57,{"$f":"IF($S$2=0,INPUT!AA527,INPUT!AA439)","v":1},{"$f":"IF($S$2=0,INPUT!Z527,INPUT!Z439)","v":0.8},{"$f":"IF($S$2=0,INPUT!AB527,INPUT!AB439)","v":1.5},null,13.70822715237269,12.727424198617626,16.160234536760353,null,40.023574393887195,40.023574393887195,null,"3a",null,2]
["Binary Plant Performance",58,{"$f":"INPUT!R406","v":7.0255901149872093},{"$f":"INPUT!R401","v":9.6536475766302789},{"$f":"C63*0.7","v":4.9179130804910463},null,13.70822715237269,16.550735269158189,13.727325274567523,null,39.705183073851671,40.158855483502585,null,"6a",null,2,null,null,"Binary"]
[]
[]
[]
[]
[]
[]
[]
[null,null,57,null,null,null,null,20.425704699326808,19.475287811601856,21.376121587051756,null,24.589569781313269,null,24.589569781313269]
[null,"Stimulation Cost per Well",null,{"$f":"INPUT!AA183","v":0},{"$f":"INPUT!Z183","v":0},{"$f":"INPUT!AB183","v":0},null,20.425704699326808,21.224841005396293,24.013449447287407,null,24.908296346104738,null,24.311882465456858]
[]
[]
[]
["Labor Rate Multiplier (for Benefits, Overhead,, G&A)",36,null,null,null,null,14.560340751625198,14.372286411479799,14.6855379254686,null,null,null,null,{"$f":"H42-G42","v":-0.14774842971806912},{"$f":"H76-G76","v":-0.18805434014539912},null,null,null,{"$f":"I41-G41","v":0.13104697151209166},{"$f":"I76-G76","v":0.1251971738434019},null,{"$f":"N76-O76","v":4.0305910427330005E-2}]
["Adjustment to Staff",37,null,null,null,null,14.560340751625198,14.418043211618301,14.839685272361642,null,null,null,null,{"$f":"H43-G43","v":-0.19295160346648998},{"$f":"H77-G77","v":-0.14229754000689709},null,null,null,{"$f":"I42-G42","v":0.295028585712382},{"$f":"I77-G77","v":0.27934452073644422},null,{"$f":"N77-O77","v":-5.0654063459592891E-2}]
["Field Annual Maintenance (non-labor)",38,null,null,null,null,14.560340751625198,14.321261519107825,15.149277923107018,null,null,null,null,{"$f":"H44-G44","v":-0.22144658918972659},-0.23907923251737273,null,null,null,{"$f":"I43-G43","v":0.47547278926943193},0.58893717148182034,null,1.7632643327646136E-2]
["Plant Annual Maintenance (non-labor)",39,null,null,null,null,14.560340751625198,14.355144174381184,14.696268646127431,null,null,null,null,{"$f":"H45-G45","v":-0.15466890718921711},-0.20519657724401341,null,null,null,{"$f":"I44-G44","v":0.14675607932628054},0.13592789450223286,null,5.0527670054796303E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N76:N79)","v":-0.71681552956350281},{"$f":"SUM(O76:O79)","v":-0.77462768991368236},null,null,null,{"$f":"SUM(S76:S79)","v":1.0483044258201861},{"$f":"SUM(T76:T79)","v":1.1294067605638993},null,{"$f":"SUM(V76:V79)","v":5.7812160350179553E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Well Testing Cost (per site)",15,{"$f":"INPUT!Z185","v":0},{"$f":"INPUT!#REF!","v":{"$error":"#REF!"}},{"$f":"INPUT!#REF!","v":{"$error":"#REF!"}},null,20.425704699326808,20.384697236704294,20.493556603300888,null,24.584918938200691,24.584928993154072,null,"1b"]
["Adjustment to calculated production pump cost",29,{"$f":"INPUT!AA312","v":1},{"$f":"INPUT!Z312","v":0.7},{"$f":"INPUT!AB312","v":2},null,20.425704699326808,20.358653721538968,20.647969484387914,null,24.58304096913162,24.591149342700284,null,"2b"]
["Adjustment to calculated injection pump cost",31,{"$f":"INPUT!AA326","v":0},{"$f":"INPUT!Z326","v":0},{"$f":"INPUT!AB326","v":0},null,20.425704699326808,20.408814789750906,20.481194981278943,null,24.584687165023041,24.585707353859135,null,"2b"]
["Annual O&M cost",32,{"$f":"INPUT!AA328","v":0},{"$f":"INPUT!Z328","v":0},{"$f":"INPUT!AB328","v":0},null,20.425704699326808,20.425519499382567,20.425519499382577,null,24.584922662029165,24.584922642806497,null,"4a","4b"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0.1,0.9]
[null,{"$f":"B6","v":1},{"$f":"H6-G6","v":-0.14283271176543799},{"$f":"I6-G6","v":1.0894558146189315}]
[null,2,-1.0238346399138365,1.0235198306121163]
[null,3,-1.1288307602690644,2.4062963034399516]
[null,4,-1.4667006796287296E-4,-1.4667006796287296E-4]
[null,5,-1.4667006796287296E-4,-1.4667006796287296E-4]
[null,6,-0.37065087713528122,1.054358844225959]
[null,7,-0.71432486754653723,0.3416755917245613]
[null,8,-0.13497340196750862,-1.4667006794510939E-4]
[null,9,-0.98283552108130579,0.48471655413559489]
[null,10,-0.41272072034926488,0.32991030571112034]
[null,11,-0.3371268641411298,0.42107562309392321]
[null,12,-1.7713140700540926,2.2496153181237801]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"B19","v":14},{"$f":"H19-G19","v":-1.4599361621035811E-2},{"$f":"I19-G19","v":0.49704083131799415}]
[null,15,-0.74684360920932669,1.4932163590783087]
[null,16,-0.46683104677589959,0.93321002553444643]
[null,17,-0.84197760793950849,1.2625752125678105]
[null,18,-0.45597766361420433,0.68359262679243393]
[null,19,-1.4667006794866211E-4,-1.4667006690416429E-4]
[null,20,-0.13606890936412519,0.2671573589745595]
[null,21,3.384773385999118E-2,1.1995930254393325]
[null,22,-1.9461071234999743,4.3593155339987497]
[null,23,-0.51252955626409324,1.1392667461070936]
[null,24,-7.1231850543975739E-2,0.14135687672552777]
[null,25,{"$f":"H30-G30","v":-3.3387747061155437E-2},{"$f":"I30-G30","v":6.6335422684932865E-2}]
[null,26,0.16910204259484019,0.60795731310345325]
[null,27,-1.4667006795932025E-4,-1.4667006796464932E-4]
[null,28,-0.98983979116009913,5.6342787834727091]
[null,29,-0.95941311778550009,0.6955359333488218]
[null,30,-1.4667006795932025E-4,-1.4667006796287296E-4]
[null,31,-1.4667006795932025E-4,-1.4667006796287296E-4]
[null,32,-0.27581561963068602,0.22522422304368028]
[null,33,-9.2746638066678599E-3,0.10676471689189526]
[null,{"$f":"B40","v":35},{"$f":"H40-G40","v":-1.1057069501237748E-2},{"$f":"I40-G40","v":0.28198190766962483}]
[null,36,{"$f":"H41-G41","v":-0.19695112056808384},{"$f":"I41-G41","v":0.13104697151209166}]
[null,37,-0.14774842971806912,0.295028585712382]
[null,38,-0.19295160346648998,0.47547278926943193]
[null,39,-0.22144658918972659,0.14675607932628054]
[null,40,-0.15466890718921711,0.7575500004742981]
[null,41,{"$f":"H46-G46","v":-1.4667006796464932E-4},{"$f":"I46-G46","v":2.5268730366068439}]
[null,42,-2.096046289454339,10.060575635555342]
[null,43,-1.4667006795932025E-4,-1.4667006795754389E-4]
[null,44,-1.4667006795932025E-4,-1.4667006795754389E-4]
[null,45,-1.4667006795932025E-4,-1.4667006795754389E-4]
[null,46,-1.4667006795932025E-4,-1.4667006795754389E-4]
[null,47,-1.4667006795932025E-4,-1.4667006795754389E-4]
[null,{"$f":"B54","v":49},{"$f":"H54-G54","v":-1.309916058972826},{"$f":"I54-G54","v":2.6173212834153645}]
[null,50,-0.95416206322292929,1.5813183247659186]
[null,51,-0.18380640428119399,0.36349888725477975]
[null,52,-1.4667006796287296E-4,-1.4667006796820203E-4]
[null,53,-1.4667006796287296E-4,-1.4667006796820203E-4]
[null,54,-1.4667006796287296E-4,-1.4667006796820203E-4]
[null,55,-0.7627694401286842,0.61902612649950051]
[null,56,-0.26299505861613248,0.13067307181981036]
[null,57,-0.9808029537550631,2.4520073843876631]
[null,58,2.8425081167854991,1.9098122194833422E-2]

{"sheet":"master list of 10-90s","index":8,"n_rows":66,"n_cols":74,"rows_kept":66,"cut":false,"hidden":false,"merged":[[0,3,0,5],[4,23,4,25],[5,23,5,25],[6,23,6,25],[3,23,3,25],[2,23,2,25],[2,7,2,9],[2,10,2,12],[2,13,2,15],[2,16,2,18],[2,19,2,21],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18],[3,19,3,21],[4,47,4,49],[5,47,5,49],[6,47,6,49],[6,42,6,44],[2,42,2,44],[3,42,3,44],[4,42,4,44],[5,42,5,44],[2,47,2,49],[3,47,3,49],[2,3,2,5],[3,3,3,5],[2,26,2,28],[2,29,2,31],[2,32,2,34],[2,35,2,37],[2,38,2,40],[3,26,3,28],[3,29,3,31],[3,32,3,34],[3,35,3,37],[3,38,3,40]]}
[null,null,null,"MASTER LIST - COPY CASE INTO THE CELLS BELOW"]
[null,null,null,{"$f":"INPUT!W23","v":16.550735269158189},{"$f":"INPUT!R23","v":13.70822715237269},{"$f":"INPUT!X23","v":13.727325274567523}]
[null,"Resource",null,"HYDROTHERMAL",null,null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,null,"HYDROTHERMAL",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,null,"HYDROTHERMAL",null,null,null,null,"EGS"]
[null,"Conversion System",null,"BINARY",null,null,null,"BINARY",null,null,"FLASH",null,null,"BINARY",null,null,"FLASH",null,null,"BINARY",null,null,null,"BINARY",null,null,"BINARY",null,null,"BINARY",null,null,"BINARY",null,null,"FLASH",null,null,"FLASH",null,null,null,"BINARY",null,null,null,null,"BINARY"]
[null,"Case",null,null,"Hydro C",null,null,null,"Hydro A",null,null,"Hydro B",null,null,"Hydro C",null,null,"Hydro D",null,null,"Hydro E",null,null,"Hydro C",null,null,null,"EGS A",null,null,"EGS B",null,null,"EGS C",null,null,"EGS D",null,null,"EGS E",null,null," C- Dec 2011",null,null,null,null," C- Dec 2011"]
[null,"Resource Temperature","°C",null,175,null,null,null,140,null,null,175,null,null,175,null,null,225,null,null,140,null,null,175,null,null,null,100,null,null,150,null,null,175,null,null,250,null,null,325,null,null,175,null,null,null,null,175]
[null,"Resource Depth","m",null,1500,null,null,null,1500,null,null,1500,null,null,1500,null,null,2500,null,null,2500,null,null,1500,null,null,null,2000,null,null,2500,null,null,3000,null,null,3500,null,null,4000,null,null,1500,null,null,null,null,3000]
[null,null,null,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,null,null,0.1,"Most Likely",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,"b",null,null,"c",null,null,"d",null,null,"e"]
[null,"Utilization Factor",null,0.96,0.95,0.88,null,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,null,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,null,0.96,0.95,0.88,null,null,0.96,0.95,0.88,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H9-K9","v":0},{"$f":"I9-L9","v":0},0,{"$f":"H9-N9","v":0},{"$f":"I9-O9","v":0},0,{"$f":"H9-Q9","v":0},{"$f":"I9-R9","v":0},0,{"$f":"H9-T9","v":0},{"$f":"I9-U9","v":0},0]
[null,"Contingency",null,0.05,0.15,0.25,null,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,null,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,null,0.05,0.15,0.25,null,null,0.05,0.15,0.25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H10-K10","v":0},{"$f":"I10-L10","v":0},{"$f":"J10-M10","v":0},{"$f":"H10-N10","v":0},{"$f":"I10-O10","v":0},{"$f":"J10-P10","v":0},{"$f":"H10-Q10","v":0},{"$f":"I10-R10","v":0},{"$f":"J10-S10","v":0},{"$f":"H10-T10","v":0},{"$f":"I10-U10","v":0},{"$f":"J10-V10","v":0}]
[null,"Discount Rate During Operation",null,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,null,null,0.06,7.0000000000000007E-2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Life","yr",30,30,30,null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,30,30,30,30,20,10,30,20,10,30,20,10,30,20,10,30,20,10,null,30,30,30,null,null,30,20,10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed Charge Rate",null,0.09,0.108,0.13,null,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,null,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,null,0.09,0.108,0.13,null,null,0.09,0.108,0.13,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Exploration Phase","yr",1.5,2,4,null,1.5,2,4,1.5,2,4,1.5,2,4,1.5,2,4,1.5,2,4,null,1.5,2,4,{"$f":"0.5","v":0.5},1,3,{"$f":"0.5","v":0.5},1,3,0.5,1,3,{"$f":"0.5","v":0.5},1,3,{"$f":"0.5","v":0.5},1,3,null,1.5,2,4,null,null,0.5,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Confirmation Phase","yr",1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,null,null,1,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Well Field Development Phase","yr",1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,2,2,3,2,2,3,2,2,3,2,2,3,2,2,3,null,1,1.5,2,null,null,2,2,3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Plant Design and Construction","yr",1.25,2,2.5,null,1.25,2,2.5,1.25,1.5,2.5,1.25,2,2.5,1.25,1.5,2.5,1.25,2,2.5,null,1.25,2,2.5,1.25,2,2.5,1.25,2,2.5,1.25,2,2.5,1.25,1.5,2.5,1.25,1.5,2.5,null,1.25,2,2.5,null,null,1.25,2,2.5,null,null,null,null,null,null,null,null,null,null,null,null,0,0.5,0,0,0,0,0,0.5,0,0,0,0]
[null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,1,6,10,null,1,6,10,1,6,10,1,6,10,1,6,10,1,6,10,null,1,6,10,1,3,5,1,3,5,1,3,5,1,3,5,1,3,5,null,1,7,10,null,null,1,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Drilling Exploration Costs","per site",100000,500000,1000000,null,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,null,100000,500000,1000000,150000,250000,500000,150000,250000,500000,150000,250000,500000,150000,250000,500000,150000,250000,500000,null,100000,500000,1000000,null,null,100000,500000,1000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Sites where Exploration Drilling Occurs",null,1,5,10,null,1,5,10,1,5,10,1,5,10,1,5,10,1,5,10,null,1,5,10,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,null,1,5,10,null,null,1,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Site Exploration Drilling Cost","per site",1000000,3000000,7000000,null,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,null,null,null,null,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000]
[null,"Leasing Cost ","$/acre",2,30,1000,null,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,null,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,null,2,30,1000,null,null,2,30,1000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,1,2,4,null,1,2,4,1,2,4,1,2,4,1,2,4,1,2,4,null,1,2,4,1,1.5,3,1,1.5,3,1,1.5,3,1,1.5,3,1,1.5,3,null,1,2,4,null,null,1,1.3333333333333333,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Well Success Ratio at Successful Site",null,0.8,0.6,0.4,null,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,null,0.8,0.6,0.4,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,null,0.8,0.6,0.4,null,null,1,1,0.8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Confirmation Wells Required",null,1,3,6,null,1,3,6,1,3,6,1,3,6,1,3,6,1,3,6,null,1,3,6,2,3,6,2,3,6,2,3,6,2,3,6,2,3,6,null,1,3,6,null,null,2,3,6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Multiplier for Confirmation Well Costs (>= 1)",null,1,1.2,1.5,null,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,null,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,null,1,1.2,1.5,null,null,1,1.2,1.5,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Well Simulation Cost","per injection well",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,null,null,null,null,null,null,1000000,2500000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling Success Rate during the final phase of well field development",null,0.9,0.8,0.6,null,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,null,0.9,0.8,0.6,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,null,0.9,0.8,0.6,null,null,1,1,0.8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratio of Injection Wells to Production Wells",null,0.6,{"$f":"3/4","v":0.75},2,null,0.75,{"$f":"3/4","v":0.75},2,0.4,{"$f":"3/4","v":0.75},2,0.6,{"$f":"3/4","v":0.75},2,0.3,{"$f":"3/4","v":0.75},2,0.75,{"$f":"3/4","v":0.75},2,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},2,{"$f":"1/2","v":0.5},{"$f":"1/2","v":0.5},1,0.5,0.5,1,0.5,0.5,1,0.5,0.5,1,0.5,0.5,1,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},2,null,null,0.33333333333333331,0.5,1,null,null,null,null,null,null,null,null,null,null,null,null,0.35,0,0,0.15000000000000002,0,0,0.45,0,0,0,0,0]
[null," Production Well Cost Used","per well",1500000,"curve",7000000,null,1500000,"curve",7000000,1500000,"curve",7000000,1500000,"curve",7000000,3000000,"curve",9000000,3000000,"curve",9000000,null,2000000,4500000,7000000,3250000,"curve",7250000,3500000,"curve",9000000,6000000,"curve",10000000,6000000,"curve",15000000,7500000,"curve",17500000,null,2000000,4500000,7000000,null,null,6000000,8000000,10000000,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,-1500000,{"$error":"#VALUE!"},-2000000,-1500000,{"$error":"#VALUE!"},-2000000]
[null,"Injection Well Cost Used","per well",1500000,"curve",7000000,null,1500000,"curve",7000000,1500000,"curve",7000000,1500000,"curve",7000000,3000000,"curve",9000000,3000000,"curve",9000000,null,2000000,4500000,7000000,3250000,"curve",7250000,3500000,"curve",9000000,6000000,"curve",10000000,6000000,"curve",15000000,7500000,"curve",17500000,null,2000000,4500000,7000000,null,null,6000000,8000000,10000000,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,-1500000,{"$error":"#VALUE!"},-2000000,-1500000,{"$error":"#VALUE!"},-2000000]
[null,"Surface Equipment Cost per Well",null,100000,200000,400000,null,100000,200000,400000,150000,250000,450000,100000,200000,400000,150000,250000,450000,100000,200000,400000,null,100000,200000,400000,100000,200000,400000,100000,200000,400000,100000,200000,400000,150000,225000,400000,150000,225000,400000,null,100000,200000,400000,null,null,100000,200000,400000,null,null,null,null,null,null,null,null,null,null,null,null,-50000,-50000,-50000,0,0,0,-50000,-50000,-50000,0,0,0]
[null,"Permitting (Utilization Plan) for Field and Plant",null,500000,1000000,2000000,null,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,null,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,null,500000,1000000,2000000,null,null,500000,1000000,2000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Well Flow Rate","kg/s",160,100,70,null,160,100,70,110,80,50,160,100,70,110,80,50,160,100,70,null,180,100,70,60,40,30,60,40,30,60,40,30,60,40,30,60,40,30,null,180,100,70,null,null,60,40,30,null,null,null,null,null,null,null,null,null,null,null,null,50,20,20,0,0,0,50,20,20,0,0,0]
[null,"Production/Injection Well Stimulation Cost",null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,null,null,null,null,null,null,1000000,2500000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reservoir Hydraulic Drawdown",null,0.2,0.4,1.2,null,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.5,1.2,0.2,0.5,1.2,null,0.2,0.4,1.2,0.2,0.4,1,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.5,1.2,0.2,0.5,1.2,null,0.2,0.4,1.2,null,null,0.2,0.4,1.2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-9.9999999999999978E-2,0,0,-9.9999999999999978E-2,0]
[null,"Annual Rate of Temperature Decline",null,2E-3,4.0000000000000001E-3,0.01,null,2E-3,4.0000000000000001E-3,0.01,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,2E-3,4.0000000000000001E-3,0.01,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,2E-3,4.0000000000000001E-3,0.01,null,2E-3,3.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,null,2E-3,3.0000000000000001E-3,0.01,null,null,2E-3,5.0000000000000001E-3,0.01,null,null,null,null,null,null,null,null,null,null,null,null,-1E-3,-1E-3,2.5000000000000005E-3,0,0,0,-1E-3,-1E-3,2.5000000000000005E-3,0,0,0]
[null,"EGS Water Loss",null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,null,0,0,0,null,null,0.02,0.05,0.1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Make-up Water Cost","per acre-ft",0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,800,2000,3000,800,2000,3000,800,2000,3000,800,2000,3000,800,2000,3000,null,0,0,0,null,null,800,2000,3000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pump & Driver Efficiency for Production and Injection Pump",null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,null,0.8,0.67500000000000004,0.6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hole or Casing Diameter in Production Interval","inch",14.5,"default",8.25,null,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,null,14.5,13.5,8.25,11.75,"default",8.625,11.75,"default",8.625,11.75,"default",6.625,8.625,"default",6.625,8.625,"default",6.625,null,14.5,13.5,8.25,null,null,8.625,7.625,6.625,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Adjustment to calculated production pump cost",null,0.7,1,2,null,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,null,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,null,0.7,null,null,null,null,0.7,0.1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hole or Casing Diameter in Injection Interval","inch",14.5,"default",8.25,null,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,null,14.5,13.5,8.25,11.75,"default",8.625,11.75,"default",8.625,11.75,"default",6.625,8.625,"default",6.625,8.625,"default",6.625,null,14.5,13.5,8.25,null,null,8.625,7.625,6.625,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Labor Rate Multiplier (for Benefits, Overhead,, G&A)",null,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,null,null,1.2,1.8,2.2000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjustment to Staff",null,0.75,1,1.5,null,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,null,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,null,0.74781320246334304,1,1.4956264049266861,null,null,0.74781320246334304,1,1.4956264049266861,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Annual Maintenance (non-labor)","of capital ",5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Annual Maintenance (non-labor)","of capital ",1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal Production Pump Life","yr",5,3,1,null,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,null,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,null,5,3,1,null,null,5,3,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission cost - miles of line","miles",0,0,50,null,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,null,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,null,0,0,50,null,null,0,0,50,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ","MW",50,30,10,null,25,15,5,50,30,20,50,30,10,50,40,20,25,15,5,null,50,30,10,15,10,5,25,15,7,30,20,10,40,25,15,40,30,20,null,50,30,10,null,null,30,20,10,null,null,null,null,null,null,null,null,null,null,null,null,-25,-15,-15,-25,-15,-5,-25,-25,-15,0,0,0]
[null,"Flash Plant Wet Bulb Temperature","F",40,60,80,null,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,null,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steam Turbine Efficiency",null,0.85,0.8,0.75,null,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,null,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant Pump Efficiency",null,0.8,0.75,0.7,null,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,null,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant Cooling Water Temperature Rise","ΔF",15,22.5,30,null,15,22.5,30,15,20,30,15,22.5,30,15,22.5,30,15,22.5,30,null,15,22.5,30,15,22.5,30,15,22.5,30,15,22.5,30,15,20,30,15,24,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant ncg level ","ppm",200,2000,20000,null,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,null,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant H2S level","ppm",0,20,200,null,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,null,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine-Generator Cost",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rejection Equipment",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GF Heaters",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Pumps",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NCG Removal System Cost",null,0.5,1,3,null,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,null,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H2S Abatement System Cost",null,0.5,1,4,null,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,null,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direct Construction Cost Multiplier",null,2.25,"calc",3,null,2.25,"calc",3,2,"calc",3,2.25,"calc",3,2,"calc",3,2.25,"calc",3,null,2.25,"calc",3,2.25,"calc",3,2.25,"calc",3,2.25,"calc",3,2,"calc",3,2,"calc",3,null,2.25,"calc",3,null,null,2.25,"calc",3,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0.25,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Indirect Plant Construction Cost %",null,0.06,0.12,0.15,null,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,null,{"$f":"AM64","v":0.06},0.08,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,null,0.06,0.08,0.15,null,null,0.06,0.08,0.15,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Capital cost",null,0.8,1,1.5,null,0.8,1,1.5,0.85,1,1.3332999999999999,0.8,1,1.5,0.85,1,1.3332999999999999,0.8,1,1.5,null,{"$f":"AM65","v":0.85},1,1.5,0.8,1,1.5,0.8,1,1.5,0.8,1,1.5,0.85,1,1.3332999999999999,0.85,1,1.3332999999999999,null,0.8,1,1.5,null,null,0.85,1,1.1499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,-4.9999999999999933E-2,0,0.16670000000000007,0,0,0,-4.9999999999999933E-2,0,0.16670000000000007,0,0,0]
[null,"Plant Performance","w-hr/lb"]

{"sheet":"Waterfall","index":9,"n_rows":14,"n_cols":20,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,3,3,8],[0,0,2,18],[4,2,4,9]]}
["This sheet prepares a 'waterfall' chart that graphically shows how technology improvements in the GTP work breakdown structure (WBS) categories impact the calculated LCOE's.  Confirm that the technology years (yellow boxes) are correctly match the years shown in Cells C5 and J5 - if not modify text in Cells C6 and J6.  To run the scenarios that fill results into the waterfall chart, click on the blue bar, which runs a macro that steps thru the calculations.  If an error occurs, check sheet 'Binary A1' and confirm the initial estimate of the brine effectiveness is ~50% of the maximum value (Cell D28).  Note if a scenario utilizes a flash plant, the model will attempt to optimize the binary plant - this is not an issue, the results using a flash plant will be displayed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A48","v":0}]
[]
[]
[null,"Technology Year",{"$f":"INPUT!R35","v":2012},"NEED TO CHANGE YEAR IN CELLS WITH YELLOW BACKGROUND BELOW TO MATCH TECHNOLOGY YEAR",null,null,null,null,null,{"$f":"INPUT!T35","v":2020}]
[null,null,"WBS Level"]
["Component ",null,"2011 LCOE\n","1. Characterize Resource & Develop Well Field","2. Power Plant","3. O&M","4. Deployment Barriers","5. System Validation","2030 LCOE\n",null,null,"Ref","Imp",null,"Improved Financing","Improved WBS 1-4","Improved WBS 1-5"]
["Blank Space",null,null,{"$f":"C14-SUM(D9:D13)","v":11.419659085896184},{"$f":"D7-SUM(E8:E13)","v":0},{"$f":"E7-SUM(F8:F13)","v":-10.728264362289046},{"$f":"F7-SUM(G8:G13)","v":-20.649051170026461},{"$f":"G7-SUM(H8:H13)","v":-28.77963655933069},null,null,null,{"$f":"SUM(L8:L13)","v":0.13708227152372687},{"$f":"SUM(M8:M13)","v":0.1370822715237269},null,{"$f":"SUM(O8:O13)","v":0.1370822715237269},{"$f":"SUM(P8:P13)","v":0.1370822715237269},{"$f":"SUM(Q8:Q13)","v":0.1370822715237269}]
["Blank Space",null,null,{"$f":"C14-SUM(D9:D13)","v":11.419659085896184},{"$f":"D8-SUM(E9:E13)","v":10.728264362289046},{"$f":"E8-SUM(F9:F13)","v":9.9207868077374144},{"$f":"F8-SUM(G9:G13)","v":8.1305853893042297},{"$f":"G8-SUM(H9:H13)","v":6.5485140144333407},0]
["Financing Risk Premium",null,{"$f":"O9*100","v":2.6421631606018376},null,null,null,{"$f":"2/3*O9*100","v":1.7614421070678916},{"$f":"1/3*O9*100","v":0.88072105353394581},0,null,null,null,{"$f":"L14-M14","v":7.1597131379393483E-2},null,2.6421631606018375E-2,6.4583628166024046E-2,7.1597131379393483E-2]
["Deployment Barriers & Costs",null,0.12072249602584906,null,null,null,{"$f":"(O10-P10)*100","v":2.8759311365293489E-2},{"$f":"(P10-Q10)*100","v":3.9185897516288114E-2},{"$f":"Q10*100","v":5.2777287144267458E-2},null,null,{"$f":"IF(T1=0,'EERE COE'!D132,'FRC cost summary'!C27*(1+'FRC cost summary'!C5))","v":2.5916842168173045E-3},{"$f":"IF(T1=0,'EERE COE'!D276,'FRC cost summary'!D27*(1+'FRC cost summary'!D5))","v":5.2777287144267456E-4},null,1.2072249602584906E-3,9.196318466055557E-4,5.2777287144267456E-4]
["Operation & Maintenance (O&M) Costs",null,2.6411328937575154,null,null,{"$f":"(O11-P11)*100","v":0.80747755455163084},null,{"$f":"(P11-Q11)*100","v":0.13382578127899591},{"$f":"Q11*100","v":1.6998295579268887},null,null,{"$f":"IF(T1=0,'EERE COE'!D133+'EERE COE'!E135,'FRC cost summary'!C40)","v":2.7039858042852648E-2},{"$f":"IF(T1=0,'EERE COE'!D277+'EERE COE'!E279,'FRC cost summary'!D40)","v":1.6998295579268886E-2},null,2.6411328937575154E-2,1.8336553392058846E-2,1.6998295579268886E-2]
["Power Plant Cost/Performance",null,3.8080610902725298,null,{"$f":"(O12-P12)*100","v":0.69139472360713816},null,null,{"$f":"(P12-Q12)*100","v":0.17296168664645595},{"$f":"Q12*100","v":2.9437046800189357},null,null,{"$f":"IF(T1=0,'EERE COE'!D131,'FRC cost summary'!C30*(1+'FRC cost summary'!C5))","v":3.826641802124997E-2},{"$f":"IF(T1=0,'EERE COE'!D275,'FRC cost summary'!D30*(1+'FRC cost summary'!D5))","v":2.9437046800189357E-2},null,3.8080610902725298E-2,3.1166663666653917E-2,2.9437046800189357E-2]
["Characterize Resources & Develop Well Field",null,4.4961475117149581,{"$f":"(O13-P13)*100","v":2.2885680664765053},null,null,null,{"$f":"(P13-Q13)*100","v":0.35537695589520324},{"$f":"Q13*100","v":1.8522024893432496},null,null,{"$f":"IF(T1=0,'EERE COE'!D127+'EERE COE'!D128+'EERE COE'!D129+'EERE COE'!D130,('FRC cost summary'!C25+'FRC cost summary'!C26+'FRC cost summary'!C28+'FRC cost summary'!C29)*(1+'FRC cost summary'!C5))","v":6.9184311242806967E-2},{"$f":"IF(T1=0,'EERE COE'!D271+'EERE COE'!D272+'EERE COE'!D273+'EERE COE'!D274,('FRC cost summary'!D25+'FRC cost summary'!D26+'FRC cost summary'!D28+'FRC cost summary'!D29)*('FRC cost summary'!D5+1))","v":1.8522024893432496E-2},null,4.4961475117149582E-2,2.2075794452384528E-2,1.8522024893432496E-2]
["LCOE",null,{"$f":"SUM(C9:C13)","v":13.70822715237269},null,null,null,null,null,{"$f":"SUM(I9:I13)","v":6.5485140144333416},null,null,{"$f":"IF(T1=0,'EERE COE'!D124,'FRC cost summary'!C42)","v":0.1370822715237269},{"$f":"IF(T1=0,'EERE COE'!D268,'FRC cost summary'!D42)","v":6.5485140144333417E-2},null,0.11066063991770853,7.2498643357702855E-2,6.5485140144333417E-2]

{"sheet":"master Improvements","index":10,"n_rows":242,"n_cols":30,"rows_kept":242,"cut":false,"hidden":false,"merged":[[15,6,17,6],[15,4,17,4]]}
[null,null,null,null,{"$f":"'Input A1'!A75","v":0}]
[null,null,null,"Do You wish to run the improved scenario defaults enter 1 if yes, 0 if no",1,null,null,null,"Ref LCOE","Imp LCOE"]
[null,null,null,"Run all improvements (1) or by WBS (0)",0,null,null,null,{"$f":"INPUT!R23","v":13.70822715237269},{"$f":"INPUT!U23","v":6.5485140144333416}]
[null,null,null," Financing Risk Premium",1]
[null,null,null,"1. Characterize, Access & Create Reseroirs, Develop Well Fields",1]
[null,null,null," 2. Power Plant Cost and Performance",1]
[null,null,null,"3. Operation & Maintenance (O&M) Costs",1]
[null,null,null,"4. Deployment Barriers & Costs",1]
[null,null,null,"5. System Validation",1]
[null,null,null,null,0]
[]
[null,null,null,null,{"$f":"MATCH(E13,I13:S13,0)","v":3},null,null,null,1,2,3,4,5,6,7,8,9,10,11]
["RESOURCE DEFINITION",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"Hydro C"},null,{"$f":"LOOKUP($E12,$I$12:$S$12,I13:S13)","v":"Hydro C"},null,{"$f":"'master list of 10-90s'!I5","v":"Hydro A"},{"$f":"'master list of 10-90s'!L5","v":"Hydro B"},{"$f":"'master list of 10-90s'!O5","v":"Hydro C"},{"$f":"'master list of 10-90s'!R5","v":"Hydro D"},{"$f":"'master list of 10-90s'!U5","v":"Hydro E"},null,{"$f":"'master list of 10-90s'!AB5","v":"EGS A"},{"$f":"'master list of 10-90s'!AE5","v":"EGS B"},{"$f":"'master list of 10-90s'!AH5","v":"EGS C"},{"$f":"'master list of 10-90s'!AK5","v":"EGS D"},{"$f":"'master list of 10-90s'!AN5","v":"EGS E"},null,null,null,null,null,null,null,null,null,"EGS - C","Hydrothermal -C"]
[null,null,null,null,null,null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I14:S14)","v":"C"},null,"A","B","C","D","E",null,"A","B","C","D","E",null,null,null,null,null,null,null,null,null,"2011-12-01","2011-12-01"]
["TECHNOLOGY YEAR",null,null,null,{"$f":"IF(E2=0,INPUT!R35,G15)","v":2020},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I15:S15)","v":2020},null,2020,2020,2020,2020,2020,null,2030,2030,2030,2030,2030,null,null,null,null,null,null,null,null,null,2030,2020]
["Case Being Evaluated",null,null,null,"Values Used",null,"Improvements for Evaluated Case"]
["ECONOMIC PARAMETERS"]
["General Project Variables :",null,{"$f":"SUM(C19:C242)","v":0},{"$f":"SUM(D19:D242)","v":0}]
["Utilization Factor",null,{"$f":"G19-K19","v":0},{"$f":"IF(E$2=0,0,IF(E19=G19,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G19,IF(E$9=1,G19,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I19:S19)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Contingency",null,0,{"$f":"IF(E$2=0,0,IF(E20=G20,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G20,IF(E$9=1,G20,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I20:S20)","v":0.66666666666666663},null,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,{"$f":"10/15","v":0.66666666666666663}]
["Royalty (thru Yr 10)",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G21,IF(E$7=1,G21,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Royalty (after Yr 10)",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G22,IF(E$7=1,G22,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Discount Rate",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Effective Tax Rate",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G24,IF(E$7=1,G24,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Project Life (Period of Operation)",null,0,0,1,null,1,null,1,1,1,1,1,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1]
["Calculations based on Fixed Charge Rate (FCR) of",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G26,IF(E$4=1,G26,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Project Schedule & Durations :",null,0]
["Duration of Exploration Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R52,IF(E$3=1,G28,IF(E$5=1,G28,INPUT!R52)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I28:S28)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Duration of Confirmation Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R53,IF(E$3=1,G29,IF(E$5=1,G29,INPUT!R53)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Duration of Well Field Development Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R55,IF(E$3=1,G30,IF(E$5=1,G30,INPUT!R55)))","v":1.25},null,1.25,null,1.25,1.25,1.25,1.25,1.25,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1.5]
["Duration of Plant Design and Construction",null,0,0,{"$f":"IF(E$2=0,INPUT!R56,IF(E$3=1,G31,IF(E$6=1,G31,INPUT!R56)))","v":1.5},null,1.5,null,1.5,1.5,1.5,1.5,1.5,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1.5]
["Duration of Decommissioning, Dismantlement, & Demolition ",null,0,0,{"$f":"IF(E$2=0,INPUT!R59,G32)","v":0},null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0]
["Pre-Operation Discount Rate (by Project Phase)",null,0]
["Exploration",null,0,0,{"$f":"IF(E$2=0,INPUT!R62,IF(E$3=1,G34,IF(E$4=1,G34,INPUT!R62)))","v":7.0000000000000007E-2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I34:S34)","v":7.0000000000000007E-2},null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Confirmation",null,0,0,{"$f":"IF(E$2=0,INPUT!R63,IF(E$3=1,G35,IF(E$4=1,G35,INPUT!R63)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Well Field Development (including Stimulation)",null,0,0,{"$f":"IF(E$2=0,INPUT!R64,IF(E$3=1,G36,IF(E$4=1,G36,INPUT!R64)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Plant Construction & Startup",null,0,0,{"$f":"IF(E$2=0,INPUT!R65,IF(E$3=1,G37,IF(E$4=1,G37,INPUT!R65)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["RESOURCE EXPLORATION",null,0]
["Exploration Parameters:",null,0]
["Potential Resource found by Exploration & Confirmation activities ",null,0,{"$f":"IF(E$2=0,0,IF(E40=G40,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G40,IF(E$5=1,G40,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I40:S40)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Exploration  -  Pre-Drilling Costs :",null,0]
["Number of Locations Evaluated Before Exploration Drilling Begins",null,0,{"$f":"IF(E$2=0,0,IF(E42=G42,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G42,IF(E$5=1,G42,1)))","v":0.83333333333333337},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I42:S42)","v":0.83333333333333337},null,{"$f":"5/6","v":0.83333333333333337},0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,null,{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},null,null,null,null,null,null,null,null,null,1,1]
["Permitting Process Costs for Pre-Drilling Activities",null,0,null,{"$f":"IF(E$2=0,1,IF(E$3=1,G43,IF(E$8=1,G43,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,0,{"$f":"IF(E$2=0,0,IF(E44=G44,0,1))","v":0},0.7,null,0.7,null,{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},null,{"$f":"150/250","v":0.6},{"$f":"150/250","v":0.6},0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,0.1,{"$f":"2/5","v":0.4}]
["By Activity :",null,0]
["Surveying existing information on the area's geology and hydrology ",null,0,null,{"$f":"IF(E$2=0,1,G46)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I46:S46)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Field Reconnaissance and Sampling",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Water & Gas Sample Analysis, including geothermometry",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Rock & Soil Sample Analysis",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Soil Gas Flux Analysis",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[" Fluid Inclusion Stratigraphy",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Analysis of Field Structural (including modeling)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Multispectral imaging  ",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Hyperspectral imaging",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["LiDAR",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Aerial Photography",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["FLIR",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Geophysics",null,0]
["Gravity",null,0,null,{"$f":"IF(E$2=0,1,G59)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I59:S59)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Aeromagnetic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["2D Seismic Reflection / Refraction",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["3D Seismic Reflection / Refraction",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Vertical Seismic Profiling  (in well)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Single Borehole and cross well seismic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Direct Current / Resistivity",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Self-Potential",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Electromagnetic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Magnetotelluric",null,0,null,1,null,{"$f":"LOOKUP(G$13,O$13:T$13,O68:T68)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Temperature Gradient Measurements",null,0]
["Drill Temperature Gradient holes",null,0,null,{"$f":"IF(E$2=0,1,G70)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I70:S70)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["2-meter probes",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Interpretation and Reporting",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G73)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I73:S73)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Costs ",null,0]
["Technical & Office Support  (% of Exploration Costs )",null,0,null,{"$f":"IF(E$2=0,1,G75)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I75:S75)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Exploration  -  Drilling Costs :",null,0]
["Number of Sites where Exploration Drilling Occurs",null,0,{"$f":"IF(E$2=0,0,IF(E77=G77,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G77,IF(E$5=1,G77,1)))","v":0.6},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I77:S77)","v":0.6},null,{"$f":"3/5","v":0.6},0.6,0.6,0.6,0.6,null,{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},null,null,null,null,null,null,null,null,null,0,{"$f":"3/5","v":0.6}]
["Site Exploration Drilling Costs ",null,null,null,0.6,null,0.6,null,0.6,0.6,0.6,0.6,0.6,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663]
["Number of Small Diameter Exploration Holes/Wells Drilled per site",null,0,0,0.66666666666666663,null,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"2/3","v":0.66666666666666663}]
["Exploration Well Cost Used",null,0,0,0.6,null,0.6,null,0.6,0.6,0.6,0.6,0.6,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"25/90","v":0.27777777777777779}]
["Permitting Process Costs for Exploration/Confirmation Phases ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G81,IF(E$8=1,G81,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Leasing Cost ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Costs Incurred not Associated with Drilling Exploration Wells",null,{"$f":"G83-K83","v":0},0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["RESOURCE CONFIRMATION",null,0]
["Number of Confirmation Drilling Sites Needed per Successful Project",null,0,{"$f":"IF(E$2=0,0,IF(E85=G85,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G85,IF(E$5=1,G85,1)))","v":0.75},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I85:S85)","v":0.75},null,{"$f":"1.5/2","v":0.75},0.75,0.75,0.75,0.75,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.75,0.75]
["Confirmation Well - Drilling Costs :",null,0]
["Number of failed wells at Each Unsuccessful Site",null,0,{"$f":"IF(E$2=0,0,IF(E87=G87,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G87,IF(E$5=1,G87,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I87:S87)","v":1},null,1,1,1,1,1,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1,1]
["Confirmation Well Success Ratio at Successful Site",null,0,0,1.25,null,1.25,null,1.25,1.25,1.25,1.25,1.25,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1.25]
["\"Number of Successful Confirmation Wells Required",null,0,0,0.66666666666666663,null,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,0.66666666666666663]
["Production Capacity to be Confirmed ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Confirmation Well Cost Used",null,0,0,0.6,null,0.6,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Confirmation Well  -  Non-Drilling Costs :",null,0]
["Permitting Process Cost during Confirmation Phase",null,0,{"$f":"IF(E$2=0,0,IF(E93=G93,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G93,IF(E$8=1,G93,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I93:S93)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,0,null,{"$f":"IF(E$2=0,1,G94)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Percentage of Confirmation costs",null,0]
["% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,0,{"$f":"IF(E$2=0,0,IF(E96=G96,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G96,IF(E$5=1,G96,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I96:S96)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[null,null,0]
["enter Stimulation Cost per well",null,0,{"$f":"IF(E$2=0,0,IF(E98=G98,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G98,IF(E$5=1,G98,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I98:S98)","v":1},null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["Well Testing",null,0]
["Well Testing Cost at each site",null,0,{"$f":"IF(E$2=0,0,IF(E100=G100,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G100,IF(E$5=1,G100,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I100:S100)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["WELL FIELD DEVELOPMENT",null,0]
["Well Field Details:",null,0]
["Drilling Success Rate during the final phase of well field development",null,0,{"$f":"IF(E$2=0,0,IF(E103=G103,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G103,IF(E$5=1,G103,1)))","v":1.0625},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I103:S103)","v":1.0625},null,{"$f":"85/80","v":1.0625},1.0625,1.0625,1.0625,1.0625,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,{"$f":"85/80","v":1.0625}]
["Number of Spare Production Wells",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G104,IF(E$5=1,G104,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Ratio of Injection Wells to Production Wells",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,0.66700000000000004,1]
[" Production Well Cost Used",null,0,0,0.6,null,0.6,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Injection Well Cost Used",null,0,0,0.6,null,0.6,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Other Field Costs :",null,0]
["Surface Equipment Cost ",null,0,{"$f":"IF(E$2=0,0,IF(E109=G109,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G109,IF(E$5=1,G109,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Well Field Development Costs, ( % of total cost )",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G110,IF(E$5=1,G110,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G111,IF(E$8=1,G111,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["RESERVOIR DEFINITION ",null,0]
["Production Well Flow Rate",null,0,{"$f":"IF(E$2=0,0,IF(E113=G113,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G113,IF(E$5=1,G113,1)))","v":1},null,1,null,1,1,1,1,1,null,2.5,2.5,2.5,2,2,null,null,null,null,null,null,null,null,null,3.6,1]
["Input Fixed Stimulation Cost per well",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G114,IF(E$5=1,G114,1)))","v":1},null,1,null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["\"Calculated :\"",null,0]
["What is distance between Production and Injection wells",null,0,null,{"$f":"IF(E$2=0,1,G116)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Stimulation Set Up-cost",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Unit Cost for Surface Area Created by Stimulation",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Number of Wells Stimulated ",null,0,null,2,null,2,null,2,2,2,2,2,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,2,2]
["Hydraulic Drawdown ",null,0]
["Input Production Well Drawdown",null,0,{"$f":"IF(E$2=0,0,IF(E121=G121,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G121,IF(E$5=1,G121,1)))","v":1},null,1,null,1,1,1,1,1,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.5,1]
["Ratio of Injection Well Buildup to Production Well Drawdown",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G122,IF(E$5=1,G122,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)",null,0]
["Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?",null,0]
["Reservoir Permeability (k)",null,0,null,{"$f":"IF(E$2=0,1,G125)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I125:S125)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Reservoir Height",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Reservoir Width",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Thermal Drawdown ",null,0]
["enter - Maximum production temperature decline allowed",null,0,{"$f":"IF(E$2=0,0,IF(E129=G129,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G129,IF(E$5=1,G129,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I129:S129)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[null,null,0]
["Annual Rate of Decline",null,0,{"$f":"IF(E$2=0,0,IF(E131=G131,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G131,IF(E$5=1,G131,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I131:S131)","v":1},null,1,1,1,1,1,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.4,1]
["Carslaw-Jaeger Solution for transient conduction",null,0]
["Fracture aperture",null,0,null,{"$f":"IF(E$2=0,1,G133)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I133:S133)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fracture width",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Number of fractures",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fracture angle (off horizontal)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to fracture length (>= 1)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Rock Properties",null,0]
["Thermal conductivity, k",null,0,null,{"$f":"IF(E$2=0,1,G139)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I139:S139)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Specific Heat, Cp",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Density, rho",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Water Loss ",null,0]
["Subsurface Water loss as % of injected flow (> 0)",null,0,{"$f":"IF(E$2=0,0,IF(E143=G143,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G143,IF(E$5=1,G143,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I143:S143)","v":1},null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["Makeup Water cost ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G144,IF(E$5=1,G144,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["GEOTHERMAL FLUID PUMPING",null,0]
["Pump & Driver Efficiency for Production and Injection Pump",null,0,{"$f":"IF(E$2=0,0,IF(E146=G146,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G146,IF(E$5=1,G146,1)))","v":1.1111111111111109},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I146:S146)","v":1.1111111111111109},null,{"$f":"0.75/'master list of 10-90s'!I40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!L40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!O40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!R40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!U40","v":1.1111111111111109},null,{"$f":"0.85/'master list of 10-90s'!AB40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AE40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AH40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AK40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AN40","v":1.2592592592592591},null,null,null,null,null,null,null,null,null,{"$f":"0.75/'master list of 10-90s'!AW40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!AR40","v":1.1111111111111109}]
["Production Pump setting depth",null,{"$f":"G147-K147","v":0},0,{"$f":"IF(E$2=0,1,G147)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculation Pump Depth :",null,0]
["Excess Pressure at pump Suction and/or well head",null,0,{"$f":"IF(E$2=0,0,IF(E149=G149,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G149,IF(E$5=1,G149,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I149:S149)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Inside diameter of production pump casing",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Input Installed Production Pump Cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculate Pump Cost :",null,0]
["Casing cost",null,0,{"$f":"IF(E$2=0,0,IF(E153=G153,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G153,IF(E$5=1,G153,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I153:S153)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Installation Cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Costs",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to calculated pump cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Injection Pump :",null,0]
["Surface Equipment ΔP for binary conversion system",null,0,{"$f":"IF(E$2=0,0,IF(E158=G158,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G158,IF(E$5=1,G158,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I158:S158)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Additional Injection Pressure ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to calculated injection pump cost",null,0,0,0.93,null,0.93,null,0.93,0.93,0.93,0.93,0.93,null,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,0.9,0.9]
["OPERATION & MAINTENANCE",null,0]
["Input the annual O&M Cost for the Power Plant",null,0,null,{"$f":"IF(E$2=0,1,G162)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I162:S162)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Input the annual O&M cost for the Field (including production pumps)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fraction of operator labor assigned to field",null,0,{"$f":"IF(E$2=0,0,IF(E164=G164,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G164,IF(E$7=1,G164,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Labor Rates Used",null,0]
["Operators",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G167)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I167:S167)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["maintenance mechanic",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G169)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I169:S169)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["electrician",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G171)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I171:S171)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["general maintenance labor",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G173)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I173:S173)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["facility manager/plant engineer",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G175)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I175:S175)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["operations manager",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G177)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I177:S177)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["clerical",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G179)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I179:S179)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Labor multiplier (burdened labor cost)",null,0,{"$f":"IF(E$2=0,0,IF(E180=G180,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G180,IF(E$7=1,G180,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I180:S180)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Result: Number of O&M staff for Improved Scenario",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G181,IF(E$7=1,G181,1)))","v":0.8},null,0.8,null,0.8,0.8,0.8,0.8,0.8,null,0.7,0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,0.7,0.7]
["Field Maintenance",null,0]
["Annual Maintenance non-labor (fraction of field cost)",null,0,{"$f":"IF(E$2=0,0,IF(E183=G183,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G183,IF(E$7=1,G183,1)))","v":0.79999999999999993},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I183:S183)","v":0.79999999999999993},null,{"$f":"1.2/1.5","v":0.79999999999999993},{"$f":"1.2/1.5","v":0.79999999999999993},0.79999999999999993,0.79999999999999993,0.79999999999999993,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,0.66666666666666663]
["Geothermal fluid treatment - chemical dosage",null,0,{"$f":"IF(E$2=0,0,IF(E184=G184,0,1))","v":0},1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Chemical cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Power Plant Maintenance",null,0]
["Annual O&M non-labor (fraction of plant cost)",null,0,{"$f":"IF(E$2=0,0,IF(E187=G187,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G187,IF(E$7=1,G187,1)))","v":0.91666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I187:S187)","v":0.91666666666666663},null,{"$f":"1.65/1.8","v":0.91666666666666663},{"$f":"1.65/1.8","v":0.91666666666666663},0.91666666666666663,0.91666666666666663,0.91666666666666663,null,{"$f":"1.5/1.8","v":0.83333333333333326},{"$f":"1.5/1.8","v":0.83333333333333326},{"$f":"1.5/1.8","v":0.83333333333333326},0.83333333333333326,0.83333333333333326,null,null,null,null,null,null,null,null,null,0.83333333333333326,0.83333333333333326]
["Cooling water treatment chemical dosage",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Chemical cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Geothermal Production Pump Maintenance",null,0]
["User adjustment for re-work cost (< 1)",null,0,{"$f":"IF(E$2=0,0,IF(E191=G191,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G191,IF(E$7=1,G191,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I191:S191)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["If No, input removal/installation cost",null,0]
["Removal or installation cost used",null,0,{"$f":"IF(E$2=0,0,IF(E193=G193,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G193,IF(E$7=1,G193,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I193:S193)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lineshaft pump operating life [p]",null,0,0,2,null,2,null,2,1,2,1,1,null,2,2,2,1,1,null,null,null,null,null,null,null,null,null,2,2]
["Shaft lubricating oil dosage [o]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lubricating oil cost [o]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Submersible pump operating life [p]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Taxes and Insurance (Plant & Well Field Capital Costs)",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["POWER PLANT",null,0]
["Permitting Process Costs for Power Plant Construction",null,0,{"$f":"IF(E$2=0,0,IF(E200=G200,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G200,IF(E$8=1,G200,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I200:S200)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Power Sales ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G201,IF(E$9=1,G201,1)))","v":1.6666666666666667},null,1.6666666666666667,null,{"$f":"25/'master list of 10-90s'!I50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!L50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!O50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!R50","v":1.25},{"$f":"25/'master list of 10-90s'!U50","v":1.6666666666666667},null,{"$f":"25/'master list of 10-90s'!AB50","v":2.5},{"$f":"35/'master list of 10-90s'!AE50","v":2.3333333333333335},{"$f":"40/'master list of 10-90s'!AH50","v":2},{"$f":"50/'master list of 10-90s'!AK50","v":2},{"$f":"50/'master list of 10-90s'!AN50","v":1.6666666666666667},null,null,null,null,null,null,null,null,null,4,{"$f":"5/3","v":1.6666666666666667}]
["Number of independent power units",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G202,IF(E$6=1,G202,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["\"Design Temperature for EGS Plant\"",null,0,null,0]
["Binary Power Plant",null,0]
["Brine Effectiveness Used",null,0,{"$f":"IF(E$2=0,0,IF(E205=G205,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G205,IF(E$6=1,G205,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I205:S205)","v":1},null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Calculated Turbine-Generator Cost",null,0]
["Adjustment to T-G cost",null,0,{"$f":"IF(E$2=0,0,IF(E207=G207,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G207,IF(E$6=1,G207,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I207:S207)","v":0.93},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated Air-Cooled Condenser Cost",null,0]
["Adjustment to ACC cost",null,0,{"$f":"IF(E$2=0,0,IF(E209=G209,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G209,IF(E$6=1,G209,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I209:S209)","v":0.93},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated GF Heat Exchanger Cost",null,{"$f":"G210-K210","v":0}]
["Adjustment to GF HX cost",null,0,{"$f":"IF(E$2=0,0,IF(E211=G211,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G211,IF(E$6=1,G211,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I211:S211)","v":0.93},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated WF Pump Cost",null,0]
["Adjustment to WF Pump cost",null,0,{"$f":"IF(E$2=0,0,IF(E213=G213,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G213,IF(E$6=1,G213,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I213:S213)","v":0.93},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Construction Costs",null,0]
["Improvement multiplier",null,0,{"$f":"IF(E$2=0,0,IF(E215=G215,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G215,IF(E$6=1,G215,1)))","v":0.93},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I215:S215)","v":0.93},null,0.93,null,0.93,null,0.93,null,{"$f":"0.8","v":0.8},{"$f":"0.8","v":0.8},0.8,null,null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"0.8","v":0.8}]
["Fixed Indirect Plant Cost",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G216,IF(E$6=1,G216,1)))","v":1},null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Indirect Cost Percentage Multiplier",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G217,IF(E$6=1,G217,1)))","v":1},null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Cost Change for Improved Plant",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G218,IF(E$6=1,G218,1)))","v":1},null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Flash-Steam Power Plant",null,0]
["Component Efficiencies",null,0]
["Turbine Efficiency","x",0,{"$f":"IF(E$2=0,0,IF(E221=G221,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G221,IF(E$6=1,G221,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I221:S221)","v":0},null,null,{"$f":"82.5%/'master list of 10-90s'!L52","v":1.0312499999999998},null,{"$f":"82.5%/'master list of 10-90s'!R52","v":1.0312499999999998},null,null,null,null,null,{"$f":"85%/'master list of 10-90s'!AK52","v":1.0625},{"$f":"85%/'master list of 10-90s'!AN52","v":1.0625}]
["Pump Efficiency (CW and Condensate)","x",0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G222,IF(E$6=1,G222,1)))","v":0},null,0,null,null,{"$f":"78%/'master list of 10-90s'!L53","v":1.04},null,{"$f":"78%/'master list of 10-90s'!R53","v":1.04},null,null,null,null,null,{"$f":"80%/'master list of 10-90s'!AK53","v":1.0666666666666667},{"$f":"80%/'master list of 10-90s'!AN53","v":1.0666666666666667}]
["Calculated Brine Effectiveness",null,0,0]
["Adjust estimated equipment costs",null,0]
["Calculated Turbine-Generator Cost",null,0]
["Adjustment to T-G cost",null,0,{"$f":"IF(E$2=0,0,IF(E226=G226,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G226,IF(E$6=1,G226,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I226:S226)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Flash Vessel Cost",null,0]
["Adjustment to Flash Vessel Cost",null,0,{"$f":"IF(E$2=0,0,IF(E228=G228,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G228,IF(E$6=1,G228,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I228:S228)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Cooling Tower Cost",null,0]
["Adjustment to Cooling Tower cost",null,0,{"$f":"IF(E$2=0,0,IF(E230=G230,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G230,IF(E$6=1,G230,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I230:S230)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Condenser Cost",null,0]
["Adjustment to Condenser Cost",null,0,{"$f":"IF(E$2=0,0,IF(E232=G232,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G232,IF(E$6=1,G232,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I232:S232)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Plant Pump Cost (no GF pumps)",null,0]
["Adjustment to Pump Cost",null,0,{"$f":"IF(E$2=0,0,IF(E234=G234,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G234,IF(E$6=1,G234,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I234:S234)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated NCG Removal System Cost",null,0]
["Adjustment to NCG Removal Cost",null,0,{"$f":"IF(E$2=0,0,IF(E236=G236,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G236,IF(E$6=1,G236,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I236:S236)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated H2S Abatement System Cost",null,0]
["Adjustment to H2S Abatement Sys Cost",null,0,{"$f":"IF(E$2=0,0,IF(E238=G238,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G238,IF(E$6=1,G238,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I238:S238)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Construction Costs",null,0]
["Improvement multiplier",null,0,{"$f":"IF(E$2=0,0,IF(E240=G240,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G240,IF(E$6=1,G240,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I240:S240)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Indirect Cost Percentage Multiplier","x",0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G241,IF(E$6=1,G241,1)))","v":0},null,0,null,null,{"$f":"0.08/'master list of 10-90s'!L64","v":0.66666666666666674},null,{"$f":"0.08/'master list of 10-90s'!R64","v":0.66666666666666674},null,null,null,null,null,{"$f":"0.08/'master list of 10-90s'!AK64","v":0.66666666666666674},{"$f":"0.08/'master list of 10-90s'!AN64","v":0.66666666666666674}]
["Flash Plant Cost Used",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G242,IF(E$6=1,G242,1)))","v":0},null,0,null,null,1,null,1,null,null,null,null,null,1,1]

{"sheet":"other input for cases","index":11,"n_rows":527,"n_cols":40,"rows_kept":527,"cut":false,"hidden":false,"merged":[[28,14,32,15],[153,13,153,14]]}
[{"$f":"'Input A1'!A75","v":0},{"$f":"'Input A1'!B1","v":"FCR"},{"$f":"'Input A1'!C1","v":"FCR"},{"$f":"'Input A1'!D1","v":"Hydrothermal"},{"$f":"'Input A1'!E1","v":"Temperature"},{"$f":"'Input A1'!F1","v":"Greenfield"},{"$f":"'Input A1'!G1","v":"Yes"},{"$f":"'Input A1'!H1","v":"Success Rate"},{"$f":"'Input A1'!I1","v":"Lump Sum"},{"$f":"'Input A1'!J1","v":"Low"},{"$f":"'Input A1'!K1","v":1},{"$f":"'Input A1'!L1","v":"surface"},{"$f":"'Input A1'!M1","v":"Jet"},null,{"$f":"'Input A1'!O1","v":0},{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},null,0]
[{"$f":"'Input A1'!A398","v":1},{"$f":"'Input A1'!B2","v":"EERE Approach"},{"$f":"'Input A1'!C2","v":"Inputted COE"},{"$f":"'Input A1'!D2","v":"EGS"},{"$f":"'Input A1'!E2","v":"Depth"},{"$f":"'Input A1'!F2","v":"Field Expansion"},{"$f":"'Input A1'!G2","v":"No"},{"$f":"'Input A1'!H2","v":"# of Wells"},{"$f":"'Input A1'!I2","v":"By Activity"},{"$f":"'Input A1'!J2","v":"Medium"},{"$f":"'Input A1'!K2","v":2},{"$f":"'Input A1'!L2","v":"direct contact"},{"$f":"'Input A1'!M2","v":"VacPump"},null,{"$f":"'Input A1'!O2","v":0},{"$f":"'Input A1'!P1","v":"Version (0 -DOE, 1 Public, 2 -Industry)"},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!J3","v":"High"},{"$f":"'Input A1'!K3","v":3},{"$f":"'Input A1'!L3","v":0},{"$f":"'Input A1'!M3","v":"Hybrid"}]
[]
[null,{"$f":"'Input A1'!B5","v":"Well Count"},{"$f":"'Input A1'!C5","v":"Lump Sum"},{"$f":"'Input A1'!D5","v":"Cost Curves"},{"$f":"'Input A1'!E5","v":"Smaller Diameter"},{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},{"$f":"'Input A1'!G5","v":"Lump Sum"},{"$f":"'Input A1'!H5","v":"k*A"},{"$f":"'Input A1'!I5","v":"Annual Decline Rate"},{"$f":"'Input A1'!J5","v":"Input Value"},{"$f":"'Input A1'!K5","v":"Yes"},{"$f":"'Input A1'!L5","v":"Input"},{"$f":"'Input A1'!M5","v":"Core Hole"}]
[null,{"$f":"'Input A1'!B6","v":"Confirmed Capacity"},{"$f":"'Input A1'!C6","v":"% Confirmation Drilling Cost"},{"$f":"'Input A1'!D6","v":"GETEM Estimate"},{"$f":"'Input A1'!E6","v":"Larger Diameter"},{"$f":"'Input A1'!F6","v":"Open Hole"},{"$f":"'Input A1'!G6","v":"Calculated"},{"$f":"'Input A1'!H6","v":"k*A"},{"$f":"'Input A1'!I6","v":"Annual Decline Rate"},{"$f":"'Input A1'!J6","v":"Input Value"},{"$f":"'Input A1'!K6","v":"No"},{"$f":"'Input A1'!L6","v":"Calculate"},{"$f":"'Input A1'!M6","v":"Slim Hole"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!M7","v":"Production Size"}]
[null,null,{"$f":"'Input A1'!C8","v":"Submersible"},{"$f":"'Input A1'!D8","v":"Power Sales"},{"$f":"'Input A1'!E8","v":"Binary"},{"$f":"'Input A1'!F8","v":"Power"},{"$f":"'Input A1'!G8","v":"Fixed"},{"$f":"'Input A1'!H8","v":"Performance"},{"$f":"'Input A1'!I8","v":"Fixed Cost"},{"$f":"'Input A1'!J8","v":"Input"},{"$f":"'Input A1'!K8","v":"≤115kV"},{"$f":"'Input A1'!L8","v":"Flat"},{"$f":"'Input A1'!M8","v":"Rural"}]
[null,null,{"$f":"'Input A1'!C9","v":"Lineshaft"},{"$f":"'Input A1'!D9","v":"Production Wells"},{"$f":"'Input A1'!E9","v":"Flash"},{"$f":"'Input A1'!F9","v":"Flow"},{"$f":"'Input A1'!G9","v":"Percent"},{"$f":"'Input A1'!H9","v":"Reference"},{"$f":"'Input A1'!I9","v":"Calculated"},{"$f":"'Input A1'!J9","v":"Calculate"},{"$f":"'Input A1'!K9","v":"230kV"},{"$f":"'Input A1'!L9","v":"Hilly"},{"$f":"'Input A1'!M9","v":"Suburban"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!K10","v":"500kV"},{"$f":"'Input A1'!L10","v":"Mountainous "},{"$f":"'Input A1'!M10","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!L11","v":"Forested"}]
[null,null,{"$f":"'Input A1'!C12","v":"C"},{"$f":"'Input A1'!D12","v":"meter"},{"$f":"'Input A1'!E12","v":"C/km"},{"$f":"'Input A1'!F12","v":"kg/s"},{"$f":"'Input A1'!G12","v":"km"},{"$f":"'Input A1'!H12","v":"psi-h/1000lb"},{"$f":"'Input A1'!I12","v":"ΔC"},{"$f":"'Input A1'!J12","v":"meter"},{"$f":"'Input A1'!K12","v":"KJ/h-m^2-C"}]
[null,null,{"$f":"'Input A1'!C13","v":"F"},{"$f":"'Input A1'!D13","v":"ft"},{"$f":"'Input A1'!E13","v":"F/1000 ft"},{"$f":"'Input A1'!F13","v":"lb/hr"},{"$f":"'Input A1'!G13","v":"ft"},{"$f":"'Input A1'!H13","v":"kPa-s/kg"},{"$f":"'Input A1'!I13","v":"ΔF"},{"$f":"'Input A1'!J13","v":"inch"},{"$f":"'Input A1'!K13","v":"btu/h-sqft-F"}]
[null,null,null,null,null,{"$f":"'Input A1'!F14","v":"gpm"}]
[]
[null,null,{"$f":"'Input A1'!C16","v":"$/m^3"},{"$f":"'Input A1'!D16","v":"bar"},{"$f":"'Input A1'!E16","v":"cm"},{"$f":"'Input A1'!F16","v":"w-h/lb"},{"$f":"'Input A1'!G16","v":"kPa"},{"$f":"'Input A1'!H16","v":"mm-Hg"}]
[null,null,{"$f":"'Input A1'!C17","v":"$/acre-ft"},{"$f":"'Input A1'!D17","v":"psi"},{"$f":"'Input A1'!E17","v":"inch"},{"$f":"'Input A1'!F17","v":"kW-s/kg"},{"$f":"'Input A1'!G17","v":"psi"},{"$f":"'Input A1'!H17","v":"inch-Hg"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource",{"$f":"IF(Q33>0,\"There are differences between input here and that on the INPUT sheet - see cells that have a value of 1 in Column Q\",\" \")","v":" "},null,null,{"$f":"R75","v":"Resource Type"},null,null,{"$f":"U75","v":"Hydrothermal"},{"$f":"V75","v":"Hydrothermal"},{"$f":"W75","v":"Hydrothermal"},{"$f":"X75","v":"Hydrothermal"},{"$f":"Y75","v":"Hydrothermal"},null,{"$f":"AA75","v":"EGS"},{"$f":"AB75","v":"EGS"},{"$f":"AC75","v":"EGS"},null,{"$f":"AE75","v":"EGS"},{"$f":"AF75","v":"EGS"},null,null,null,{"$f":"AJ75","v":"Hydrothermal"},{"$f":"AK75","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case/Date",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"Hydro C"},null,null,"A","B","C","D","E",null,"A","B","C",null,"D","E",null,null,null,"C - Dec 2011","C - Dec 2011"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature",null,null,null,{"$f":"R77","v":"Temperature"},null,null,{"$f":"U77","v":140},175,175,225,140,null,{"$f":"AA77","v":100},150,{"$f":"AC77","v":175},null,{"$f":"AE77","v":250},{"$f":"AF77","v":325},null,null,null,{"$f":"AJ77","v":175},{"$f":"AK77","v":175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depth",null,null,null,{"$f":"R78","v":"Depth"},null,null,1500,1500,1500,2500,2500,null,{"$f":"AA78","v":2000},2500,{"$f":"AC78","v":3000},null,{"$f":"AE78","v":3500},{"$f":"AF78","v":4000},null,null,null,1500,{"$f":"AK78","v":3000},null,{"$f":"SUM(AM39:AM398,AM453:AM527)","v":17},"F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversion System",null,null,{"$f":"SUM(Q34:Q527)","v":0},{"$f":"R398","v":"Plant type"},null,null,{"$f":"U398","v":"Binary"},{"$f":"V398","v":"Flash"},{"$f":"W398","v":"Binary"},{"$f":"X398","v":"Flash"},{"$f":"Y398","v":"Binary"},null,{"$f":"AA398","v":"Binary"},{"$f":"AB398","v":"Binary"},{"$f":"AC398","v":"Binary"},null,{"$f":"AE398","v":"Flash"},"Flash",null,null,null,{"$f":"AJ398","v":"Binary"},"Binary",null,{"$f":"SUM(AM39:AM449)","v":25},"B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"INPUT!R35","v":2012},null,null,{"$f":"$R35","v":2012},{"$f":"$R35","v":2012},2012,2012,2012,null,{"$f":"$R35","v":2012},2012,2012,null,{"$f":"$R35","v":2012},2012,null,null,null,2011,2011,null,{"$f":"IF(AF35=INPUT!R35,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,null,null,null,"C","C","C","C","C"]
[null,null,null,null,{"$f":"MIN(E38:M71)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,{"$f":"MIN(E39:E47)","v":0},null,null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,{"$f":"IF(R39=INPUT!R39,0,1)","v":0},{"$f":"INPUT!R39","v":2011},null,null,{"$f":"$R39","v":2011},{"$f":"$R39","v":2011},2011,2011,2011,null,{"$f":"$R39","v":2011},2011,2011,null,{"$f":"$R39","v":2011},2011,null,null,null,2010,2010,null,{"$f":"IF(AF39=INPUT!R39,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC40=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Utilization Factor",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Contingency",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",{"$f":"IF(R42=INPUT!R42,0,1)","v":0},1.7500000000000002E-2,null,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,null,null,null,1.7500000000000002E-2,1.7500000000000002E-2,null,{"$f":"IF(AF42=INPUT!R42,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,{"$f":"IF(R43=INPUT!R43,0,1)","v":0},3.5000000000000003E-2,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,{"$f":"IF(AF43=INPUT!R43,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",{"$f":"IF(R45=INPUT!R45,0,1)","v":0},0.39200000000000002,null,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,null,null,null,0.39200000000000002,0.39200000000000002,null,{"$f":"IF(AF45=INPUT!R45,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,{"$f":"IF(R48=INPUT!R48,0,1)","v":0},"EERE Approach",null,null,"EERE Approach","EERE Approach","EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach",null,null,null,"EERE Approach","EERE Approach",null,{"$f":"IF(AF48=INPUT!R48,0,1)","v":0}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E50:M59)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Project Initiation",null,null,{"$f":"IF(R50=INPUT!R50,0,1)","v":0},2009,null,null,2009,2009,2009,2009,2009,null,2009,2009,2009,null,2009,2009,null,null,null,2009,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Permitting Exploration/Confirmation",null,null,{"$f":"IF(R51=INPUT!R51,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1]
[null,null,null,null,{"$f":"IF(#REF!=R52,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(#REF!=R53,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Utilization Permit (Well Field and Plant)",null,null,{"$f":"IF(R54=INPUT!R54,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1]
[null,null,null,null,{"$f":"IF(#REF!=R55,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(#REF!=R56,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning"]
[null,null,null,null,{"$f":"IF(#REF!=R59,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",{"$f":"IF(R59=INPUT!R59,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF59=INPUT!R59,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Year of Plant Closure"]
[{"$f":"'Input A1'!A49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,{"$f":"IF(R62=INPUT!R62,0,1)","v":0},0.3,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,{"$f":"IF(AK62=AC62,\" \",\"***\")","v":"***"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,{"$f":"IF(R63=INPUT!R63,0,1)","v":0},0.3,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,{"$f":"IF(R64=INPUT!R64,0,1)","v":0},0.15,null,null,0.15,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,null,0.15,0.15,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,{"$f":"IF(R65=INPUT!R65,0,1)","v":0},7.0000000000000007E-2,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,null,"***"]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E67:E71)","v":0},null,null,null,null,null,null,null,null,"Inflation",null,null,{"$f":"IF(R66=INPUT!R66,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,{"$f":"IF(R68=INPUT!R68,0,1)","v":0},0.2,null,null,0.2,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,null,0.2,0.2,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,{"$f":"IF(R69=INPUT!R69,0,1)","v":0},0.32,null,null,0.32,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,null,0.32,0.32,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,{"$f":"IF(R70=INPUT!R70,0,1)","v":0},0.192,null,null,0.192,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,null,0.192,0.192,null,"***"]
[null,null,null,null,{"$f":"IF(AC71=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Year 4",null,null,{"$f":"IF(R71=INPUT!R71,0,1)","v":0},0.1152,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,{"$f":"IF(R72=INPUT!R72,0,1)","v":0},0.1152,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,{"$f":"IF(R73=INPUT!R73,0,1)","v":0},5.7599999999999998E-2,null,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,"Resource Type",null,null,"Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal",null,"EGS","EGS","EGS",null,"EGS","EGS",null,null,null,"Hydrothermal","EGS",null,{"$f":"IF(AF75=INPUT!R75,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,"Temperature",null,null,140,175,175,225,140,null,100,150,175,null,250,325,null,null,null,175,175,null,{"$f":"IF(AF77=INPUT!R77,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,"Depth",null,null,1500,1500,1500,2500,2500,null,2000,2500,3000,null,3500,4000,null,null,null,1500,3000,null,{"$f":"IF(AF78=INPUT!R78,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E80:E157)","v":0},null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,{"$f":"MIN(E81:E83)","v":0},null,null,null,null,null,null,null,null,"Exploration Parameters:",null,{"$f":"IF(R82<'Input A1'!A151,\"Stop - The Potential Resource Found is less than Net Plant Power\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,{"$f":"IF(R81=INPUT!R81,0,1)","v":0},"Greenfield",null,null,"Greenfield","Greenfield","Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield",null,null,null,"Greenfield","Greenfield",null,{"$f":"IF(AF81=INPUT!R81,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC82=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",{"$f":"IF(R82=INPUT!R82,0,1)","v":0},300,null,null,300,300,300,300,300,null,300,300,300,null,300,300,null,null,null,300,300,null,{"$f":"IF(AF82=INPUT!R82,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,{"$f":"IF(R83=INPUT!R83,0,1)","v":0},"No",null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No",null,{"$f":"IF(AF83=INPUT!R83,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E88:E150)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",{"$f":"IF(R86=INPUT!R86,0,1)","v":0},60000,null,null,60000,60000,60000,60000,60000,null,60000,60000,60000,null,60000,60000,null,null,null,0,0,null,{"$f":"IF(AF86=INPUT!R86,0,1)","v":0}]
[]
[{"$f":"'Input A1'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Pre-Drilling Costs Determined for Each Site?",null,null,{"$f":"IF(R88=INPUT!R88,0,1)","v":0},"Lump Sum",null,null,"Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum",null,"Lump Sum","Lump Sum","Lump Sum",null,"Lump Sum","Lump Sum",null,null,null,"Lump Sum","Lump Sum",null,{"$f":"IF(AF88=INPUT!R88,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC89=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E91:E150)","v":0},null,null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey of Existing Information  "]
[null,null,null,null,{"$f":"IF(AC92=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null," default value"]
[]
[null,null,null,null,{"$f":"MIN(E95:E104)","v":0},null,null,null,null,null,null,null,null,"Field Work  "]
[null,null,null,null,{"$f":"IF(AC95=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null," default value"]
[]
[null,null,null,null,{"$f":"IF(AC97=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC99=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Rock & Soil Sample Analysis","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC101=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Soil Gas Flux Analysis","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC103=1,1,0)","v":0},null,null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy","No"," default value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis"]
[null,null,null,null,{"$f":"IF(AC106=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)","Yes"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E109:E118)","v":0},null,null,null,null,null,null,null,null,"Remote Sensing "]
[null,null,null,null,{"$f":"IF(AC109=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Multispectral imaging  ","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC111=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Hyperspectral imaging","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC113=1,1,0)","v":0},null,null,null,null,null,null,null,null,"LiDAR","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC115=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Aerial Photography","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC117=1,1,0)","v":0},null,null,null,null,null,null,null,null,"FLIR","No"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E120:E139)","v":0},null,null,null,null,null,null,null,null,"Geophysics"]
[null,null,null,null,{"$f":"IF(AC120=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Gravity","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC122=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Aeromagnetic","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC124=1,1,0)","v":0},null,null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC126=1,1,0)","v":0},null,null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC128=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC130=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Single Borehole and cross well seismic","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC132=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Direct Current / Resistivity","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC134=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Self-Potential","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC136=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Electromagnetic","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC138=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Magnetotelluric","No"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E141:M144)","v":0},null,null,null,null,null,null,null,null,"Temperature Gradient Measurements"]
[null,null,null,null,{"$f":"IF(AC141=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drill Temperature Gradient holes","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC143=1,1,0)","v":0},null,null,null,null,null,null,null,null,"2-meter probes","Yes"," default value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting"]
[null,null,null,null,{"$f":"IF(AC146=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null," default value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000,null,null,50000,50000,50000,50000,50000,null,50000,50000,50000,null,50000,50000,null,null,null,50000,50000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs "]
[null,null,null,null,{"$f":"IF(AC149=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null," default value"]
[]
[null,null,null,null,{"$f":"MIN(E152:E154)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF('Input A1'!A81+'Input A1'!A82+'Input A1'!A152=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "}]
[{"$f":"'Input A1'!A152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,{"$f":"IF(R152=INPUT!R152,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF152=INPUT!R152,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole, and full-sized wells drilled)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Exploration/Confirmation Phases ",null,"per site",null,"permitting cost",null,null,125000,125000,125000,125000,125000,null,250000,250000,250000,null,250000,250000,null,null,null,125000,125000,null,{"$f":"IF(AF155=INPUT!R155,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 160 acre per MW per location)",null,"$ per acre",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,"per site",{"$f":"IF(R157=INPUT!R157,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF157=INPUT!R157,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E160:E186)","v":0},null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E162:E172)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of failed wells at Each Unsuccessful Site",null,null,null,"unsuccessful wells",null,null,2,2,2,2,2,null,1.5,1.5,1.5,null,1.5,1.5,null,null,null,2,0,null,{"$f":"IF(AF161=INPUT!R161,0,1)","v":1}]
[null,null,null,null,{"$f":"IF(AC162=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,{"$f":"IF(R163=INPUT!R163,0,1)","v":0},"Well Count",null,null,"Well Count","Well Count","Well Count","Well Count","Well Count",null,"Well Count","Well Count","Well Count",null,"Well Count","Well Count",null,null,null,"Well Count","Well Count",null,{"$f":"IF(AF163=INPUT!R163,0,1)","v":0}]
[{"$f":"'Input A1'!B164","v":3.1379834487015961},null,null,null,{"$f":"IF(AC164=1,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,"count",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,"%",null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,"MW / Well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,"count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,"count"]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,R169<2),\"Stop - 2 successful confirmation wells required for EGS\",\" # of Successful Confirmation Wells\")","v":" # of Successful Confirmation Wells"},null,"count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC172=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E175:E186)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Cost during Confirmation Phase",null,"per site",{"$f":"IF(R174=INPUT!R174,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF174=INPUT!R174,0,1)","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,{"$f":"IF(R175=INPUT!R175,0,1)","v":0},"% Confirmation Drilling Cost",null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,{"$f":"IF(AF175=INPUT!R175,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,{"$f":"IF(AC177=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,null,null,null,{"$f":"2500000","v":2500000},2500000,2500000,2500000,2500000,null,null,null,null,null,null,null,null,null,null,{"$f":"2500000","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,{"$f":"IF(AC179=1,1,0)","v":0},null,null,null,null,null,null,null,null,"% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,null,{"$f":"IF(R179=INPUT!R179,0,1)","v":0},0.05,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.06,0.05,null,{"$f":"IF(AF179=INPUT!R179,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!A75=1,'Input A1'!A181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"'Input A1'!A181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,"Stimulation?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF181=INPUT!R181,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC183=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Stimulation Cost per well",null,"$ / injection well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E185:E186)","v":0},null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,{"$f":"IF(AC185=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,"Test Cost",null,null,150000,150000,150000,150000,150000,null,500000,500000,500000,null,500000,500000,null,null,null,150000,500000,null,{"$f":"IF(AF185=INPUT!R185,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Well Testing Cost"]
[null,null,null,null,{"$f":"MIN(E188:E237)","v":0},null,null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,null,null,null,{"$f":"MIN(E189:E194)","v":0},null,null,null,null,null,null,null,null,"Well Field Details:"]
[null,null,null,null,{"$f":"IF(AC189=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC190=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,{"$f":"IF(R190=INPUT!R190,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF190=INPUT!R190,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF192=INPUT!R192,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,{"$f":"IF(R193=INPUT!R193,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF193=INPUT!R193,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC194=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E196:E228)","v":0},null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[{"$f":"'Input A1'!A197","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well size",null,null,null,"Well Diameter",null,null,"Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter",null,"Larger Diameter","Larger Diameter","Larger Diameter",null,"Smaller Diameter","Smaller Diameter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost - Cost Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost - Cost Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM Estimates","This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,"Perforated / Slotted Liner",null,null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Perforated / Slotted Liner","Perforated / Slotted Liner"]
[{"$f":"'Input A1'!B220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,"inch",null,8.625,null,null,8.625,8.625,8.625,8.625,8.625,null,8.625,8.625,8.625,null,8.625,8.625,null,null,null,8.625,8.625]
[{"$f":"'Input A1'!B221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!D208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Well Interval Liner OD or Hole Diameter"},null,"inch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,"inch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,"m / hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,"m / hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Bit Life",null,"hrs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Casing Cost Determined",null,"$ / lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Cost Multiplier Used for Casing Exposed to Geofluid"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Cement Cost",null,"$/ft^3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate"]
[null,null,null,null,{"$f":"MIN(E223:E228)","v":0},null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,"Reference",null,null,"Reference","Reference","Reference","Reference","Reference",null,"Reference","Reference","Reference",null,"Reference","Reference",null,null,null,"Reference","Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC225=1,1,0)","v":0},null,null,null,null,null,null,null,null," Production Well Cost Used",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC228=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E230:E237)","v":0},null,null,null,null,null,null,null,null,"Other Field Costs :"]
[{"$f":"'Input A1'!A230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,{"$f":"IF(R230=INPUT!R230,0,1)","v":0},"Fixed Cost",null,null,"Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost",null,null,null,"Fixed Cost","Fixed Cost",null,{"$f":"IF(AF230=INPUT!R230,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,"$/well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psid",null,null,null,null,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":"IF(AC236=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC237=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,"% ",{"$f":"IF(R237=INPUT!R237,0,1)","v":0},0.05,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.05,0.05,null,{"$f":"IF(AF237=INPUT!R237,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E240:M284)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,{"$f":"IF(AC241=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A75","v":0},null,null,null,{"$f":"MIN(E243:E252)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"'Input A1'!A243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,"Stimulation?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF243=INPUT!R243,0,1)","v":1}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,{"$f":"IF(R244=INPUT!R244,0,1)","v":0},"Input Value",null,null,"Inputted Value","Inputted Value","Inputted Value","Inputted Value","Inputted Value",null,"Input Value","Input Value","Input Value",null,"Input Value","Input Value",null,null,null,"Inputted Value","Inputted Value",null,{"$f":"IF(AF244=INPUT!R244,0,1)","v":0}]
[]
[null,null,null,null,{"$f":"IF(AC246=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,"$ /injection well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A244","v":0},null,null,null,{"$f":"MIN(E248:E252)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(AC248=1,1,0)","v":0},null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,"km",null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":"IF(AC249=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,null,null,null,200000,200000,200000,200000,200000,null,null,null,null,null,null,null,null,null,null,200000]
[null,null,null,null,{"$f":"IF(AC250=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,"$ / ft^2",null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,{"$f":"IF(R251=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,null,null,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E254:E261)","v":0},null,null,null,null,null,null,null,null,"Hydraulic Drawdown ",{"$f":"IF(A257=1,\"Calculated pump depth exceeds resource depth - decrease well flow rate or drawdown\",\" \")","v":" "}]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,{"$f":"IF(R254=INPUT!R254,0,1)","v":0},"Input Value",null,null,"Inputted Value","Inputted Value","Input Value","Input Value","Input Value",null,"Input Value","Input Value","Input Value",null,"Input Value","Input Value",null,null,null,"Inputted Value","Inputted Value",null,{"$f":"IF(AF254=INPUT!R254,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC255=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,{"$f":"IF(R256=INPUT!R256,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF256=INPUT!R256,0,1)","v":0}]
[{"$f":"'Input A1'!A257","v":0},null,null,null,{"$f":"MIN(E258:E261)","v":0},null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)"]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,"k*A",null,null,"k*A","k*A","k*A","k*A","k*A",null,"k*A","k*A","k*A",null,"k*A","k*A",null,null,null,"k*A","k*A"]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(AC259=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,"Darcy",null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":"IF(AC260=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Height",null,"meter",null,null,null,null,200,200,200,200,200,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,{"$f":"IF(AC261=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Width",null,"meter",null,null,null,null,800,800,800,800,800,null,null,null,null,null,null,null,null,null,null,800]
[null,null,null,null,{"$f":"MIN(E263:E280)","v":0},null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,"ΔC"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,{"$f":"IF(R264=INPUT!R264,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","No",null,{"$f":"IF(AF264=INPUT!R264,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC265=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,"ΔC",{"$f":"IF(R265=INPUT!R265,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,{"$f":"IF(AF265=INPUT!R265,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"Stop - Must Use Carslaw-Jaeger solution for thermal decline when calculating stimulation cost\",\" \")","v":" "}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",{"$f":"IF(AND('Input A1'!A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Must use Carslaw & Jaeger Solution\",\" \")","v":" "},null,{"$f":"IF(R267=INPUT!R267,0,1)","v":0},"Annual Decline Rate",null,null,"Annual Decline Rate","Annual Decline Rate","Annual Decline Rate","Annual Decline Rate","Annual Decline Rate",null,"Annual Decline Rate","Annual Decline Rate","Annual Decline Rate",null,"Annual Decline Rate","Annual Decline Rate",null,null,null,"Annual Decline Rate","Annual Decline Rate",null,{"$f":"IF(AF267=INPUT!R267,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC268=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E270:E280)","v":0},null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction"]
[null,null,null,null,{"$f":"IF(AC270=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture aperture",null,"inch",null,null,null,null,0.125,0.125,0.125,0.125,0.125,null,null,null,null,null,null,null,null,null,null,0.125]
[null,null,null,null,{"$f":"IF(AC271=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture width",null,"ft",null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,500]
[]
[null,null,null,null,{"$f":"IF(AC273=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,null,null,null,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,{"$f":"IF(AC274=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,"deg",null,null,null,null,15,15,15,15,15,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,{"$f":"IF(AC275=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties"]
[null,null,null,null,{"$f":"IF(AC277=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,"J/m-day-C",null,259200,null,null,{"$f":"3*3600*24","v":259200},259200,259200,259200,259200,null,259200,259200,259200,null,259200,259200,null,null,null,{"$f":"3*3600*24","v":259200},259200]
[null,null,null,null,{"$f":"IF(AC278=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,"J/kg-C",null,950,null,null,950,950,950,950,950,null,950,950,950,null,950,950,null,null,null,950,950]
[null,null,null,null,{"$f":"IF(AC279=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Density, rho",null,"kg/m^3",null,2600,null,null,2600,2600,2600,2600,2600,null,2600,2600,2600,null,2600,2600,null,null,null,2600,2600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,"m^2/day"]
[null,null,null,null,{"$f":"MIN(E282:E284)","v":0},null,null,null,null,null,null,null,null,"Water Loss "]
[null,null,null,null,{"$f":"IF(AC282=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,"Makeup?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF283=INPUT!R283,0,1)","v":1}]
[null,null,null,null,{"$f":"IF(AC284=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E286:E324)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,null,{"$f":"IF(AC286=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E288:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!C288","v":0},null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,"Pumped?",null,null,"Yes","No","Yes","No","Yes",null,"Yes","Yes","Yes",null,"No","No",null,null,null,"Yes","Yes",null,{"$f":"IF(AF288=INPUT!R288,0,1)","v":1}]
[]
[{"$f":"'Input A1'!A290","v":1},null,null,null,{"$f":"MIN(E291:E301)","v":0},null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,{"$f":"IF(R290=INPUT!R290,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF290=INPUT!R290,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C291=1,\"Inputted depth exceeds resource depth\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(AC292=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Pump setting depth",null,"meter"]
[null,null,null,null,{"$f":"MIN(E294:E301)","v":0},null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,{"$f":"IF(AC294=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",{"$f":"IF(R294=INPUT!R294,0,1)","v":0},50,null,null,50,50,50,50,50,null,50,50,50,null,50,50,null,null,null,50,50,null,{"$f":"IF(AF294=INPUT!R294,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch"]
[null,{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},{"$f":"R296+1","v":10.625},null,{"$f":"IF(AC296=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Inside diameter of production pump casing",null,"inch",{"$f":"IF(R296=INPUT!R296,0,1)","v":0},9.625,null,null,9.625,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,null,9.625,9.625,null,null,null,9.625,9.625,null,{"$f":"IF(AF296=INPUT!R296,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness for casing",null,"ft",{"$f":"IF(R297=INPUT!R297,0,1)","v":0},1.4999999999999999E-4,null,null,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,1.4999999999999999E-4,1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4,null,{"$f":"IF(AF297=INPUT!R297,0,1)","v":0}]
[{"$f":"'Input A1'!A298","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "},null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,"Production Interval Configuration",null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Perforated / Slotted Liner",null,{"$f":"IF(AF299=INPUT!R299,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,"inch",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[]
[{"$f":"'Input A1'!B303","v":0},{"$f":"'Input A1'!K303","v":0},null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,{"$f":"IF(R303=INPUT!R303,0,1)","v":0},"Lineshaft",null,null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft",null,null,null,"Lineshaft","Lineshaft",null,{"$f":"IF(AF303=INPUT!R303,0,1)","v":0}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,{"$f":"MIN(E305:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,{"$f":"IF(R304=INPUT!R304,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF304=INPUT!R304,0,1)","v":0}]
[]
[null,null,null,null,{"$f":"IF(AC306=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Installed Production Pump Cost"]
[null,null,null,null,{"$f":"MIN(E308:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,{"$f":"IF(AC308=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",{"$f":"IF(R308=INPUT!R308,0,1)","v":0},45,null,null,45,45,45,45,45,null,45,45,45,null,45,45,null,null,null,45,45,null,{"$f":"IF(AF308=INPUT!R308,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC309=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",{"$f":"IF(R309=INPUT!R309,0,1)","v":0},5,null,null,5,5,5,5,5,null,5,5,5,null,5,5,null,null,null,5,5,null,{"$f":"IF(AF309=INPUT!R309,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC310=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Other Costs",null,null,{"$f":"IF(R310=INPUT!R310,0,1)","v":0},10000,null,null,10000,10000,10000,10000,10000,null,10000,10000,10000,null,10000,10000,null,null,null,10000,10000,null,{"$f":"IF(AF310=INPUT!R310,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,"each"]
[null,null,null,null,{"$f":"IF(R312=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,{"$f":"MIN(E314:E324)","v":0},null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,{"$f":"IF(AC314=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",{"$f":"IF(R314=INPUT!R314,0,1)","v":0},40,null,null,40,40,40,40,40,null,40,40,40,null,40,40,null,null,null,40,40,null,{"$f":"IF(AF314=INPUT!R314,0,1)","v":0}]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,"Injection Interval Configuration",null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Perforated / Slotted Liner",null,{"$f":"IF(AF316=INPUT!R316,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,"inch",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,{"$f":"IF(R319=INPUT!R319,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF319=INPUT!R319,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[{"$f":"'Input A1'!A322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,{"$f":"IF(R322=INPUT!R322,0,1)","v":0},"No",null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No",null,{"$f":"IF(AF322=INPUT!R322,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC323=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1,1]
[null,null,null,null,{"$f":"MIN(E328:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,{"$f":"MIN(E329:E330)","v":0},null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,{"$f":"IF(R328=INPUT!R328,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF328=INPUT!R328,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC329=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,"¢ per kW-hr"]
[null,null,null,null,{"$f":"IF(AC330=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,"¢ per kW-hr"]
[null,null,null,null,{"$f":"MIN(E335:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,{"$f":"MIN(E336:E356)","v":0},null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,{"$f":"IF(AC336=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,{"$f":"IF(R336=INPUT!R336,0,1)","v":0},0.25,null,null,0.25,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,null,0.25,0.25,null,null,null,0.25,0.25,null,{"$f":"IF(AF336=INPUT!R336,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E339:E353)","v":0},null,null,null,null,null,null,null,null,"Labor Rates Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC339=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC341=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC343=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC345=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC347=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC349=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC351=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC353=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter multiplier",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC356=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario"]
[null,null,null,null,{"$f":"MIN(E358:E360)","v":0},null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,{"$f":"IF(AC358=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC359=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",{"$f":"IF(R359=INPUT!R359,0,1)","v":0},0.5,null,null,0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,null,0.5,0.5,null,null,null,0.5,0.5,null,{"$f":"IF(AF359=INPUT!R359,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC360=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,"GF chemicals",null,null,0,10,0,10,0,null,0,0,0,null,10,10,null,null,null,0,0,null,{"$f":"IF(AF360=INPUT!R360,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E362:E364)","v":0},null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,{"$f":"IF(AC362=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC363=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",{"$f":"IF(R363=INPUT!R363,0,1)","v":0},10,null,null,10,10,10,10,10,null,10,10,10,null,10,10,null,null,null,10,10,null,{"$f":"IF(AF363=INPUT!R363,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC364=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,"Plant chemicals",null,null,0,1,0,1,0,null,null,null,null,null,1,1,null,null,null,0.5,0.5,null,{"$f":"IF(AF364=INPUT!R364,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E366:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost"]
[null,null,null,null,{"$f":"IF(R368=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,{"$f":"IF(R368=INPUT!R368,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF368=INPUT!R368,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,{"$f":"IF(R371=INPUT!R371,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF371=INPUT!R371,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost"]
[null,null,null,null,{"$f":"IF(AC373=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Removal or installation cost used"]
[null,null,null,null,{"$f":"IF(AC374=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]"]
[null,null,null,null,{"$f":"IF(AC376=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,"ppm",{"$f":"IF(R376=INPUT!R376,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF376=INPUT!R376,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC377=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,"$/gal",{"$f":"IF(R377=INPUT!R377,0,1)","v":0},4,null,null,4,4,4,4,4,null,4,4,4,null,4,4,null,null,null,4,4,null,{"$f":"IF(AF377=INPUT!R377,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC378=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",{"$f":"IF(R378=INPUT!R378,0,1)","v":0},2,null,null,2,2,2,2,2,null,2,2,2,null,2,2,null,null,null,2,2,null,{"$f":"IF(AF378=INPUT!R378,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,{"$f":"IF(R380=INPUT!R380,0,1)","v":0},7.4999999999999997E-3,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"IF(AF380=INPUT!R380,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E382:E527)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)"]
[{"$f":"'Input A1'!A383","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,{"$f":"IF(R383=INPUT!R383,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF383=INPUT!R383,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,{"$f":"IF(R384=INPUT!R384,0,1)","v":0},"≤115kV",null,null,"≤115kV","≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV",null,null,null,"≤115kV","≤115kV",null,{"$f":"IF(AF384=INPUT!R384,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,{"$f":"IF(R385=INPUT!R385,0,1)","v":0},"Flat",null,null,"Flat","Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat",null,"Flat","Flat",null,null,null,"Flat","Flat",null,{"$f":"IF(AF385=INPUT!R385,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,{"$f":"IF(R386=INPUT!R386,0,1)","v":0},"Rural",null,null,"Rural","Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural",null,"Rural","Rural",null,null,null,"Rural","Rural",null,{"$f":"IF(AF386=INPUT!R386,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,{"$f":"IF(R389=INPUT!R389,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF389=INPUT!R389,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,{"$f":"IF(R390=INPUT!R390,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF390=INPUT!R390,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E392:E398)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,{"$f":"IF(R392=INPUT!R392,0,1)","v":0},"Power Sales",null,null,"Power Sales","Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales",null,null,null,"Power Sales","Power Sales",null,{"$f":"IF(AF392=INPUT!R392,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,null,null,null,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,{"$f":"IF(R395=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Number of independent power units",null,null,{"$f":"IF(R395=INPUT!R395,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF395=INPUT!R395,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to adjusting flow requirement or changing power output",null,{"$f":"IF(AND('Input A1'!A392=1,'Input A1'!A396=0),\"Change to 'Power'\",\" \")","v":" "},{"$f":"IF(R396=INPUT!R396,0,1)","v":0},"Power",null,null,"Power","Power","Power","Power","Power",null,"Power","Power","Power",null,"Power","Power",null,null,null,"Power","Power",null,{"$f":"IF(AF396=INPUT!R396,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System",{"$f":"IF(AND('Input A1'!A267=1,'Input A1'!A398=0),\"Stop- must use Annual Decline Rate for Thermal Drawdown with Flash plant\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,"Plant type",null,null,"Binary","Flash","Binary","Flash","Binary",null,"Binary","Binary","Binary",null,"Flash","Flash",null,null,null,"Binary","Binary",null,{"$f":"IF(AF398=INPUT!R398,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E400:E452)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,{"$f":"MIN(E401:E409)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,"w-h/lb"]
[{"$f":"'Input A1'!A402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,{"$f":"IF(R402=INPUT!R402,0,1)","v":0},"Calculate",null,null,"Calculate",null,"Calculate",null,"Calculate",null,"Calculate","Calculate","Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF402=INPUT!R402,0,1)","v":1}]
[{"$f":"'Input A1'!C403","v":7.0255901149872093},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>R401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Stop - Inputted value exceeds maximum"},null,"w-h/lb",null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATE",null,null,"CALCULATE",null,"CALCULATE",null,"CALCULATE",null,"CALCULATE","CALCULATE","CALCULATE",null,null,null,null,null,null,"CALCULATE","CALCULATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,"w-h/lb"]
[]
[null,null,null,null,{"$f":"IF(AC408=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,"w-h/lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW-s/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,"kW"]
[null,null,null,null,{"$f":"MIN(E412:E439)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,{"$f":"MIN(E413:E422)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,{"$f":"IF(R413=INPUT!R413,0,1)","v":0},"carbon stl",null,null,"carbon stl",null,"carbon stl",null,"carbon stl",null,"carbon stl","carbon stl","carbon stl",null,null,null,null,null,null,"carbon stl","carbon stl",null,{"$f":"IF(AF413=INPUT!R413,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,{"$f":"IF(R414=INPUT!R414,0,1)","v":0},1,null,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"IF(AF414=INPUT!R414,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R416=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R418=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R420=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R422=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,{"$f":"IF(R422=INPUT!R422,0,1)","v":0},1,null,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E424:E429)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"IF(R424=INPUT!R424,0,1)","v":0},0.05,null,null,0.05,null,0.05,null,0.05,null,0.05,0.05,0.05,null,null,null,null,null,null,0.05,0.05,null,{"$f":"IF(AF424=INPUT!R424,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,{"$f":"IF(R425=INPUT!R425,0,1)","v":0},0.05,null,null,0.05,null,0.05,null,0.05,null,0.05,0.05,0.05,null,null,null,null,null,null,0.04,0.04,null,{"$f":"IF(AF425=INPUT!R425,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs"]
[{"$f":"'Input A1'!A427","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,{"$f":"IF(R427=INPUT!R427,0,1)","v":0},"Yes",null,null,"Yes",null,"Yes",null,"Yes",null,"Yes","Yes","Yes",null,null,null,null,null,null,"No","No",null,{"$f":"IF(AF427=INPUT!R427,0,1)","v":1}]
[null,null,null,null,{"$f":"IF(R428=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs"]
[null,null,null,null,{"$f":"MIN(E431:M433)","v":0},null,null,null,null,null,null,null,null,"Indirect Project Costs"]
[{"$f":"'Input A1'!A431","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,{"$f":"IF(R431=INPUT!R431,0,1)","v":0},"Percent",null,null,"Percent",null,"Percent",null,"Percent",null,"Percent","Percent","Percent",null,null,null,null,null,null,"Percent","Percent",null,{"$f":"IF(AF431=INPUT!R431,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,2500000,null,null,2500000,null,2500000,null,2500000,null,2500000,2500000,2500000,null,null,null,null,null,null,2500000,2500000]
[null,null,null,null,{"$f":"IF(AC433=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,"$/kW"]
[{"$f":"'Input A1'!A437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,{"$f":"IF(R437=INPUT!R437,0,1)","v":0},"Yes",null,null,"Yes",null,"Yes",null,"Yes",null,"Yes","Yes","Yes",null,null,null,null,null,null,"Yes","Yes",null,{"$f":"IF(AF437=INPUT!R437,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,"$/kW",{"$f":"IF(R438=INPUT!R438,0,1)","v":0},0,null,null,0,null,0,null,0,null,0,0,0,null,null,null,null,null,null,0,0,null,{"$f":"IF(AF438=INPUT!R438,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,"$/kW"]
[null,null,null,null,{"$f":"MIN(E441:M447)","v":0},null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If the improved scenario includes improvements to the plant performance, a means must be defined for characterizing the cost of the improved plant.  GETEM calculates an installed cost based on the brine effectiveness – cost increases as the plant performance increases.  If the reference plant performance has been established by minimizing the LCOE, then improving performance and using GETEM’s calculation of the corresponding improved plant cost will result in an increased LCOE – i.e., no benefit from the performance improvement.  In lieu of using GETEM's cost for the improved performance plant, one can use the reference plant cost and apply a cost multiplier (it should probably be >1) to reflect the added cost for the performance improvement."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on calculated reference plant equipment cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,{"$f":"IF(R445=INPUT!R445,0,1)","v":0},"Performance",null,null,"Performance",null,"Performance",null,"Performance",null,"Performance","Performance","Performance",null,null,null,null,null,null,"Performance","Performance",null,{"$f":"IF(AF445=INPUT!R445,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,"$/kW"]
[null,null,null,null,{"$f":"IF(AC447=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cost Change for Improved Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,{"$f":"IF(R450=INPUT!R450,0,1)","v":0},7.5,null,null,7.5,null,7.5,null,7.5,null,7.5,7.5,7.5,null,null,null,null,null,null,7.5,7.5,null,{"$f":"IF(AF450=INPUT!R450,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,"acre",null,null,null,null,16.108405953303158,null,16.108405953303158,null,16.108405953303158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre/MW",null,null,null,null,0.78450497116729301,null,0.78450497116729301,null,0.78450497116729301]
[null,null,null,null,{"$f":"MIN(E454:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,{"$f":"MIN(E455:E491)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",{"$f":"IF(R457=INPUT!R457,0,1)","v":0},14.7,null,null,null,14.7,null,14.7,null,null,null,null,null,null,14.7,14.7,null,null,null,null,null,null,{"$f":"IF(AF457=INPUT!R457,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,{"$f":"IF(R460=INPUT!R460,0,1)","v":0},0.98,null,null,null,0.98,null,0.98,null,null,null,null,null,null,0.98,0.98,null,null,null,null,null,null,{"$f":"IF(AF460=INPUT!R460,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,{"$f":"IF(R463=INPUT!R463,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF463=INPUT!R463,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",{"$f":"IF(R464=INPUT!R464,0,1)","v":0},2,null,null,null,2,null,2,null,null,null,null,null,null,2,2,null,null,null,null,null,null,{"$f":"IF(AF464=INPUT!R464,0,1)","v":0}]
[{"$f":"'Input A1'!A465","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",{"$f":"IF(AND(A398=1,A75=1),\"Must input pressure with EGS\",\" \")","v":" "},null,{"$f":"IF(R465=INPUT!R465,0,1)","v":0},"Calculate",null,null,null,"Calculate",null,"Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,null,null,null,null,null,{"$f":"IF(AF465=INPUT!R465,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input High Pressure Flash pressure",null,"psi",{"$f":"IF(R466=INPUT!R466,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF466=INPUT!R466,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Low Pressure Flash pressure",null,"psi",{"$f":"IF(R467=INPUT!R467,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF467=INPUT!R467,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated High Pressure Flash pressure",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Low Pressure Flash pressure",null,"psi",null," ",null,null,null," ",null," ",null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",{"$f":"IF(R471=INPUT!R471,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF471=INPUT!R471,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",{"$f":"IF(R472=INPUT!R472,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF472=INPUT!R472,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",{"$f":"IF(R474=INPUT!R474,0,1)","v":0},"surface",null,null,null,"surface",null,"surface",null,null,null,null,null,null,"surface","surface",null,null,null,null,null,null,{"$f":"IF(AF474=INPUT!R474,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",{"$f":"IF(R475=INPUT!R475,0,1)","v":0},65,null,null,null,65,null,65,null,null,null,null,null,null,65,65,null,null,null,null,null,null,{"$f":"IF(AF475=INPUT!R475,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",{"$f":"IF(R477=INPUT!R477,0,1)","v":0},7.5,null,null,null,7.5,null,7.5,null,null,null,null,null,null,7.5,7.5,null,null,null,null,null,null,{"$f":"IF(AF477=INPUT!R477,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,"F",{"$f":"IF(R478=INPUT!R478,0,1)","v":0},5,null,null,null,5,null,5,null,null,null,null,null,null,5,5,null,null,null,null,null,null,{"$f":"IF(AF478=INPUT!R478,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser NCG partial pressure",null,"inch-Hg",null,"estimated value",null,null,null,"estimated value",null,"estimated value",null,null,null,null,null,null,"estimated value","estimated value",null,null,null,null,null,null,{"$f":"IF(AF479=INPUT!R479,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,{"$f":"IF(R482=INPUT!R482,0,1)","v":0},44,null,null,null,44,null,44,null,null,null,null,null,null,44,44,null,null,null,null,null,null,{"$f":"IF(AF482=INPUT!R482,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",{"$f":"IF(R484=INPUT!R484,0,1)","v":0},"Hybrid",null,null,null,"Hybrid",null,"Hybrid",null,null,null,null,null,null,"Hybrid","Hybrid",null,null,null,null,null,null,{"$f":"IF(AF484=INPUT!R484,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,{"$f":"IF(R485=INPUT!R485,0,1)","v":0},3,null,null,null,3,null,3,null,null,null,null,null,null,3,3,null,null,null,null,null,null,{"$f":"IF(AF485=INPUT!R485,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,{"$f":"IF(R486=INPUT!R486,0,1)","v":0},0.7,null,null,null,0.7,null,0.7,null,null,null,null,null,null,0.7,0.7,null,null,null,null,null,null,{"$f":"IF(AF486=INPUT!R486,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High Pressure Flash pressure Used",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[null,null,null,null,{"$f":"IF(AC491=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness"]
[null,null,null,null,{"$f":"MIN(E493:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",{"$f":"IF(R494=INPUT!R494,0,1)","v":0},350,null,null,null,350,null,350,null,null,null,null,null,null,350,350,null,null,null,null,null,null,{"$f":"IF(AF494=INPUT!R494,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",{"$f":"IF(R495=INPUT!R495,0,1)","v":0},200,null,null,null,200,null,200,null,null,null,null,null,null,200,200,null,null,null,null,null,null,{"$f":"IF(AF495=INPUT!R495,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,{"$f":"IF(R500=INPUT!R500,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF500=INPUT!R500,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"IF(R512=INPUT!R512,0,1)","v":0},0.05,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,{"$f":"IF(AF512=INPUT!R512,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,{"$f":"IF(R513=INPUT!R513,0,1)","v":0},0.05,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,{"$f":"IF(AF513=INPUT!R513,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs"]
[{"$f":"'Input A1'!A515","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,{"$f":"IF(R515=INPUT!R515,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF515=INPUT!R515,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,{"$f":"IF(R516=INPUT!R516,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs"]
[{"$f":"'Input A1'!A519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,{"$f":"IF(R519=INPUT!R519,0,1)","v":0},"Percent",null,null,null,"Percent",null,"Percent",null,null,null,null,null,null,"Percent","Percent",null,null,null,null,null,null,{"$f":"IF(AF519=INPUT!R519,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost",null,null,{"$f":"IF(R520=INPUT!R520,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF520=INPUT!R520,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,"$/kW"]
[{"$f":"'Input A1'!A525","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,{"$f":"IF(R525=INPUT!R525,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF525=INPUT!R525,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,"$/kW",{"$f":"IF(R526=INPUT!R526,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF526=INPUT!R526,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC527=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,"$/kW",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]

{"sheet":"EERE COE","index":12,"n_rows":288,"n_cols":46,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"'Input A1'!A398","v":1}]
[null,"REFERENCE SCENARIO"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!T46","v":30}]
[null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!H279","v":30}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!T40","v":0.95},null,null,"  ",null,null,null,null,null,null,null,{"$f":"1/(1+F23)^O14","v":4.8268090000000017}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"O10*L23","v":1.4475507284636834E-2}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E25","v":-7},{"$f":"N14+1","v":-6},{"$f":"O14+1","v":-5},-4,-3,-2,-1,0,1,2,3,{"$f":"X14+1","v":4},5,6,{"$f":"AA14+1","v":7},8]
[null,null,null,null,"Duration yrs","Activity Discount rate",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!H$273+'Summary A1'!H$286)*(1+D$6)","v":90695660.149321735},{"$f":"'Input A1'!T$56","v":2},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D16)/(D$9*1000)","v":3023.1886716440576},"$/kW",{"$f":"SUM(AE16:AT16)","v":2},{"$f":"($I16/K16)/($I$24)","v":0.24011877208458196},null,{"$f":"IF(N$14<1,IF(-$E16<N$14,$L16,0),0)/(1+$F16)^N$14","v":0},{"$f":"IF(O$14<1,IF(-$E16<O$14,$L16,0),0)/(1+$F16)^O$14","v":0},0,0,0,0,0.25692708613050269,0.24011877208458196,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<1,IF(-$E16<N$14,1,0),0)","v":0},0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!H$158)*(1+D$6)","v":0},{"$f":"'Input A1'!T$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,0,"$/kW",{"$f":"SUM(AE17:AT17)","v":2},{"$f":"($I17/K17)/($I$24)","v":0},null,{"$f":"IF(N$14<1,IF(-$E17<N$14,$L17,0),0)/(1+$F17)^N$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!H$131*(1+D$6)-D19","v":42605696.01712174},{"$f":"'Input A1'!T$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,1420.1898672373914,"$/kW",2,0.11279952529808832,null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L18,0),0)/(1+$F18)^N$14","v":0},0,0,0,0,0,0.12971945409280156,0.11279952529808832,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$H$126+'Summary A1'!H287)*(1+$D$6)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F18","v":0.15},null,null,38.333333333333336,"$/kW",1,6.089301019313092E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,$L19,0),0)/(1+$F19)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,$L19,0),0)/(1+$F19)^O$14","v":0},0,0,0,8.053100598041563E-3,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!H$105*(1+D$6)-D21","v":32445274.839237086},{"$f":"'Input A1'!T$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,1081.5091613079028,"$/kW",2,8.5899584848025984E-2,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L20,0),0)/(1+$F20)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,$L20,0),0)/(1+$F20)^O$14","v":0},0,0,0.18872138791111312,0.14517029839316392,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$H$103*(1+$D$6)","v":0},0,{"$f":"F20","v":0.3},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,$L21,0),0)/(1+$F21)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,$L21,0),0)/(1+$F21)^O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!H$82*(1+D$6)-D23","v":20826449.302693147},{"$f":"'Input A1'!T$52","v":2},{"$f":"'Input A1'!T62","v":0.3},null,null,694.2149767564382,"$/kW",{"$f":"SUM(AE22:AT22)","v":3},3.6758991005090377E-2,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L22,0),0)/(1+$F22)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,$L22,0),0)/(1+$F22)^O$14","v":0},0.13648356047253024,0.10498735420963864,8.075950323818358E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,1,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$H$78*(1+$D$6)","v":1132750},{"$f":"'Input A1'!T51","v":1},{"$f":"F22","v":0.3},null,null,37.758333333333333,"$/kW",2,2.9989807520116973E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E22+$E20+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,$L23,0),0)/(1+$F23)^N14","v":0},1.4475507284636835E-2,1.1135005603566794E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D23)","v":188855830.30837372},{"$f":"SUM(E22:E23)+E20+MAX(E16:E18)","v":6.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I16:I23)","v":6295.1943436124557},"$/kW",null,"∑",{"$f":"SUM(N24:AC24)","v":1.4293505553168493},{"$f":"SUM(N16:N23)","v":0},{"$f":"SUM(O16:O23)","v":1.4475507284636835E-2},{"$f":"SUM(P16:P23)","v":0.14761856607609702},0.10498735420963864,0.26948089114929669,0.15322339899120549,0.38664654022330425,0.35291829738267028,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E24,0)","v":7}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!H$130+'Summary A1'!H$129","v":29399982.004236076},null,null,null,null,null,{"$f":"(D27)/(D$9*1000)","v":979.9994001412025},{"$f":"K18","v":2},{"$f":"($J27/K27)/($I$24)","v":7.783710451573099E-2},null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L27,0),0)/(1+$F18)^N14","v":0},0,0,0,0,0,8.9512670193090629E-2,7.783710451573099E-2,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!H$100","v":26584078.541811254},null,null,null,null,null,{"$f":"(D28)/(D$9*1000)","v":886.13595139370841},{"$f":"K20","v":2},{"$f":"($J28/K28)/($I$24)","v":7.0381937635717623E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L28,0),0)/(1+$F20)^N14","v":0},0,0,0,0.15462911698567167,0.11894547460436281,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!H$76","v":15000000},null,null,null,null,null,{"$f":"(D29)/(D$9*1000)","v":500},{"$f":"K22","v":3},{"$f":"($J29/K29)/($I$24)","v":2.6475221823100397E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L29,0),0)/(1+$F22)^N14","v":0},0,9.830064536364419E-2,7.5615881048957057E-2,5.8166062345351585E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D27:D29)","v":70984060.54604733},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J27:J29)","v":2366.135351534911},"∑",{"$f":"SUM(N30:AC30)","v":0.67300695505680896},null,{"$f":"SUM(N27:N29)","v":0},{"$f":"SUM(O27:O29)","v":0},9.830064536364419E-2,7.5615881048957057E-2,0.21279517933102327,0.11894547460436281,8.9512670193090629E-2,7.783710451573099E-2,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N24:AC24)","v":1.4293505553168493},null,{"$f":"'Revised COE - DCF'!G54","v":1.4293505553168491},"values in green are from the cash flow sheet \"Revised COE - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I24*D32","v":8998.0395308699517},{"$f":"D33*D$9*1000","v":269941185.92609853},{"$f":"'Revised COE - DCF'!G44","v":269941185.92609859}]
[null,"PV of Drilling activities","$/kW",{"$f":"I24*L30","v":4236.7095766854663},{"$f":"D34*D$9*1000","v":127101287.30056399},null,null,null,null,null,"Plant Construction",{"$f":"M34*I$24","v":3129.0002751515995},{"$f":"SUM(N34:AC34)","v":0.49704585821508462},{"$f":"N16","v":0},{"$f":"O16","v":0},0,0,0,0,0.25692708613050269,0.24011877208458196,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",0,{"$f":"SUM(N35:AC35)","v":0},{"$f":"N17","v":0},{"$f":"O17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",1526.7041072801956,0.24251897939088987,{"$f":"N18","v":0},{"$f":"O18","v":0},0,0,0,0,0.12971945409280156,0.11279952529808832,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",2101.913055001909,0.33389168630427701,{"$f":"N20","v":0},{"$f":"O20","v":0},0,0,0.18872138791111312,0.14517029839316392,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D53=1000,D7,D53)","v":30},null,null,null,null,null,null,"Exploration",2028.5031042320804,0.32223041792035245,{"$f":"N22","v":0},{"$f":"O22","v":0},0.13648356047253024,0.10498735420963864,8.075950323818358E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D7>D38,'Reservoir F1'!AB61,'Reservoir F1'!AD61),IF(D7>D38,'Reservoir B1'!Y$61,'Reservoir B1'!AA$61))","v":19.729053452337986},null,null,null,null,null,null,"permitting",211.91898920416671,{"$f":"SUM(N39:AC39)","v":3.3663613486245192E-2},{"$f":"N19+N21+N23","v":0},{"$f":"O19+O21+O23","v":1.4475507284636835E-2},1.1135005603566794E-2,0,0,8.053100598041563E-3,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D39*D10/(D10*D9))/D38)","v":1.3873037964901136E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M39)","v":1.4293505553168488}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D40)/(1-D40)","v":8.5052981202146549E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D41),1,1,K80:K119)","v":10.741638422070125}]
[null,"MCRFc",null,{"$f":"(1)/D42","v":9.3095667598098161E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D53=1000,0,1)*IF(A3=0,'LCOE Flash'!Q71,'LCOE Binary'!Q71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D47/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D7/E53,1)*E53>=D7-5,FLOOR(D7/E53,1)*E53<D7,(MOD(D7,E53)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0,"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI48,'Reservoir B1'!AF48)","v":1000},{"$f":"ROUNDUP(D53,0)","v":1000},{"$f":"IF(D$7<D53,D53,IF(A$2=1,E53,D53))","v":1000},{"$f":"IF(F53>D$7-5,0,(1+D$8)^-F53)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI49,'Reservoir B1'!AF49)","v":1000},{"$f":"ROUNDUP(D54,0)","v":1000},{"$f":"IF(D$7<D54,D54,IF(A$2=1,E54,D54))","v":1000},{"$f":"IF(F54>D$7-5,0,(1+D$8)^-F54)","v":0},null,null,null,4.2300000000000004,3]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI50,'Reservoir B1'!AF50)","v":1000},1000,1000,0,null,null,null,{"$f":"FLOOR(K54,1)","v":4}]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI51,'Reservoir B1'!AF51)","v":1000},1000,1000,0,null,null,null,{"$f":"MOD(K54,L54)","v":1.2300000000000004}]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI52,'Reservoir B1'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI53,'Reservoir B1'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI54,'Reservoir B1'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G53:G60)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D50=1,1/(1+D8)^F53,IF(F53<=0,1,(1-(1+D8)^(-F53*(CEILING(D7/F53,1)-1-D49)))/((1+D8)^(F53)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D8)^(D50*F54)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D48*D60","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D63+D33","v":8998.0395308699517}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D32*I24+D48*D61+D48*D50*D62)*(1-D5*D94)/(1-D5)/D107","v":0.11004241348087425}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A71=1,('Input A1'!T$329+'Input A1'!T$330)/100,0)","v":0},{"$f":"D71*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A71=1,0,'Summary A1'!H$247)","v":1261950.828284234},{"$f":"D73/(D$9*1000)","v":42.06502760947447},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A71=1,0,'Summary A1'!H$252)","v":1419584.2458154706},{"$f":"D74/(D$9*1000)","v":47.319474860515683},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A71=1,0,('Summary A1'!H$257-D77))","v":613828.01784858457},{"$f":"D75/(D$9*1000)","v":20.460933928286153},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V80:$V109)","v":30},{"$f":"SUM($V80:$W109)","v":30},{"$f":"SUM($V80:$X109)","v":30},{"$f":"SUM($V80:$Y109)","v":30},{"$f":"SUM($V80:$Z109)","v":30},{"$f":"SUM($V80:$AA109)","v":30},{"$f":"SUM($V80:$AB109)","v":30},{"$f":"SUM($V80:$AB109)","v":30}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A71=1,0,'Summary A1'!H$253+'Summary A1'!H$258)","v":0},{"$f":"D76/(D$9*1000)","v":0},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A71=1,0,IF(A3=0,'O&M Cost F1'!H81,'O&M Costs B1'!H$75))","v":841973.04814311513},{"$f":"D77/(D$9*1000)","v":28.065768271437172},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75-AC75","v":30},{"$f":"AE75-AD75","v":0},0,0,0,0,0,0]
[null,null,"$/kW",{"$f":"SUM(E71:E77)","v":137.91120466971347},null,null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,K80:K119)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D78*D79","v":1711.3458184133801},{"$f":"D80*D$9*1000","v":51340374.552401401},{"$f":"'Revised COE - DCF'!G121","v":51340374.552401409},null,null,null,1,{"$f":"IF(J80>D$7,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(J80>10,L$286,L$285)*K80","v":0},null,{"$f":"IF($J80=$F$53,$L$80,IF(O79=$L$80,$L$81,IF(O78=$L$80,$L$82,IF(N77=$L$80,$L$83,IF(N75=$L$80,$L$84,IF(N74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$54,$L$80,IF(P79=$L$80,$L$81,IF(P78=$L$80,$L$82,IF(O77=$L$80,$L$83,IF(O75=$L$80,$L$84,IF(O74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$55,$L$80,IF(Q79=$L$80,$L$81,IF(Q78=$L$80,$L$82,IF(P77=$L$80,$L$83,IF(P75=$L$80,$L$84,IF(P74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$56,$L$80,IF(R79=$L$80,$L$81,IF(R78=$L$80,$L$82,IF(Q77=$L$80,$L$83,IF(Q75=$L$80,$L$84,IF(Q74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$57,$L$80,IF(S79=$L$80,$L$81,IF(S78=$L$80,$L$82,IF(R77=$L$80,$L$83,IF(R75=$L$80,$L$84,IF(R74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$58,$L$80,IF(T79=$L$80,$L$81,IF(T78=$L$80,$L$82,IF(S77=$L$80,$L$83,IF(S75=$L$80,$L$84,IF(S74=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J80<F$53,1,0)","v":1},{"$f":"IF($J80<$F$54,1,0)-V80","v":0},{"$f":"IF($J80<$F$55,1,0)-SUM($V80:W80)","v":0},{"$f":"IF($J80<$D$56,1,0)-SUM($V80:X80)","v":0},{"$f":"IF($J80<$D$57,1,0)-SUM($V80:Y80)","v":0},{"$f":"IF($J80<$D$58,1,0)-SUM($V80:Z80)","v":0},{"$f":"IF($J80<$D$59,1,0)-SUM($V80:AA80)","v":0},null,{"$f":"V80","v":1},{"$f":"IF(($J80<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A71=1,0,'Summary A1'!H$259)","v":1058132.7782510871},null,null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($J81=$F$53,$L$80,IF(O80=$L$80,$L$81,IF(O79=$L$80,$L$82,IF(O78=$L$80,$L$83,IF(N77=$L$80,$L$84,IF(N75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$54,$L$80,IF(P80=$L$80,$L$81,IF(P79=$L$80,$L$82,IF(P78=$L$80,$L$83,IF(O77=$L$80,$L$84,IF(O75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$55,$L$80,IF(Q80=$L$80,$L$81,IF(Q79=$L$80,$L$82,IF(Q78=$L$80,$L$83,IF(P77=$L$80,$L$84,IF(P75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$56,$L$80,IF(R80=$L$80,$L$81,IF(R79=$L$80,$L$82,IF(R78=$L$80,$L$83,IF(Q77=$L$80,$L$84,IF(Q75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$57,$L$80,IF(S80=$L$80,$L$81,IF(S79=$L$80,$L$82,IF(S78=$L$80,$L$83,IF(R77=$L$80,$L$84,IF(R75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$58,$L$80,IF(T80=$L$80,$L$81,IF(T79=$L$80,$L$82,IF(T78=$L$80,$L$83,IF(S77=$L$80,$L$84,IF(S75=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J81<D$53,1,0)","v":1},{"$f":"IF($J81<$D$54,1,0)-V81","v":0},{"$f":"IF($J81<$D$55,1,0)-SUM($V81:W81)","v":0},{"$f":"IF($J81<$D$56,1,0)-SUM($V81:X81)","v":0},{"$f":"IF($J81<$D$57,1,0)-SUM($V81:Y81)","v":0},{"$f":"IF($J81<$D$58,1,0)-SUM($V81:Z81)","v":0},{"$f":"IF($J81<$D$59,1,0)-SUM($V81:AA81)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D81/(D9*1000)","v":35.271092608369571},{"$f":"D78+D82","v":173.18229727808304},null,null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($J82=$F$53,$L$80,IF(O81=$L$80,$L$81,IF(O80=$L$80,$L$82,IF(O79=$L$80,$L$83,IF(O78=$L$80,$L$84,IF(N77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$54,$L$80,IF(P81=$L$80,$L$81,IF(P80=$L$80,$L$82,IF(P79=$L$80,$L$83,IF(P78=$L$80,$L$84,IF(O77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$55,$L$80,IF(Q81=$L$80,$L$81,IF(Q80=$L$80,$L$82,IF(Q79=$L$80,$L$83,IF(Q78=$L$80,$L$84,IF(P77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$56,$L$80,IF(R81=$L$80,$L$81,IF(R80=$L$80,$L$82,IF(R79=$L$80,$L$83,IF(R78=$L$80,$L$84,IF(Q77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$57,$L$80,IF(S81=$L$80,$L$81,IF(S80=$L$80,$L$82,IF(S79=$L$80,$L$83,IF(S78=$L$80,$L$84,IF(R77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$58,$L$80,IF(T81=$L$80,$L$81,IF(T80=$L$80,$L$82,IF(T79=$L$80,$L$83,IF(T78=$L$80,$L$84,IF(S77=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J82<$D$55,1,0)-SUM($V82:W82)","v":0},{"$f":"IF($J82<$D$56,1,0)-SUM($V82:X82)","v":0},{"$f":"IF($J82<$D$57,1,0)-SUM($V82:Y82)","v":0},{"$f":"IF($J82<$D$58,1,0)-SUM($V82:Z82)","v":0},{"$f":"IF($J82<$D$59,1,0)-SUM($V82:AA82)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,K80:K119)","v":12.40904118350586},null,null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,{"$f":"IF($J83=$F$53,$L$80,IF(O82=$L$80,$L$81,IF(O81=$L$80,$L$82,IF(O80=$L$80,$L$83,IF(O79=$L$80,$L$84,IF(O78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$54,$L$80,IF(P82=$L$80,$L$81,IF(P81=$L$80,$L$82,IF(P80=$L$80,$L$83,IF(P79=$L$80,$L$84,IF(P78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$55,$L$80,IF(Q82=$L$80,$L$81,IF(Q81=$L$80,$L$82,IF(Q80=$L$80,$L$83,IF(Q79=$L$80,$L$84,IF(Q78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$56,$L$80,IF(R82=$L$80,$L$81,IF(R81=$L$80,$L$82,IF(R80=$L$80,$L$83,IF(R79=$L$80,$L$84,IF(R78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$57,$L$80,IF(S82=$L$80,$L$81,IF(S81=$L$80,$L$82,IF(S80=$L$80,$L$83,IF(S79=$L$80,$L$84,IF(S78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$58,$L$80,IF(T82=$L$80,$L$81,IF(T81=$L$80,$L$82,IF(T80=$L$80,$L$83,IF(T79=$L$80,$L$84,IF(T78=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J83<$D$55,1,0)-SUM($V83:W83)","v":0},{"$f":"IF($J83<$D$56,1,0)-SUM($V83:X83)","v":0},{"$f":"IF($J83<$D$57,1,0)-SUM($V83:Y83)","v":0},{"$f":"IF($J83<$D$58,1,0)-SUM($V83:Z83)","v":0},{"$f":"IF($J83<$D$59,1,0)-SUM($V83:AA83)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D82*D83","v":437.68044076450713},{"$f":"D84*D$9*1000","v":13130413.222935215},{"$f":"'Revised COE - DCF'!G124","v":13130413.222935213},null,null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,{"$f":"IF($J84=$F$57,$L$80,IF(S83=$L$80,$L$81,IF(S82=$L$80,$L$82,IF(S81=$L$80,$L$83,IF(S80=$L$80,$L$84,IF(S79=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J84=$F$58,$L$80,IF(T83=$L$80,$L$81,IF(T82=$L$80,$L$82,IF(T81=$L$80,$L$83,IF(T80=$L$80,$L$84,IF(T79=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J84<$D$55,1,0)-SUM($V84:W84)","v":0},{"$f":"IF($J84<$D$56,1,0)-SUM($V84:X84)","v":0},{"$f":"IF($J84<$D$57,1,0)-SUM($V84:Y84)","v":0},{"$f":"IF($J84<$D$58,1,0)-SUM($V84:Z84)","v":0},{"$f":"IF($J84<$D$59,1,0)-SUM($V84:AA84)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D80+D84","v":2149.0262591778874},{"$f":"D85*D$9*1000","v":64470787.775336616},{"$f":"F80+F84","v":64470787.775336623},null,null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,{"$f":"IF($J85=$F$57,$L$80,IF(S84=$L$80,$L$81,IF(S83=$L$80,$L$82,IF(S82=$L$80,$L$83,IF(S81=$L$80,$L$84,IF(S80=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J85=$F$58,$L$80,IF(T84=$L$80,$L$81,IF(T83=$L$80,$L$82,IF(T82=$L$80,$L$83,IF(T81=$L$80,$L$84,IF(T80=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J85<$D$55,1,0)-SUM($V85:W85)","v":0},{"$f":"IF($J85<$D$56,1,0)-SUM($V85:X85)","v":0},{"$f":"IF($J85<$D$57,1,0)-SUM($V85:Y85)","v":0},{"$f":"IF($J85<$D$58,1,0)-SUM($V85:Z85)","v":0},{"$f":"IF($J85<$D$59,1,0)-SUM($V85:AA85)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,null,7,1,null,0,null,0,0,0,0,{"$f":"IF($J86=$F$57,$L$80,IF(S85=$L$80,$L$81,IF(S84=$L$80,$L$82,IF(S83=$L$80,$L$83,IF(S82=$L$80,$L$84,IF(S81=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J86=$F$57,$L$80,IF(T85=$L$80,$L$81,IF(T84=$L$80,$L$82,IF(T83=$L$80,$L$83,IF(T82=$L$80,$L$84,IF(T81=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J86<$D$55,1,0)-SUM($V86:W86)","v":0},{"$f":"IF($J86<$D$56,1,0)-SUM($V86:X86)","v":0},{"$f":"IF($J86<$D$57,1,0)-SUM($V86:Y86)","v":0},{"$f":"IF($J86<$D$58,1,0)-SUM($V86:Z86)","v":0},{"$f":"IF($J86<$D$59,1,0)-SUM($V86:AA86)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,{"$f":"IF($J87=$F$57,$L$80,IF(S86=$L$80,$L$81,IF(S85=$L$80,$L$82,IF(R84=$L$80,$L$83,IF(R83=$L$80,$L$84,IF(R82=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J87=$F$57,$L$80,IF(T86=$L$80,$L$81,IF(T85=$L$80,$L$82,IF(S84=$L$80,$L$83,IF(S83=$L$80,$L$84,IF(S82=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J87<$D$55,1,0)-SUM($V87:W87)","v":0},{"$f":"IF($J87<$D$56,1,0)-SUM($V87:X87)","v":0},{"$f":"IF($J87<$D$57,1,0)-SUM($V87:Y87)","v":0},{"$f":"IF($J87<$D$58,1,0)-SUM($V87:Z87)","v":0},{"$f":"IF($J87<$D$59,1,0)-SUM($V87:AA87)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":12.40904118350586},null,null,null,null,null,9,1,null,0,null,0,0,0,0,{"$f":"IF($J88=$F$57,$L$80,IF(S87=$L$80,$L$81,IF(S86=$L$80,$L$82,IF(S85=$L$80,$L$83,IF(R84=$L$80,$L$84,IF(R83=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J88=$F$57,$L$80,IF(T87=$L$80,$L$81,IF(T86=$L$80,$L$82,IF(T85=$L$80,$L$83,IF(S84=$L$80,$L$84,IF(S83=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J88<$D$55,1,0)-SUM($V88:W88)","v":0},{"$f":"IF($J88<$D$56,1,0)-SUM($V88:X88)","v":0},{"$f":"IF($J88<$D$57,1,0)-SUM($V88:Y88)","v":0},{"$f":"IF($J88<$D$58,1,0)-SUM($V88:Z88)","v":0},{"$f":"IF($J88<$D$59,1,0)-SUM($V88:AA88)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D88*(D78+D82)/D107+D86/1000","v":2.3706984434984108E-2},null,null,null,null,null,10,1,null,0,null,0,0,0,0,{"$f":"IF($J89=$F$57,$L$80,IF(S88=$L$80,$L$81,IF(S87=$L$80,$L$82,IF(S86=$L$80,$L$83,IF(S85=$L$80,$L$84,IF(R84=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J89=$F$57,$L$80,IF(T88=$L$80,$L$81,IF(T87=$L$80,$L$82,IF(T86=$L$80,$L$83,IF(T85=$L$80,$L$84,IF(S84=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J89<$D$55,1,0)-SUM($V89:W89)","v":0},{"$f":"IF($J89<$D$56,1,0)-SUM($V89:X89)","v":0},{"$f":"IF($J89<$D$57,1,0)-SUM($V89:Y89)","v":0},{"$f":"IF($J89<$D$58,1,0)-SUM($V89:Z89)","v":0},{"$f":"IF($J89<$D$59,1,0)-SUM($V89:AA89)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,{"$f":"IF($J90=$F$57,$L$80,IF(S89=$L$80,$L$81,IF(S88=$L$80,$L$82,IF(S87=$L$80,$L$83,IF(S86=$L$80,$L$84,IF(S85=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J90<$D$55,1,0)-SUM($V90:W90)","v":0},{"$f":"IF($J90<$D$56,1,0)-SUM($V90:X90)","v":0},{"$f":"IF($J90<$D$57,1,0)-SUM($V90:Y90)","v":0},{"$f":"IF($J90<$D$58,1,0)-SUM($V90:Z90)","v":0},{"$f":"IF($J90<$D$59,1,0)-SUM($V90:AA90)","v":0},null,1,{"$f":"IF(($J90<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J91<$D$55,1,0)-SUM($V91:W91)","v":0},{"$f":"IF($J91<$D$56,1,0)-SUM($V91:X91)","v":0},{"$f":"IF($J91<$D$57,1,0)-SUM($V91:Y91)","v":0},{"$f":"IF($J91<$D$58,1,0)-SUM($V91:Z91)","v":0},{"$f":"IF($J91<$D$59,1,0)-SUM($V91:AA91)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J92<$D$55,1,0)-SUM($V92:W92)","v":0},{"$f":"IF($J92<$D$56,1,0)-SUM($V92:X92)","v":0},{"$f":"IF($J92<$D$57,1,0)-SUM($V92:Y92)","v":0},{"$f":"IF($J92<$D$58,1,0)-SUM($V92:Z92)","v":0},{"$f":"IF($J92<$D$59,1,0)-SUM($V92:AA92)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J93<$D$55,1,0)-SUM($V93:W93)","v":0},{"$f":"IF($J93<$D$56,1,0)-SUM($V93:X93)","v":0},{"$f":"IF($J93<$D$57,1,0)-SUM($V93:Y93)","v":0},{"$f":"IF($J93<$D$58,1,0)-SUM($V93:Z93)","v":0},{"$f":"IF($J93<$D$59,1,0)-SUM($V93:AA93)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,L80:L85)","v":0.8315483216571633},null,{"$f":"D94*D33","v":7482.3046700997174},{"$f":"F94*D9*1000","v":224469140.10299152},{"$f":"'Revised COE - DCF'!G70","v":224467207.3653487},null,15,1,null,0,null,0,0,0,0,{"$f":"IF($J94=$F$57,$L$80,IF(S93=$L$80,$L$81,IF(S92=$L$80,$L$82,IF(R91=$L$80,$L$83,IF(R90=$L$80,$L$84,IF(R89=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J94=$F$57,$L$80,IF(T93=$L$80,$L$81,IF(T92=$L$80,$L$82,IF(S91=$L$80,$L$83,IF(S90=$L$80,$L$84,IF(S89=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J94<$D$55,1,0)-SUM($V94:W94)","v":0},{"$f":"IF($J94<$D$56,1,0)-SUM($V94:X94)","v":0},{"$f":"IF($J94<$D$57,1,0)-SUM($V94:Y94)","v":0},{"$f":"IF($J94<$D$58,1,0)-SUM($V94:Z94)","v":0},{"$f":"IF($J94<$D$59,1,0)-SUM($V94:AA94)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(O111:T111)","v":0},{"$f":"'Revised COE - DCF'!G70/'Revised COE - DCF'!G44","v":0.8315411618099684},{"$f":"D95*D48","v":0},{"$f":"F95*D9*1000","v":0},{"$f":"'Revised COE - DCF'!G109","v":0},null,16,1,null,0,null,0,0,0,0,{"$f":"IF($J95=$F$57,$L$80,IF(S94=$L$80,$L$81,IF(S93=$L$80,$L$82,IF(S92=$L$80,$L$83,IF(R91=$L$80,$L$84,IF(R90=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J95=$F$57,$L$80,IF(T94=$L$80,$L$81,IF(T93=$L$80,$L$82,IF(T92=$L$80,$L$83,IF(S91=$L$80,$L$84,IF(S90=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J95<$D$55,1,0)-SUM($V95:W95)","v":0},{"$f":"IF($J95<$D$56,1,0)-SUM($V95:X95)","v":0},{"$f":"IF($J95<$D$57,1,0)-SUM($V95:Y95)","v":0},{"$f":"IF($J95<$D$58,1,0)-SUM($V95:Z95)","v":0},{"$f":"IF($J95<$D$59,1,0)-SUM($V95:AA95)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F94+F95","v":7482.3046700997174},null,null,null,null,null,17,1,null,0,null,0,0,0,0,{"$f":"IF($J96=$F$57,$L$80,IF(S95=$L$80,$L$81,IF(S94=$L$80,$L$82,IF(S93=$L$80,$L$83,IF(S92=$L$80,$L$84,IF(R91=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J96=$F$57,$L$80,IF(T95=$L$80,$L$81,IF(T94=$L$80,$L$82,IF(T93=$L$80,$L$83,IF(T92=$L$80,$L$84,IF(S91=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J96<$D$55,1,0)-SUM($V96:W96)","v":0},{"$f":"IF($J96<$D$56,1,0)-SUM($V96:X96)","v":0},{"$f":"IF($J96<$D$57,1,0)-SUM($V96:Y96)","v":0},{"$f":"IF($J96<$D$58,1,0)-SUM($V96:Z96)","v":0},{"$f":"IF($J96<$D$59,1,0)-SUM($V96:AA96)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D94*D64","v":7482.3046700997174},null,null,null,null,null,18,1,null,0,null,0,0,0,0,{"$f":"IF($J97=$F$57,$L$80,IF(S96=$L$80,$L$81,IF(S95=$L$80,$L$82,IF(S94=$L$80,$L$83,IF(S93=$L$80,$L$84,IF(S92=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J97<$D$55,1,0)-SUM($V97:W97)","v":0},{"$f":"IF($J97<$D$56,1,0)-SUM($V97:X97)","v":0},{"$f":"IF($J97<$D$57,1,0)-SUM($V97:Y97)","v":0},{"$f":"IF($J97<$D$58,1,0)-SUM($V97:Z97)","v":0},{"$f":"IF($J97<$D$59,1,0)-SUM($V97:AA97)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J98<$D$55,1,0)-SUM($V98:W98)","v":0},{"$f":"IF($J98<$D$56,1,0)-SUM($V98:X98)","v":0},{"$f":"IF($J98<$D$57,1,0)-SUM($V98:Y98)","v":0},{"$f":"IF($J98<$D$58,1,0)-SUM($V98:Z98)","v":0},{"$f":"IF($J98<$D$59,1,0)-SUM($V98:AA98)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J99<$D$55,1,0)-SUM($V99:W99)","v":0},{"$f":"IF($J99<$D$56,1,0)-SUM($V99:X99)","v":0},{"$f":"IF($J99<$D$57,1,0)-SUM($V99:Y99)","v":0},{"$f":"IF($J99<$D$58,1,0)-SUM($V99:Z99)","v":0},{"$f":"IF($J99<$D$59,1,0)-SUM($V99:AA99)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J100<$D$55,1,0)-SUM($V100:W100)","v":0},{"$f":"IF($J100<$D$56,1,0)-SUM($V100:X100)","v":0},{"$f":"IF($J100<$D$57,1,0)-SUM($V100:Y100)","v":0},{"$f":"IF($J100<$D$58,1,0)-SUM($V100:Z100)","v":0},{"$f":"IF($J100<$D$59,1,0)-SUM($V100:AA100)","v":0},null,1,{"$f":"IF(($J100<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,null,22,1,null,0,null,0,0,0,0,{"$f":"IF($J101=$F$57,$L$80,IF(S100=$L$80,$L$81,IF(S99=$L$80,$L$82,IF(R98=$L$80,$L$83,IF(R97=$L$80,$L$84,IF(R96=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J101=$F$57,$L$80,IF(T100=$L$80,$L$81,IF(T99=$L$80,$L$82,IF(S98=$L$80,$L$83,IF(S97=$L$80,$L$84,IF(S96=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J101<$D$55,1,0)-SUM($V101:W101)","v":0},{"$f":"IF($J101<$D$56,1,0)-SUM($V101:X101)","v":0},{"$f":"IF($J101<$D$57,1,0)-SUM($V101:Y101)","v":0},{"$f":"IF($J101<$D$58,1,0)-SUM($V101:Z101)","v":0},{"$f":"IF($J101<$D$59,1,0)-SUM($V101:AA101)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,{"$f":"IF($J102=$F$57,$L$80,IF(S101=$L$80,$L$81,IF(S100=$L$80,$L$82,IF(S99=$L$80,$L$83,IF(R98=$L$80,$L$84,IF(R97=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J102=$F$57,$L$80,IF(T101=$L$80,$L$81,IF(T100=$L$80,$L$82,IF(T99=$L$80,$L$83,IF(S98=$L$80,$L$84,IF(S97=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J102<$D$55,1,0)-SUM($V102:W102)","v":0},{"$f":"IF($J102<$D$56,1,0)-SUM($V102:X102)","v":0},{"$f":"IF($J102<$D$57,1,0)-SUM($V102:Y102)","v":0},{"$f":"IF($J102<$D$58,1,0)-SUM($V102:Z102)","v":0},{"$f":"IF($J102<$D$59,1,0)-SUM($V102:AA102)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,null,24,1,null,0,null,0,0,0,0,{"$f":"IF($J103=$F$57,$L$80,IF(S102=$L$80,$L$81,IF(S101=$L$80,$L$82,IF(S100=$L$80,$L$83,IF(S99=$L$80,$L$84,IF(R98=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J103=$F$57,$L$80,IF(T102=$L$80,$L$81,IF(T101=$L$80,$L$82,IF(T100=$L$80,$L$83,IF(T99=$L$80,$L$84,IF(S98=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J103<$D$55,1,0)-SUM($V103:W103)","v":0},{"$f":"IF($J103<$D$56,1,0)-SUM($V103:X103)","v":0},{"$f":"IF($J103<$D$57,1,0)-SUM($V103:Y103)","v":0},{"$f":"IF($J103<$D$58,1,0)-SUM($V103:Z103)","v":0},{"$f":"IF($J103<$D$59,1,0)-SUM($V103:AA103)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D41)^D7-1)/(D41*(1+D41)^D7))/(1-D40)^1","v":10.89275401202122},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^1)*(1-(1+D8)^(-F53*(FLOOR(D7/F53,1)-D49)))/(1-(1+D8)^(-F53))+((((1+D41)^(MOD(D7,F53)+D49*F53)-1)/(D41*(1+D41)^(MOD(D7,F53)+D49*F53)))/(1-D40)^1)/(1+D8)^(D7-(MOD(D7,F53)+D49*F53))","v":10.89275401202122},null,null,null,null,25,1,null,0,null,0,0,0,0,{"$f":"IF($J104=$F$57,$L$80,IF(S103=$L$80,$L$81,IF(S102=$L$80,$L$82,IF(S101=$L$80,$L$83,IF(S100=$L$80,$L$84,IF(S99=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J104<$D$55,1,0)-SUM($V104:W104)","v":0},{"$f":"IF($J104<$D$56,1,0)-SUM($V104:X104)","v":0},{"$f":"IF($J104<$D$57,1,0)-SUM($V104:Y104)","v":0},{"$f":"IF($J104<$D$58,1,0)-SUM($V104:Z104)","v":0},{"$f":"IF($J104<$D$59,1,0)-SUM($V104:AA104)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D104*D101","v":90649.498888040587},{"$f":"E104*D101","v":90649.498888040587},null,null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J105<$D$55,1,0)-SUM($V105:W105)","v":0},{"$f":"IF($J105<$D$56,1,0)-SUM($V105:X105)","v":0},{"$f":"IF($J105<$D$57,1,0)-SUM($V105:Y105)","v":0},{"$f":"IF($J105<$D$58,1,0)-SUM($V105:Z105)","v":0},{"$f":"IF($J105<$D$59,1,0)-SUM($V105:AA105)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J106<$D$55,1,0)-SUM($V106:W106)","v":0},{"$f":"IF($J106<$D$56,1,0)-SUM($V106:X106)","v":0},{"$f":"IF($J106<$D$57,1,0)-SUM($V106:Y106)","v":0},{"$f":"IF($J106<$D$58,1,0)-SUM($V106:Z106)","v":0},{"$f":"IF($J106<$D$59,1,0)-SUM($V106:AA106)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D53,D105,E105)","v":90649.498888040587},null,null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J107<$D$55,1,0)-SUM($V107:W107)","v":0},{"$f":"IF($J107<$D$56,1,0)-SUM($V107:X107)","v":0},{"$f":"IF($J107<$D$57,1,0)-SUM($V107:Y107)","v":0},{"$f":"IF($J107<$D$58,1,0)-SUM($V107:Z107)","v":0},{"$f":"IF($J107<$D$59,1,0)-SUM($V107:AA107)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE - DCF'!G63/(D9*1000)","v":91052.768659214402},{"$f":"IF(D53<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,null,29,1,null,0,null,0,0,0,0,{"$f":"IF($J108=$F$57,$L$80,IF(S107=$L$80,$L$81,IF(S106=$L$80,$L$82,IF(R105=$L$80,$L$83,IF(R104=$L$80,$L$84,IF(R103=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J108=$F$57,$L$80,IF(T107=$L$80,$L$81,IF(T106=$L$80,$L$82,IF(S105=$L$80,$L$83,IF(S104=$L$80,$L$84,IF(S103=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J108<$D$55,1,0)-SUM($V108:W108)","v":0},{"$f":"IF($J108<$D$56,1,0)-SUM($V108:X108)","v":0},{"$f":"IF($J108<$D$57,1,0)-SUM($V108:Y108)","v":0},{"$f":"IF($J108<$D$58,1,0)-SUM($V108:Z108)","v":0},{"$f":"IF($J108<$D$59,1,0)-SUM($V108:AA108)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D107/D108-1","v":-4.4289676976561054E-3},null,null,null,null,null,30,1,null,0,null,0,0,0,0,{"$f":"IF($J109=$F$57,$L$80,IF(S108=$L$80,$L$81,IF(S107=$L$80,$L$82,IF(S106=$L$80,$L$83,IF(R105=$L$80,$L$84,IF(R104=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J109=$F$57,$L$80,IF(T108=$L$80,$L$81,IF(T107=$L$80,$L$82,IF(T106=$L$80,$L$83,IF(S105=$L$80,$L$84,IF(S104=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J109<$D$55,1,0)-SUM($V109:W109)","v":0},{"$f":"IF($J109<$D$56,1,0)-SUM($V109:X109)","v":0},{"$f":"IF($J109<$D$57,1,0)-SUM($V109:Y109)","v":0},{"$f":"IF($J109<$D$58,1,0)-SUM($V109:Z109)","v":0},{"$f":"IF($J109<$D$59,1,0)-SUM($V109:AA109)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,31,{"$f":"IF(J110>D$7,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$12),1,1,O80:O109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,P80:P109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,Q80:Q109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,R80:R109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,S80:S109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,T80:T109)","v":0},"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$41),1,1,V80:V109)","v":10.741638422070125},{"$f":"SERIESSUM(1/(1+$D$41),1,1,W87:W109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,X95:X109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Y102:Y109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Z80:Z109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AA80:AA109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AB80:AB109)","v":0},null,{"$f":"SERIESSUM(1/(1+($D$40/(1-$D$40))),1,1,AD80:AD109)","v":24.336071502857681},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D41)^D114-1)/(D41*(1+D41)^D114))/(1-D40)^D44","v":6.6520840443575739},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^D44)*(1-(1+D8)^(-F53*(FLOOR(D114/F53,1))))/(1-(1+D8)^(-F53))+((((1+D41)^MOD(D114,F53)-1)/(D41*(1+D41)^MOD(D114,F53)))/(1-D40)^D44)/(1+D8)^(D114-MOD(D114,F53))","v":6.6520840443575739},null,null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D104","v":10.89275401202122},{"$f":"E104","v":10.89275401202122},null,null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D53>D7,D117,E117)*D101","v":55358.643417143729},null,{"$f":"'Revised COE - DCF'!H63/(D9*1000)","v":55378.210539732361},null,null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D53>D7,D118,E118)*D101","v":90649.498888040587},null,{"$f":"D108","v":91052.768659214402}]
[null,"Levelized Royalties",null,{"$f":"(D113*D119+D115*(D120-D119))/D107","v":2.4312944123424982E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D67+D89)/(1-D121)","v":0.1370822715237269},null,{"$f":"'Revised COE - DCF'!G1","v":0.18148862142192174},"LCOE from Revised COE - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D127:D142)","v":0.1370822715237269},{"$f":"SUM(D127:D133)","v":0.11004241348087425}]
[null,"Exploration","$/kW-hr",{"$f":"(L38*(1-D$5*D$94)/(1-D$5))/D$107","v":2.4807779136480631E-2}]
[null,"Confirmation","$/kW-hr",{"$f":"(L37*(1-D$5*D$94)/(1-D$5))/D$107","v":2.570555338258278E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L36*(1-D$5*D$94)/(1-D$5))/D$107","v":1.8670978723743552E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L35*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Power Plant","$/kW-hr",{"$f":"(L34*(1-D$5*D$94)/(1-D$5))/D$107","v":3.826641802124997E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L39*(1-D$5*D$94)/(1-D$5))/D$107","v":2.5916842168173045E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D48*D61*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E71*D$88/D$107","v":0},{"$f":"SUM(D135:D142)","v":2.7039858042852648E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E73*D$88/D$107","v":5.758296144978972E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E74*D$88/D$107","v":6.4775792423434706E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E75*D$88/D$107","v":2.8009043059651416E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E76*D$88/D$107","v":0}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E77*D$88/D$107","v":3.8419327034243888E-3}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D82*D$88/D$107","v":4.8282720382721326E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D121*D124","v":3.3328736078685438E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L30*I$24*(1-D$5*D$94)/(1-D$5))/D$107)","v":5.1813258369951473E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE160-AE16","v":0},0,0,0,1,1,-1,-1,0,0,0,0,0,0,0,0]
[null,"IMPROVED SCENARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE161-AE17","v":0},0,0,0,1,1,-1,-1,0,0,0,0,0,0,0,0]
[null,"Taxes",null,{"$f":"'Input A1'!W45","v":0.39200000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE162-AE18","v":0},0,0,0,1,1,-1,-1,0,0,0,0,0,0,0,0]
[null,"Contingency",null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE163-AE19","v":0},0,0,1,1,-1,0,0,0,0,0,0,0,0,0,0]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE164-AE20","v":0},0,0,1,0,-1,0,0,0,0,0,0,0,0,0,0]
[null,"Discount Rate",null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE165-AE21","v":0},0,0,1,-1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales","MW",{"$f":"'Summary A1'!J279","v":50.000000000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE166-AE22","v":0},0,0,0,-1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization Factor",null,{"$f":"'Input A1'!W40","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE167-AE23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D152)*(1+D155)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E169","v":-5},{"$f":"N158+1","v":-4},{"$f":"O158+1","v":-3},-2,-1,0,1,2,3,4,5,{"$f":"X158+1","v":6},{"$f":"Y158+1","v":7},8,{"$f":"AA158+1","v":9},{"$f":"AB158+1","v":10},null,{"$f":"N158","v":-5},-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"Duration yrs","Discount rate ",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!J$273+'Summary A1'!J286)*(1+D$150)","v":116381839.87636709},{"$f":"'Input A1'!W$56","v":1.5},{"$f":"'Input A1'!W65","v":7.0000000000000007E-2},null,null,{"$f":"(D160)/(D$153*1000)","v":2327.6367975273415},"$/kW",{"$f":"SUM(AE160:AT160)","v":2},{"$f":"($I160/K160)/($I$168)","v":0.30690545467485547},null,{"$f":"IF(N$158<1,IF(-$E160<N$158,$L160,0),0)/(1+$F160)^N$158","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,$L160,0),0)/(1+$F160)^O$158","v":0},0,0,0.32838883650209538,0.30690545467485547,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E160<N$158,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!J$158)*(1+D150)","v":0},{"$f":"'Input A1'!W$55","v":1.25},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,null,{"$f":"(D161)/(D$153*1000)","v":0},"$/kW",{"$f":"SUM(AE161:AT161)","v":2},{"$f":"($I161/K161)/($I$168)","v":0},null,{"$f":"IF(N$158<1,IF(-$E161<N$158,$L161,0),0)/(1+$F161)^N$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!J$131*(1+D$150)-D163","v":53515703.289663352},{"$f":"'Input A1'!W$55","v":1.25},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,null,1070.314065793267,"$/kW",2,0.14112391819725786,null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L162,0),0)/(1+$F162)^N$158","v":0},0,0,0,0.15100259247106593,0.14112391819725786,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$J$126+'Summary A1'!J287)*(1+$D$150)","v":1100000},{"$f":"'Input A1'!T54","v":1},{"$f":"F162","v":7.0000000000000007E-2},null,null,21.999999999999996,"$/kW",2,2.9007618413746565E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,$L163,0),0)/(1+$F163)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,$L163,0),0)/(1+$F163)^O$158","v":0},0,3.3210822321898445E-3,3.1038151702708827E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!J$105*(1+D$150)-D165","v":9897520.5106774848},{"$f":"'Input A1'!W$53","v":1},{"$f":"'Input A1'!W63","v":7.0000000000000007E-2},null,null,197.95041021354967,"$/kW",2,2.6100318019632956E-2,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L164,0),0)/(1+$F164)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,$L164,0),0)/(1+$F164)^O$158","v":0},0,2.9882254100677772E-2,2.7927340281007264E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$J$103*(1+$D$150)","v":0},0,{"$f":"F164","v":7.0000000000000007E-2},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,$L165,0),0)/(1+$F165)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,$L165,0),0)/(1+$F165)^O$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!J$82*(1+D$150)-D167","v":7967798.6647098288},{"$f":"'Input A1'!W$52","v":1},{"$f":"'Input A1'!W62","v":7.0000000000000007E-2},null,null,159.35597329419656,"$/kW",2,2.1011533023951104E-2,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L166,0),0)/(1+$F166)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,$L166,0),0)/(1+$F166)^O$158","v":0},2.5740031450260135E-2,2.405610415912162E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},{"$f":"IF(P$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<P$158,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$J$78*(1+$D$150)","v":742500.00000000012},{"$f":"'Input A1'!T51","v":1},{"$f":"F166","v":7.0000000000000007E-2},null,null,14.85,"$/kW",2,1.9580142429278932E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,$L167,0),0)/(1+$F167)^N158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,$L167,0),0)/(1+$F167)^O158","v":2.5665572571530533E-3},2.3986516421991154E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":1},{"$f":"IF(P$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<P$158,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D160:D167)","v":189605362.34141776},{"$f":"SUM(E166:E167)+E164+MAX(E160:E162)","v":4.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I160:I167)","v":3792.1072468283551},"$/kW",null,"∑",{"$f":"SUM(N168:AB168)","v":1.0464166381381543},{"$f":"SUM(N160:N167)","v":0},2.5665572571530533E-3,2.813868309245925E-2,5.7259440491989236E-2,0.51042258442443944,0.44802937287211331,0,0,0,{"$f":"SUM(W160:W167)","v":0},0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E168,0)","v":5}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!J$130+'Summary A1'!J$129","v":36853565.07389652},null,null,null,null,null,{"$f":"(D171)/(D$153*1000)","v":737.07130147793032},{"$f":"K162","v":2},{"$f":"($J171/K171)/($I$168)","v":9.7184922986342542E-2},null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L171,0),0)/(1+$F162)^N158","v":0},0,0,0,0.10398786759538652,9.7184922986342542E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!J$100","v":8354996.113140679},null,null,null,null,null,{"$f":"(D172)/(D$153*1000)","v":167.09992226281355},{"$f":"K164","v":2},{"$f":"($J172/K172)/($I$168)","v":2.2032594463483685E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L172,0),0)/(1+$F164)^N158","v":0},0,0,2.5225117401242472E-2,2.3574876075927544E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!J$76","v":5400000},null,null,null,null,null,{"$f":"(D173)/(D$153*1000)","v":107.99999999999999},{"$f":"K166","v":2},{"$f":"($J173/K173)/($I$168)","v":1.4240103584930133E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L173,0),0)/(1+$F166)^N158","v":0},0,1.7444739215993568E-2,1.630349459438651E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D171:D173)","v":50608561.1870372},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J171:J173)","v":1012.1712237407439},"∑",{"$f":"SUM(N174:AC174)","v":0.28372101786927917},null,{"$f":"SUM(N171:N173)","v":0},{"$f":"SUM(O171:O173)","v":0},1.7444739215993568E-2,4.1528611995628982E-2,0.12756274367131407,9.7184922986342542E-2,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N168:AC168)","v":1.0464166381381543},null,{"$f":"'Revised COE - DCF'!G182","v":1.0464166381381546},"values in green are from the cash flow sheet \"Revised COE - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I168*D176","v":3968.1241166854597},{"$f":"D177*D$153*1000","v":198406205.83427301},{"$f":"'Revised COE - DCF'!G172","v":198406205.83427301}]
[null,"PV of Drilling activities","$/kW",{"$f":"I168*L174","v":1075.9005279396108},{"$f":"D178*D$153*1000","v":53795026.396980546},null,null,null,null,null,"Plant Construction",{"$f":"M178*I$168","v":2409.1040854407984},{"$f":"SUM(N178:AC178)","v":0.6352942911769508},{"$f":"N160","v":0},0,0,0,0.32838883650209538,0.30690545467485547,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",0,{"$f":"SUM(N179:AC179)","v":0},{"$f":"N161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",1107.7750580960314,0.29212651066832379,{"$f":"N162","v":0},0,0,0,0.15100259247106593,0.14112391819725786,0,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",219.22018179099558,5.7809594381685037E-2,{"$f":"N164","v":0},0,0,2.9882254100677772E-2,2.7927340281007264E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D197=1000,D151,D197)","v":30},null,null,null,null,null,null,"Exploration",188.83228670838406,4.9796135609381759E-2,{"$f":"N166","v":0},0,2.5740031450260135E-2,2.405610415912162E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D151>D182,'Reservoir F1'!AB552,'Reservoir F1'!AD552),IF(D151>D182,'Reservoir B1'!Y$552,'Reservoir B1'!AA$552))","v":32.976975561835211},null,null,null,null,null,null,"permitting",43.19250464924999,1.1390106301812895E-2,{"$f":"N163+N165+N167","v":0},2.5665572571530533E-3,2.3986516421991154E-3,3.3210822321898445E-3,{"$f":"R163+R165+R167","v":3.1038151702708827E-3},0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D183*D154/(D154*D153))/D182)","v":1.3777982574887826E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M178:M183)","v":1.0464166381381541}]
[null,"effective discount rate (dc)",null,{"$f":"(D152+D184)/(1-D184)","v":8.4948400151945935E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D185),1,1,J224:J263)","v":10.751917565552457}]
[null,"MCRFc",null,{"$f":"(1)/D186","v":9.3006665453225862E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D197=1000,0,1)*IF(A3=0,'LCOE Flash'!R71,'LCOE Binary'!R71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D191/(D153*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D151/E197,1)*E197>=D151-5,FLOOR(D151/E197,1)*E197<D151,(MOD(D151,E197)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ48,'Reservoir B1'!AG48)","v":1000},{"$f":"ROUNDUP(D197,0)","v":1000},{"$f":"IF(D$151<D197,D197,IF(A$2=1,E197,D197))","v":1000},{"$f":"IF(F197>D$151-5,0,(1+D$152)^-F197)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ49,'Reservoir B1'!AG49)","v":1000},{"$f":"ROUNDUP(D198,0)","v":1000},1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ50,'Reservoir B1'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ51,'Reservoir B1'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ52,'Reservoir B1'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ53,'Reservoir B1'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ54,'Reservoir B1'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G197:G204)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D194=1,1/(1+D152)^F197,IF(F197<=0,1,(1-(1+D152)^(-F197*(CEILING(D151/F197,1)-1-D193)))/((1+D152)^(F197)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D152)^(D194*F198)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D192*D204","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D207+D177","v":3968.1241166854597}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D176*I168+D192*D205+D192*D194*D206)*(1-D149*D238)/(1-D149)/D251","v":4.8486844565064531E-2}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A215=1,('Input A1'!W$329+'Input A1'!W$330)/100,0)","v":0},{"$f":"D215*8760*D154","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A215=1,0,'Summary A1'!J$247)","v":1361835.4228742998},{"$f":"D217/(D$153*1000)","v":27.236708457485992},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A215=1,0,'Summary A1'!J$252)","v":1745727.5981455059},{"$f":"D218/(D$153*1000)","v":34.91455196291011},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A215=1,0,('Summary A1'!J$257-D221))","v":528035.14798065741},10.560702959613147,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V224:$V253)","v":30},{"$f":"SUM($V224:$W253)","v":30},{"$f":"SUM($V224:$X253)","v":30},{"$f":"SUM($V224:$Y253)","v":30},{"$f":"SUM($V224:$Z253)","v":30},{"$f":"SUM($V224:$AA253)","v":30},{"$f":"SUM($V224:$AB253)","v":30},{"$f":"SUM($V224:$AC253)","v":29}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A215=1,0,'Summary A1'!J$253+'Summary A1'!J$258)","v":0},{"$f":"D220/(D$153*1000)","v":0},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A215=1,0,IF(A3=0,'O&M Cost F1'!Q225,'O&M Costs B1'!Q$75))","v":724652.26252747444},14.493045250549487,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219-AD219","v":30},{"$f":"AF219-AE219","v":0},{"$f":"AG219-AF219","v":0},{"$f":"AH219-AG219","v":0},{"$f":"AI219-AH219","v":0},{"$f":"AJ219-AI219","v":0},{"$f":"AK219-AJ219","v":0},{"$f":"AL219-AK219","v":-1}]
[null,null,"$/kW",{"$f":"SUM(E215:E221)","v":87.205008630558737},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup","7th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D152)),1,1,J224:J263)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D222*D223","v":1082.1305435045872},{"$f":"D224*D153*1000","v":54106527.175229371},{"$f":"'Revised COE - DCF'!G248","v":54106527.175229363},null,null,1,{"$f":"IF(I224>D$151,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(I224>10,L$286,L$285)*J224","v":0},null,{"$f":"IF($I224=$F$197,$K$224,IF(N223=$K$224,$K$225,IF(N222=$K$224,$K$226,IF(N221=$K$224,$K$227,IF(N219=$K$224,$K$228,IF(N218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$198,$K$224,IF(O223=$K$224,$K$225,IF(O222=$K$224,$K$226,IF(O221=$K$224,$K$227,IF(O219=$K$224,$K$228,IF(O218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$199,$K$224,IF(P223=$K$224,$K$225,IF(P222=$K$224,$K$226,IF(P221=$K$224,$K$227,IF(P219=$K$224,$K$228,IF(P218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$200,$K$224,IF(Q223=$K$224,$K$225,IF(Q222=$K$224,$K$226,IF(Q221=$K$224,$K$227,IF(Q219=$K$224,$K$228,IF(Q218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$201,$K$224,IF(R223=$K$224,$K$225,IF(R222=$K$224,$K$226,IF(R221=$K$224,$K$227,IF(R219=$K$224,$K$228,IF(R218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$202,$K$224,IF(S223=$K$224,$K$225,IF(S222=$K$224,$K$226,IF(S221=$K$224,$K$227,IF(S219=$K$224,$K$228,IF(S218=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I224<F$197,1,0)","v":1},{"$f":"IF($I224<$F$198,1,0)-V224","v":0},{"$f":"IF($I224<$F$199,1,0)-SUM($V224:W224)","v":0},{"$f":"IF($I224<$F$200,1,0)-SUM($V224:X224)","v":0},{"$f":"IF($I224<$F$201,1,0)-SUM($V224:Y224)","v":0},{"$f":"IF($I224<$F$202,1,0)-SUM($V224:Z224)","v":0},{"$f":"IF($I224<$F$203,1,0)-SUM($V224:AA224)","v":0},{"$f":"IF($I224<$F$204,1,0)-SUM($V224:AB224)","v":-1},null,{"$f":"V224","v":1},{"$f":"IF(($I224<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A215=1,0,'Summary A1'!J$259)","v":1271655.9076686054},null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($I225=$F$197,$K$224,IF(N224=$K$224,$K$225,IF(N223=$K$224,$K$226,IF(N222=$K$224,$K$227,IF(N221=$K$224,$K$228,IF(N219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$198,$K$224,IF(O224=$K$224,$K$225,IF(O223=$K$224,$K$226,IF(O222=$K$224,$K$227,IF(O221=$K$224,$K$228,IF(O219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$199,$K$224,IF(P224=$K$224,$K$225,IF(P223=$K$224,$K$226,IF(P222=$K$224,$K$227,IF(P221=$K$224,$K$228,IF(P219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$200,$K$224,IF(Q224=$K$224,$K$225,IF(Q223=$K$224,$K$226,IF(Q222=$K$224,$K$227,IF(Q221=$K$224,$K$228,IF(Q219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$201,$K$224,IF(R224=$K$224,$K$225,IF(R223=$K$224,$K$226,IF(R222=$K$224,$K$227,IF(R221=$K$224,$K$228,IF(R219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$202,$K$224,IF(S224=$K$224,$K$225,IF(S223=$K$224,$K$226,IF(S222=$K$224,$K$227,IF(S221=$K$224,$K$228,IF(S219=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I225<F$197,1,0)","v":1},{"$f":"IF($I225<$F$198,1,0)-V225","v":0},{"$f":"IF($I225<$F$199,1,0)-SUM($V225:W225)","v":0},{"$f":"IF($I225<$F$200,1,0)-SUM($V225:X225)","v":0},{"$f":"IF($I225<$F$201,1,0)-SUM($V225:Y225)","v":0},{"$f":"IF($I225<$F$202,1,0)-SUM($V225:Z225)","v":0},{"$f":"IF($I225<$F$203,1,0)-SUM($V225:AA225)","v":0},{"$f":"IF($I225<F$203,1,0)-SUM($V225:AB225)","v":0},null,{"$f":"V225","v":1},0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D225/(D153*1000)","v":25.433118153372106},{"$f":"D222+D226","v":112.63812678393084},null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($I226=$F$197,$K$224,IF(N225=$K$224,$K$225,IF(N224=$K$224,$K$226,IF(N223=$K$224,$K$227,IF(N222=$K$224,$K$228,IF(N221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$198,$K$224,IF(O225=$K$224,$K$225,IF(O224=$K$224,$K$226,IF(O223=$K$224,$K$227,IF(O222=$K$224,$K$228,IF(O221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$199,$K$224,IF(P225=$K$224,$K$225,IF(P224=$K$224,$K$226,IF(P223=$K$224,$K$227,IF(P222=$K$224,$K$228,IF(P221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$200,$K$224,IF(Q225=$K$224,$K$225,IF(Q224=$K$224,$K$226,IF(Q223=$K$224,$K$227,IF(Q222=$K$224,$K$228,IF(Q221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$201,$K$224,IF(R225=$K$224,$K$225,IF(R224=$K$224,$K$226,IF(R223=$K$224,$K$227,IF(R222=$K$224,$K$228,IF(R221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$202,$K$224,IF(S225=$K$224,$K$225,IF(S224=$K$224,$K$226,IF(S223=$K$224,$K$227,IF(S222=$K$224,$K$228,IF(S221=$K$224,$K$229,0))))))","v":0},null,null,1,0,{"$f":"IF($I226<$F$199,1,0)-SUM($V226:W226)","v":0},{"$f":"IF($I226<$F$200,1,0)-SUM($V226:X226)","v":0},{"$f":"IF($I226<$F$201,1,0)-SUM($V226:Y226)","v":0},{"$f":"IF($I226<$F$202,1,0)-SUM($V226:Z226)","v":0},{"$f":"IF($I226<$F$203,1,0)-SUM($V226:AA226)","v":0},{"$f":"IF($I226<F$203,1,0)-SUM($V226:AB226)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D152,-1,-1,J224:J263)","v":12.40904118350586},null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I227<$F$199,1,0)-SUM($V227:W227)","v":0},{"$f":"IF($I227<$F$200,1,0)-SUM($V227:X227)","v":0},{"$f":"IF($I227<$F$201,1,0)-SUM($V227:Y227)","v":0},{"$f":"IF($I227<$F$202,1,0)-SUM($V227:Z227)","v":0},{"$f":"IF($I227<$F$203,1,0)-SUM($V227:AA227)","v":0},{"$f":"IF($I227<F$203,1,0)-SUM($V227:AB227)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D226*D227","v":315.60061059016499},{"$f":"D228*D153*1000","v":15780030.529508252},{"$f":"'Revised COE - DCF'!G251","v":15780030.529508248},null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I228<$F$199,1,0)-SUM($V228:W228)","v":0},{"$f":"IF($I228<$F$200,1,0)-SUM($V228:X228)","v":0},{"$f":"IF($I228<$F$201,1,0)-SUM($V228:Y228)","v":0},{"$f":"IF($I228<$F$202,1,0)-SUM($V228:Z228)","v":0},{"$f":"IF($I228<$F$203,1,0)-SUM($V228:AA228)","v":0},{"$f":"IF($I228<F$203,1,0)-SUM($V228:AB228)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D224+D228","v":1397.7311540947521},{"$f":"D229*D$153*1000","v":69886557.704737619},{"$f":"F224+F228","v":69886557.704737604},null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I229<$F$199,1,0)-SUM($V229:W229)","v":0},{"$f":"IF($I229<$F$200,1,0)-SUM($V229:X229)","v":0},{"$f":"IF($I229<$F$201,1,0)-SUM($V229:Y229)","v":0},{"$f":"IF($I229<$F$202,1,0)-SUM($V229:Z229)","v":0},{"$f":"IF($I229<$F$203,1,0)-SUM($V229:AA229)","v":0},{"$f":"IF($I229<F$203,1,0)-SUM($V229:AB229)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I230<$F$199,1,0)-SUM($V230:W230)","v":0},{"$f":"IF($I230<$F$200,1,0)-SUM($V230:X230)","v":0},{"$f":"IF($I230<$F$201,1,0)-SUM($V230:Y230)","v":0},{"$f":"IF($I230<$F$202,1,0)-SUM($V230:Z230)","v":0},{"$f":"IF($I230<$F$203,1,0)-SUM($V230:AA230)","v":0},{"$f":"IF($I230<F$203,1,0)-SUM($V230:AB230)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I231<$F$199,1,0)-SUM($V231:W231)","v":0},{"$f":"IF($I231<$F$200,1,0)-SUM($V231:X231)","v":0},{"$f":"IF($I231<$F$201,1,0)-SUM($V231:Y231)","v":0},{"$f":"IF($I231<$F$202,1,0)-SUM($V231:Z231)","v":0},{"$f":"IF($I231<$F$203,1,0)-SUM($V231:AA231)","v":0},{"$f":"IF($I231<F$203,1,0)-SUM($V231:AB231)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D152)^$D151-1)/(D152*(1+D152)^$D151))","v":12.40904118350586},null,null,null,null,9,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I232<$F$199,1,0)-SUM($V232:W232)","v":0},{"$f":"IF($I232<$F$200,1,0)-SUM($V232:X232)","v":0},{"$f":"IF($I232<$F$201,1,0)-SUM($V232:Y232)","v":0},{"$f":"IF($I232<$F$202,1,0)-SUM($V232:Z232)","v":0},{"$f":"IF($I232<$F$203,1,0)-SUM($V232:AA232)","v":0},{"$f":"IF($I232<F$203,1,0)-SUM($V232:AB232)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D232*(D222+D226)/D251+D230/1000","v":1.5405815830275876E-2},null,null,null,null,10,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I233<$F$199,1,0)-SUM($V233:W233)","v":0},{"$f":"IF($I233<$F$200,1,0)-SUM($V233:X233)","v":0},{"$f":"IF($I233<$F$201,1,0)-SUM($V233:Y233)","v":0},{"$f":"IF($I233<$F$202,1,0)-SUM($V233:Z233)","v":0},{"$f":"IF($I233<$F$203,1,0)-SUM($V233:AA233)","v":0},{"$f":"IF($I233<F$203,1,0)-SUM($V233:AB233)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I234<$F$199,1,0)-SUM($V234:W234)","v":0},{"$f":"IF($I234<$F$200,1,0)-SUM($V234:X234)","v":0},{"$f":"IF($I234<$F$201,1,0)-SUM($V234:Y234)","v":0},{"$f":"IF($I234<$F$202,1,0)-SUM($V234:Z234)","v":0},{"$f":"IF($I234<$F$203,1,0)-SUM($V234:AA234)","v":0},{"$f":"IF($I234<F$203,1,0)-SUM($V234:AB234)","v":0},null,1,{"$f":"IF(($I234<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I235<$F$199,1,0)-SUM($V235:W235)","v":0},{"$f":"IF($I235<$F$200,1,0)-SUM($V235:X235)","v":0},{"$f":"IF($I235<$F$201,1,0)-SUM($V235:Y235)","v":0},{"$f":"IF($I235<$F$202,1,0)-SUM($V235:Z235)","v":0},{"$f":"IF($I235<$F$203,1,0)-SUM($V235:AA235)","v":0},{"$f":"IF($I235<F$203,1,0)-SUM($V235:AB235)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I236<$F$199,1,0)-SUM($V236:W236)","v":0},{"$f":"IF($I236<$F$200,1,0)-SUM($V236:X236)","v":0},{"$f":"IF($I236<$F$201,1,0)-SUM($V236:Y236)","v":0},{"$f":"IF($I236<$F$202,1,0)-SUM($V236:Z236)","v":0},{"$f":"IF($I236<$F$203,1,0)-SUM($V236:AA236)","v":0},{"$f":"IF($I236<F$203,1,0)-SUM($V236:AB236)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I237<$F$199,1,0)-SUM($V237:W237)","v":0},{"$f":"IF($I237<$F$200,1,0)-SUM($V237:X237)","v":0},{"$f":"IF($I237<$F$201,1,0)-SUM($V237:Y237)","v":0},{"$f":"IF($I237<$F$202,1,0)-SUM($V237:Z237)","v":0},{"$f":"IF($I237<$F$203,1,0)-SUM($V237:AA237)","v":0},{"$f":"IF($I237<F$203,1,0)-SUM($V237:AB237)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D152),1,1,K224:K229)","v":0.8315483216571633},null,{"$f":"D238*D177","v":3299.6869493571076},{"$f":"F238*D153*1000","v":164984347.46785539},{"$f":"'Revised COE - DCF'!G197","v":164982926.90973914},15,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I238<$F$199,1,0)-SUM($V238:W238)","v":0},{"$f":"IF($I238<$F$200,1,0)-SUM($V238:X238)","v":0},{"$f":"IF($I238<$F$201,1,0)-SUM($V238:Y238)","v":0},{"$f":"IF($I238<$F$202,1,0)-SUM($V238:Z238)","v":0},{"$f":"IF($I238<$F$203,1,0)-SUM($V238:AA238)","v":0},{"$f":"IF($I238<F$203,1,0)-SUM($V238:AB238)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(N255:S255)","v":0},{"$f":"'Revised COE - DCF'!G197/'Revised COE - DCF'!G172","v":0.83154116180996851},{"$f":"D239*D192","v":0},{"$f":"F239*D153*1000","v":0},{"$f":"'Revised COE - DCF'!G236","v":0},16,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I239<$F$199,1,0)-SUM($V239:W239)","v":0},{"$f":"IF($I239<$F$200,1,0)-SUM($V239:X239)","v":0},{"$f":"IF($I239<$F$201,1,0)-SUM($V239:Y239)","v":0},{"$f":"IF($I239<$F$202,1,0)-SUM($V239:Z239)","v":0},{"$f":"IF($I239<$F$203,1,0)-SUM($V239:AA239)","v":0},{"$f":"IF($I239<F$203,1,0)-SUM($V239:AB239)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F238+F239","v":3299.6869493571076},null,null,null,{"$f":"H238+H239","v":164982926.90973914},17,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I240<$F$199,1,0)-SUM($V240:W240)","v":0},{"$f":"IF($I240<$F$200,1,0)-SUM($V240:X240)","v":0},{"$f":"IF($I240<$F$201,1,0)-SUM($V240:Y240)","v":0},{"$f":"IF($I240<$F$202,1,0)-SUM($V240:Z240)","v":0},{"$f":"IF($I240<$F$203,1,0)-SUM($V240:AA240)","v":0},{"$f":"IF($I240<F$203,1,0)-SUM($V240:AB240)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D238*D208","v":3299.6869493571076},null,null,null,{"$f":"D241*D153*1000","v":164984347.46785539},18,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I241<$F$199,1,0)-SUM($V241:W241)","v":0},{"$f":"IF($I241<$F$200,1,0)-SUM($V241:X241)","v":0},{"$f":"IF($I241<$F$201,1,0)-SUM($V241:Y241)","v":0},{"$f":"IF($I241<$F$202,1,0)-SUM($V241:Z241)","v":0},{"$f":"IF($I241<$F$203,1,0)-SUM($V241:AA241)","v":0},{"$f":"IF($I241<F$203,1,0)-SUM($V241:AB241)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I242<$F$199,1,0)-SUM($V242:W242)","v":0},{"$f":"IF($I242<$F$200,1,0)-SUM($V242:X242)","v":0},{"$f":"IF($I242<$F$201,1,0)-SUM($V242:Y242)","v":0},{"$f":"IF($I242<$F$202,1,0)-SUM($V242:Z242)","v":0},{"$f":"IF($I242<$F$203,1,0)-SUM($V242:AA242)","v":0},{"$f":"IF($I242<F$203,1,0)-SUM($V242:AB242)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I243<$F$199,1,0)-SUM($V243:W243)","v":0},{"$f":"IF($I243<$F$200,1,0)-SUM($V243:X243)","v":0},{"$f":"IF($I243<$F$201,1,0)-SUM($V243:Y243)","v":0},{"$f":"IF($I243<$F$202,1,0)-SUM($V243:Z243)","v":0},{"$f":"IF($I243<$F$203,1,0)-SUM($V243:AA243)","v":0},{"$f":"IF($I243<F$203,1,0)-SUM($V243:AB243)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I244<$F$199,1,0)-SUM($V244:W244)","v":0},{"$f":"IF($I244<$F$200,1,0)-SUM($V244:X244)","v":0},{"$f":"IF($I244<$F$201,1,0)-SUM($V244:Y244)","v":0},{"$f":"IF($I244<$F$202,1,0)-SUM($V244:Z244)","v":0},{"$f":"IF($I244<$F$203,1,0)-SUM($V244:AA244)","v":0},{"$f":"IF($I244<F$203,1,0)-SUM($V244:AB244)","v":0},null,1,{"$f":"IF(($I244<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D154","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I245<$F$199,1,0)-SUM($V245:W245)","v":0},{"$f":"IF($I245<$F$200,1,0)-SUM($V245:X245)","v":0},{"$f":"IF($I245<$F$201,1,0)-SUM($V245:Y245)","v":0},{"$f":"IF($I245<$F$202,1,0)-SUM($V245:Z245)","v":0},{"$f":"IF($I245<$F$203,1,0)-SUM($V245:AA245)","v":0},{"$f":"IF($I245<F$203,1,0)-SUM($V245:AB245)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I246<$F$199,1,0)-SUM($V246:W246)","v":0},{"$f":"IF($I246<$F$200,1,0)-SUM($V246:X246)","v":0},{"$f":"IF($I246<$F$201,1,0)-SUM($V246:Y246)","v":0},{"$f":"IF($I246<$F$202,1,0)-SUM($V246:Z246)","v":0},{"$f":"IF($I246<$F$203,1,0)-SUM($V246:AA246)","v":0},{"$f":"IF($I246<F$203,1,0)-SUM($V246:AB246)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I247<$F$199,1,0)-SUM($V247:W247)","v":0},{"$f":"IF($I247<$F$200,1,0)-SUM($V247:X247)","v":0},{"$f":"IF($I247<$F$201,1,0)-SUM($V247:Y247)","v":0},{"$f":"IF($I247<$F$202,1,0)-SUM($V247:Z247)","v":0},{"$f":"IF($I247<$F$203,1,0)-SUM($V247:AA247)","v":0},{"$f":"IF($I247<F$203,1,0)-SUM($V247:AB247)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D185)^D151-1)/(D185*(1+D185)^D151))/(1-D184)^1","v":10.902126879730611},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^1)*(1-(1+D152)^(-F197*(FLOOR(D151/F197,1)-D193)))/(1-(1+D152)^(-F197))+((((1+D185)^(MOD(D151,F197)+D193*F197)-1)/(D185*(1+D185)^(MOD(D151,F197)+D193*F197)))/(1-D184)^1)/(1+D152)^(D151-(MOD(D151,F197)+D193*F197))","v":10.902126879730611},null,null,null,25,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I248<$F$199,1,0)-SUM($V248:W248)","v":0},{"$f":"IF($I248<$F$200,1,0)-SUM($V248:X248)","v":0},{"$f":"IF($I248<$F$201,1,0)-SUM($V248:Y248)","v":0},{"$f":"IF($I248<$F$202,1,0)-SUM($V248:Z248)","v":0},{"$f":"IF($I248<$F$203,1,0)-SUM($V248:AA248)","v":0},{"$f":"IF($I248<F$203,1,0)-SUM($V248:AB248)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D248*D245","v":90727.499893118147},{"$f":"E248*D245","v":90727.499893118147},null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I249<$F$199,1,0)-SUM($V249:W249)","v":0},{"$f":"IF($I249<$F$200,1,0)-SUM($V249:X249)","v":0},{"$f":"IF($I249<$F$201,1,0)-SUM($V249:Y249)","v":0},{"$f":"IF($I249<$F$202,1,0)-SUM($V249:Z249)","v":0},{"$f":"IF($I249<$F$203,1,0)-SUM($V249:AA249)","v":0},{"$f":"IF($I249<F$203,1,0)-SUM($V249:AB249)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I250<$F$199,1,0)-SUM($V250:W250)","v":0},{"$f":"IF($I250<$F$200,1,0)-SUM($V250:X250)","v":0},{"$f":"IF($I250<$F$201,1,0)-SUM($V250:Y250)","v":0},{"$f":"IF($I250<$F$202,1,0)-SUM($V250:Z250)","v":0},{"$f":"IF($I250<$F$203,1,0)-SUM($V250:AA250)","v":0},{"$f":"IF($I250<F$203,1,0)-SUM($V250:AB250)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D151<D197,D249,E249)","v":90727.499893118147},null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I251<$F$199,1,0)-SUM($V251:W251)","v":0},{"$f":"IF($I251<$F$200,1,0)-SUM($V251:X251)","v":0},{"$f":"IF($I251<$F$201,1,0)-SUM($V251:Y251)","v":0},{"$f":"IF($I251<$F$202,1,0)-SUM($V251:Z251)","v":0},{"$f":"IF($I251<$F$203,1,0)-SUM($V251:AA251)","v":0},{"$f":"IF($I251<F$203,1,0)-SUM($V251:AB251)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE - DCF'!G190/(D153*1000)","v":91120.715806345455},{"$f":"IF(D197<D151,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I252<$F$199,1,0)-SUM($V252:W252)","v":0},{"$f":"IF($I252<$F$200,1,0)-SUM($V252:X252)","v":0},{"$f":"IF($I252<$F$201,1,0)-SUM($V252:Y252)","v":0},{"$f":"IF($I252<$F$202,1,0)-SUM($V252:Z252)","v":0},{"$f":"IF($I252<$F$203,1,0)-SUM($V252:AA252)","v":0},{"$f":"IF($I252<F$203,1,0)-SUM($V252:AB252)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D251/D252-1","v":-4.3153295027114069E-3},null,null,null,null,30,{"$f":"IF(I253>D$151,0,1)","v":1},null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I253<$F$199,1,0)-SUM($V253:W253)","v":0},{"$f":"IF($I253<$F$200,1,0)-SUM($V253:X253)","v":0},{"$f":"IF($I253<$F$201,1,0)-SUM($V253:Y253)","v":0},{"$f":"IF($I253<$F$202,1,0)-SUM($V253:Z253)","v":0},{"$f":"IF($I253<$F$203,1,0)-SUM($V253:AA253)","v":0},{"$f":"IF($I253<F$203,1,0)-SUM($V253:AB253)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(I254>D$151,0,1)","v":0}]
[null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$152),1,1,N224:N253)","v":0},{"$f":"SERIESSUM(1/(1+$D$152),1,1,O224:O253)","v":0},0,0,0,0,null,"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$289),1,1,V224:V253)","v":30},{"$f":"SERIESSUM(1/(1+$D$289),1,1,W231:W253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,X239:X253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Y246:Y253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Z224:Z253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AA224:AA253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AB224:AB253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AC224:AC253)","v":-1},null,{"$f":"SERIESSUM(1/(1+($D$184/(1-$D$184))),1,1,AE224:AE253)","v":24.370014133539478},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D185)^D258-1)/(D185*(1+D185)^D258))/(1-D184)^D188","v":6.6545430323665551},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^D188)*(1-(1+D152)^(-F197*(FLOOR(D258/F197,1))))/(1-(1+D152)^(-F197))+((((1+D185)^MOD(D258,F197)-1)/(D185*(1+D185)^MOD(D258,F197)))/(1-D184)^D188)/(1+D152)^(D258-MOD(D258,F197))","v":6.6545430323665551},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D248","v":10.902126879730611},{"$f":"E248","v":10.902126879730611},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D197>D151,D261,E261)*D245","v":55379.107115354469},null,{"$f":"'Revised COE - DCF'!H190/(D153*1000)","v":55395.298658271618},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D197>D151,D262,E262)*D245","v":90727.499893118147},null,{"$f":"D252","v":91120.715806345455}]
[null,"Levelized Royalties",null,{"$f":"(D257*D263+D259*(D264-D263))/D251","v":2.4318184942157615E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D211+D233)/(1-D265)","v":6.5485140144333417E-2},null,{"$f":"'Revised COE - DCF'!G5","v":5.2768154034405011E-2},"LCOE from Revised COE - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D271:D286)","v":6.5485140144333417E-2},{"$f":"SUM(D271:D277)","v":4.8486844565064531E-2}]
[null,"Exploration","$/kW-hr",{"$f":"(L182*(1-D$149*D$238)/(1-D$149))/D$251","v":2.307357699824911E-3}]
[null,"Confirmation","$/kW-hr",{"$f":"(L181*(1-D$149*D$238)/(1-D$149))/D$251","v":2.6786699627993878E-3}]
[null,"Well Field","$/kW-hr",{"$f":"(L180*(1-D$149*D$238)/(1-D$149))/D$251","v":1.3535997230808198E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L179*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Power Plant","$/kW-hr",{"$f":"(L178*(1-D$149*D$238)/(1-D$149))/D$251","v":2.9437046800189357E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L183*(1-D$149*D$238)/(1-D$149))/D$251","v":5.2777287144267456E-4}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D192*D205*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E215*D$232/D$251","v":0},{"$f":"SUM(D279:D286)","v":1.6998295579268886E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E217*D$232/D$251","v":3.725236971703687E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E218*D$232/D$251","v":4.7753560245990005E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E219*D$232/D$251","v":1.4444153989363042E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E220*D$232/D$251","v":0}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E221*D$232/D$251","v":1.9822523005742403E-3}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D226*D$232/D$251","v":3.4785551344626428E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D265*D268","v":1.5924797489930101E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L174*I$24*(1-D$149*D$94)/(1-D$5))/D$107)","v":2.1843028951470052E-2}]

{"sheet":"EERE COE 10-90","index":13,"n_rows":288,"n_cols":46,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"'Input A1'!A398","v":1}]
[null,"P10% Scenario"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!Y46","v":30}]
[null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!L279","v":29.999999999999996}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!Y40","v":0.95}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E25","v":-7},{"$f":"N14+1","v":-6},{"$f":"O14+1","v":-5},-4,-3,-2,-1,0,1,2,3,{"$f":"X14+1","v":4},5,6,{"$f":"AA14+1","v":7},8]
[null,null,null,null,"Duration yrs","Activity Discount rate",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!L$273+'Summary A1'!L$286)*(1+D$6)","v":163856580.98108947},{"$f":"'Input A1'!Y$56","v":2},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D16)/(D$9*1000)","v":5461.8860327029834},"$/kW",{"$f":"SUM(AE16:AT16)","v":2},{"$f":"($I16/K16)/($I$24)","v":0.33402596637266802},null,{"$f":"IF(N$14<1,IF(-$E16<N$14,$L16,0),0)/(1+$F16)^N$14","v":0},{"$f":"IF(O$14<1,IF(-$E16<O$14,$L16,0),0)/(1+$F16)^O$14","v":0},0,0,0,0,0.35740778401875478,0.33402596637266802,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<1,IF(-$E16<N$14,1,0),0)","v":0},0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!L$158)*(1+D$6)","v":0},{"$f":"'Input A1'!Y$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,0,"$/kW",{"$f":"SUM(AE17:AT17)","v":2},{"$f":"($I17/K17)/($I$24)","v":0},null,{"$f":"IF(N$14<1,IF(-$E17<N$14,$L17,0),0)/(1+$F17)^N$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!L$131*(1+D$6)-D19","v":25894148.278912526},{"$f":"'Input A1'!Y$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,863.13827596375097,"$/kW",2,5.2785904908263181E-2,null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L18,0),0)/(1+$F18)^N$14","v":0},0,0,0,0,0,6.0703790644502653E-2,5.2785904908263181E-2,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$L$126+'Summary A1'!L287)*(1+$D$6)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F18","v":0.15},null,null,38.333333333333336,"$/kW",1,4.6886107232141042E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,$L19,0),0)/(1+$F19)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,$L19,0),0)/(1+$F19)^O$14","v":0},0,0,0,6.2006876814506518E-3,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!L$105*(1+D$6)-D21","v":32445274.839237086},{"$f":"'Input A1'!Y$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,1081.509161307903,"$/kW",2,6.6140549360380774E-2,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L20,0),0)/(1+$F20)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,$L20,0),0)/(1+$F20)^O$14","v":0},0,0,0.1453107869447566,0.11177752841904352,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$L$103*(1+$D$6)","v":0},0,{"$f":"F20","v":0.3},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,$L21,0),0)/(1+$F21)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,$L21,0),0)/(1+$F21)^O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!L$82*(1+D$6)-D23","v":20796460.220891096},{"$f":"'Input A1'!Y$52","v":2},{"$f":"'Input A1'!T62","v":0.3},null,null,693.21534069636994,"$/kW",3,2.8262755477265377E-2,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L22,0),0)/(1+$F22)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,$L22,0),0)/(1+$F22)^O$14","v":0},0.10493763269420296,8.072125591861766E-2,6.2093273783552047E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},1,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$L$78*(1+$D$6)","v":1132750},{"$f":"'Input A1'!T51","v":1},{"$f":"F22","v":0.3},null,null,37.75833333333334,"$/kW",2,2.3091407811829468E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E22+$E20+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,$L23,0),0)/(1+$F23)^N14","v":0},1.1145781504880882E-2,8.5736780806776013E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D23)","v":245275214.32013017},{"$f":"SUM(E22:E23)+E20+MAX(E16:E18)","v":6.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I16:I23)","v":8175.8404773376733},"$/kW",null,"∑",{"$f":"SUM(N24:AC24)","v":1.3356840709713707},{"$f":"SUM(N16:N23)","v":0},{"$f":"SUM(O16:O23)","v":1.1145781504880882E-2},{"$f":"SUM(P16:P23)","v":0.11351131077488057},8.072125591861766E-2,0.20740406072830864,0.11797821610049418,0.41811157466325743,0.3868118712809312,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E24,0)","v":7}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!L$130+'Summary A1'!L$129","v":17173433.334309831},null,null,null,null,null,{"$f":"(D27)/(D$9*1000)","v":572.44777781032781},{"$f":"K18","v":2},{"$f":"($J27/K27)/($I$24)","v":3.5008497254629407E-2},null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L27,0),0)/(1+$F18)^N14","v":0},0,0,0,0,0,4.0259771842823817E-2,3.5008497254629407E-2,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!L$100","v":26584078.541811254},null,null,null,null,null,{"$f":"(D28)/(D$9*1000)","v":886.13595139370852},{"$f":"K20","v":2},{"$f":"($J28/K28)/($I$24)","v":5.4192345964305312E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L28,0),0)/(1+$F20)^N14","v":0},0,0,0,0.11906058408357879,9.158506467967599E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!L$76","v":15000000},null,null,null,null,null,{"$f":"(D29)/(D$9*1000)","v":500.00000000000006},{"$f":"K22","v":3},{"$f":"($J29/K29)/($I$24)","v":2.0385264013974367E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L29,0),0)/(1+$F22)^N14","v":0},0,7.5689058315405872E-2,5.8222352550312197E-2,4.4786425038701692E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D27:D29)","v":58757511.876121089},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J27:J29)","v":1958.5837292040364},"∑",{"$f":"SUM(N30:AC30)","v":0.46461175376512776},null,{"$f":"SUM(N27:N29)","v":0},{"$f":"SUM(O27:O29)","v":0},7.5689058315405872E-2,5.8222352550312197E-2,0.16384700912228048,9.158506467967599E-2,4.0259771842823817E-2,3.5008497254629407E-2,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N24:AC24)","v":1.3356840709713707},null,{"$f":"'Revised COE 10-90 - DCF'!G54","v":1.3356840709713707},"values in green are from the cash flow sheet \"Revised COE 10-90s - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I24*D32","v":10920.339892382897},{"$f":"D33*D$9*1000","v":327610196.77148688},{"$f":"'Revised COE 10-90 - DCF'!G44","v":327610196.77148682}]
[null,"PV of Drilling activities","$/kW",{"$f":"I24*L30","v":3798.5915826797755},{"$f":"D34*D$9*1000","v":113957747.48039326},null,null,null,null,null,"Plant Construction",{"$f":"M34*I$24","v":5653.0520438475869},{"$f":"SUM(N34:AC34)","v":0.69143375039142274},{"$f":"N16","v":0},{"$f":"O16","v":0},0,0,0,0,0.35740778401875478,0.33402596637266802,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",0,{"$f":"SUM(N35:AC35)","v":0},{"$f":"N17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",927.87364666103224,0.11348969555276583,{"$f":"N18","v":0},0,0,0,0,0,6.0703790644502653E-2,5.2785904908263181E-2,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",2101.9130550019099,0.25708831536380011,{"$f":"N20","v":0},{"$f":"O20","v":0},0,0,0.1453107869447566,0.11177752841904352,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D53=1000,D7,D53)","v":30},null,null,null,null,null,null,"Exploration",2025.5821576682001,0.24775216239637265,{"$f":"N22","v":0},{"$f":"O22","v":0},0.10493763269420296,8.072125591861766E-2,6.2093273783552047E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D7>D38,'Reservoir F1 10-90s'!AB61,'Reservoir F1 10-90s'!AD61),IF(D7>D38,'Reservoir B1 10-90s'!Y$61,'Reservoir B1 10-90s'!AA$61))","v":20.1169618720456},null,null,null,null,null,null,"permitting",211.91898920416679,{"$f":"SUM(N39:AC39)","v":2.5920147267009138E-2},{"$f":"N19+N21+N23","v":0},{"$f":"O19+O21+O23","v":1.1145781504880882E-2},8.5736780806776013E-3,0,0,6.2006876814506518E-3,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D39*D10/(D10*D9))/D38)","v":1.323280129271176E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M39)","v":1.3356840709713704}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D40)/(1-D40)","v":8.4348974511668687E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D41),1,1,K80:K119)","v":10.811154046366417}]
[null,"MCRFc",null,{"$f":"(1)/D42","v":9.2497063284015996E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D53=1000,0,1)*IF(A3=0,'LCOE Flash 10-90s'!Q71,'LCOE Binary 10-90s'!Q71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D47/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D7/E53,1)*E53>=D7-5,FLOOR(D7/E53,1)*E53<D7,(MOD(D7,E53)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0,"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI48,'Reservoir B1 10-90s'!AF48)","v":1000},{"$f":"ROUNDUP(D53,0)","v":1000},{"$f":"IF(D$7<D53,D53,IF(A$2=1,E53,D53))","v":1000},{"$f":"IF(F53>(D$7-5),0,(1+D$8)^-F53)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI49,'Reservoir B1 10-90s'!AF49)","v":1000},{"$f":"ROUNDUP(D54,0)","v":1000},{"$f":"IF(D$7<D54,D54,IF(A$2=1,E54,D54))","v":1000},{"$f":"IF(F54>D$7-5,0,(1+D$8)^-F54)","v":0}]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI50,'Reservoir B1 10-90s'!AF50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI51,'Reservoir B1 10-90s'!AF51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI52,'Reservoir B1 10-90s'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI53,'Reservoir B1 10-90s'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI54,'Reservoir B1 10-90s'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G53:G60)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D50=1,1/(1+D8)^F53,IF(F53<=0,1,(1-(1+D8)^(-F53*(CEILING(D7/F53,1)-1-D49)))/((1+D8)^(F53)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D8)^(D50*F54)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D48*D60","v":0},{"$f":"D63*D$9*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G84","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D63+D33","v":10920.339892382897},{"$f":"D64*D$9*1000","v":327610196.77148688},{"$f":"F33+F63","v":327610196.77148682}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D32*I24+D48*D61+D48*D50*D62)*(1-D5*D94)/(1-D5)/D107","v":0.13277879138051746}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A71=1,('Input A1'!T$329+'Input A1'!T$330)/100,0)","v":0},{"$f":"D71*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A71=1,0,'Summary A1'!L$247)","v":1233544.5988334038},{"$f":"D73/(D$9*1000)","v":41.118153294446799},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A71=1,0,'Summary A1'!L$252)","v":2564711.7023127046},{"$f":"D74/(D$9*1000)","v":85.490390077090169},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A71=1,0,('Summary A1'!L$257-D77))","v":438195.54272988159},{"$f":"D75/(D$9*1000)","v":14.606518090996055},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V80:$V109)","v":30},{"$f":"SUM($V80:$W109)","v":30},{"$f":"SUM($V80:$X109)","v":30},{"$f":"SUM($V80:$Y109)","v":30},{"$f":"SUM($V80:$Z109)","v":30},{"$f":"SUM($V80:$AA109)","v":30},{"$f":"SUM($V80:$AB109)","v":30},{"$f":"SUM($V80:$AB109)","v":30}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A71=1,0,'Summary A1'!L253+'Summary A1'!L258)","v":0},{"$f":"D76/(D$9*1000)","v":0},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A71=1,0,IF(A3=0,'O&M Cost F1 10-90s'!H81,'O&M Costs B1 10-90s'!H$75))","v":589616.40735255368},{"$f":"D77/(D$9*1000)","v":19.653880245085126},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75-AC75","v":30},{"$f":"AE75-AD75","v":0},0,0,0,0,0,0]
[null,null,"$/kW",{"$f":"SUM(E71:E77)","v":160.86894170761815},null,null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,K80:K119)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D78*D79","v":1996.2293227968371},{"$f":"D80*D$9*1000","v":59886879.68390511},{"$f":"'Revised COE 10-90 - DCF'!G121","v":59886879.683905087},null,null,null,1,{"$f":"IF(J80>D$7,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(J80>10,L$284,L$283)*K80","v":0},null,{"$f":"IF($J80=$F$53,$L$80,IF(O79=$L$80,$L$81,IF(O78=$L$80,$L$82,IF(N77=$L$80,$L$83,IF(N75=$L$80,$L$84,IF(N74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$54,$L$80,IF(P79=$L$80,$L$81,IF(P78=$L$80,$L$82,IF(O77=$L$80,$L$83,IF(O75=$L$80,$L$84,IF(O74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$55,$L$80,IF(Q79=$L$80,$L$81,IF(Q78=$L$80,$L$82,IF(P77=$L$80,$L$83,IF(P75=$L$80,$L$84,IF(P74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$56,$L$80,IF(R79=$L$80,$L$81,IF(R78=$L$80,$L$82,IF(Q77=$L$80,$L$83,IF(Q75=$L$80,$L$84,IF(Q74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$57,$L$80,IF(S79=$L$80,$L$81,IF(S78=$L$80,$L$82,IF(R77=$L$80,$L$83,IF(R75=$L$80,$L$84,IF(R74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$58,$L$80,IF(T79=$L$80,$L$81,IF(T78=$L$80,$L$82,IF(S77=$L$80,$L$83,IF(S75=$L$80,$L$84,IF(S74=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J80<F$53,1,0)","v":1},{"$f":"IF($J80<$F$54,1,0)-V80","v":0},{"$f":"IF($J80<$F$55,1,0)-SUM($V80:W80)","v":0},{"$f":"IF($J80<$D$56,1,0)-SUM($V80:X80)","v":0},{"$f":"IF($J80<$D$57,1,0)-SUM($V80:Y80)","v":0},{"$f":"IF($J80<$D$58,1,0)-SUM($V80:Z80)","v":0},{"$f":"IF($J80<$D$59,1,0)-SUM($V80:AA80)","v":0},null,{"$f":"V80","v":1},{"$f":"IF(($J80<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A71=1,0,'Summary A1'!L$259)","v":1499957.523351446},null,null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($J81=$F$53,$L$80,IF(O80=$L$80,$L$81,IF(O79=$L$80,$L$82,IF(O78=$L$80,$L$83,IF(N77=$L$80,$L$84,IF(N75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$54,$L$80,IF(P80=$L$80,$L$81,IF(P79=$L$80,$L$82,IF(P78=$L$80,$L$83,IF(O77=$L$80,$L$84,IF(O75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$55,$L$80,IF(Q80=$L$80,$L$81,IF(Q79=$L$80,$L$82,IF(Q78=$L$80,$L$83,IF(P77=$L$80,$L$84,IF(P75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$56,$L$80,IF(R80=$L$80,$L$81,IF(R79=$L$80,$L$82,IF(R78=$L$80,$L$83,IF(Q77=$L$80,$L$84,IF(Q75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$57,$L$80,IF(S80=$L$80,$L$81,IF(S79=$L$80,$L$82,IF(S78=$L$80,$L$83,IF(R77=$L$80,$L$84,IF(R75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$58,$L$80,IF(T80=$L$80,$L$81,IF(T79=$L$80,$L$82,IF(T78=$L$80,$L$83,IF(S77=$L$80,$L$84,IF(S75=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J81<D$53,1,0)","v":1},{"$f":"IF($J81<$D$54,1,0)-V81","v":0},{"$f":"IF($J81<$D$55,1,0)-SUM($V81:W81)","v":0},{"$f":"IF($J81<$D$56,1,0)-SUM($V81:X81)","v":0},{"$f":"IF($J81<$D$57,1,0)-SUM($V81:Y81)","v":0},{"$f":"IF($J81<$D$58,1,0)-SUM($V81:Z81)","v":0},{"$f":"IF($J81<$D$59,1,0)-SUM($V81:AA81)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D81/(D9*1000)","v":49.998584111714877},{"$f":"D78+D82","v":210.86752581933303},null,null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($J82=$F$53,$L$80,IF(O81=$L$80,$L$81,IF(O80=$L$80,$L$82,IF(O79=$L$80,$L$83,IF(O78=$L$80,$L$84,IF(N77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$54,$L$80,IF(P81=$L$80,$L$81,IF(P80=$L$80,$L$82,IF(P79=$L$80,$L$83,IF(P78=$L$80,$L$84,IF(O77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$55,$L$80,IF(Q81=$L$80,$L$81,IF(Q80=$L$80,$L$82,IF(Q79=$L$80,$L$83,IF(Q78=$L$80,$L$84,IF(P77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$56,$L$80,IF(R81=$L$80,$L$81,IF(R80=$L$80,$L$82,IF(R79=$L$80,$L$83,IF(R78=$L$80,$L$84,IF(Q77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$57,$L$80,IF(S81=$L$80,$L$81,IF(S80=$L$80,$L$82,IF(S79=$L$80,$L$83,IF(S78=$L$80,$L$84,IF(R77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$58,$L$80,IF(T81=$L$80,$L$81,IF(T80=$L$80,$L$82,IF(T79=$L$80,$L$83,IF(T78=$L$80,$L$84,IF(S77=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J82<$D$55,1,0)-SUM($V82:W82)","v":0},{"$f":"IF($J82<$D$56,1,0)-SUM($V82:X82)","v":0},{"$f":"IF($J82<$D$57,1,0)-SUM($V82:Y82)","v":0},{"$f":"IF($J82<$D$58,1,0)-SUM($V82:Z82)","v":0},{"$f":"IF($J82<$D$59,1,0)-SUM($V82:AA82)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,K80:K119)","v":12.40904118350586},null,null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,{"$f":"IF($J83=$F$53,$L$80,IF(O82=$L$80,$L$81,IF(O81=$L$80,$L$82,IF(O80=$L$80,$L$83,IF(O79=$L$80,$L$84,IF(O78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$54,$L$80,IF(P82=$L$80,$L$81,IF(P81=$L$80,$L$82,IF(P80=$L$80,$L$83,IF(P79=$L$80,$L$84,IF(P78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$55,$L$80,IF(Q82=$L$80,$L$81,IF(Q81=$L$80,$L$82,IF(Q80=$L$80,$L$83,IF(Q79=$L$80,$L$84,IF(Q78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$56,$L$80,IF(R82=$L$80,$L$81,IF(R81=$L$80,$L$82,IF(R80=$L$80,$L$83,IF(R79=$L$80,$L$84,IF(R78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$57,$L$80,IF(S82=$L$80,$L$81,IF(S81=$L$80,$L$82,IF(S80=$L$80,$L$83,IF(S79=$L$80,$L$84,IF(S78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$58,$L$80,IF(T82=$L$80,$L$81,IF(T81=$L$80,$L$82,IF(T80=$L$80,$L$83,IF(T79=$L$80,$L$84,IF(T78=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J83<$D$55,1,0)-SUM($V83:W83)","v":0},{"$f":"IF($J83<$D$56,1,0)-SUM($V83:X83)","v":0},{"$f":"IF($J83<$D$57,1,0)-SUM($V83:Y83)","v":0},{"$f":"IF($J83<$D$58,1,0)-SUM($V83:Z83)","v":0},{"$f":"IF($J83<$D$59,1,0)-SUM($V83:AA83)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D82*D83","v":620.43448935925164},{"$f":"D84*D$9*1000","v":18613034.680777546},{"$f":"'Revised COE 10-90 - DCF'!G124","v":13074903.098996898},null,null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,{"$f":"IF($J84=$F$57,$L$80,IF(S83=$L$80,$L$81,IF(S82=$L$80,$L$82,IF(S81=$L$80,$L$83,IF(S80=$L$80,$L$84,IF(S79=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J84=$F$58,$L$80,IF(T83=$L$80,$L$81,IF(T82=$L$80,$L$82,IF(T81=$L$80,$L$83,IF(T80=$L$80,$L$84,IF(T79=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J84<$D$55,1,0)-SUM($V84:W84)","v":0},{"$f":"IF($J84<$D$56,1,0)-SUM($V84:X84)","v":0},{"$f":"IF($J84<$D$57,1,0)-SUM($V84:Y84)","v":0},{"$f":"IF($J84<$D$58,1,0)-SUM($V84:Z84)","v":0},{"$f":"IF($J84<$D$59,1,0)-SUM($V84:AA84)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D80+D84","v":2616.6638121560886},{"$f":"D85*D$9*1000","v":78499914.36468266},{"$f":"F80+F84","v":72961782.782901987},null,null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,{"$f":"IF($J85=$F$57,$L$80,IF(S84=$L$80,$L$81,IF(S83=$L$80,$L$82,IF(S82=$L$80,$L$83,IF(S81=$L$80,$L$84,IF(S80=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J85=$F$58,$L$80,IF(T84=$L$80,$L$81,IF(T83=$L$80,$L$82,IF(T82=$L$80,$L$83,IF(T81=$L$80,$L$84,IF(T80=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J85<$D$55,1,0)-SUM($V85:W85)","v":0},{"$f":"IF($J85<$D$56,1,0)-SUM($V85:X85)","v":0},{"$f":"IF($J85<$D$57,1,0)-SUM($V85:Y85)","v":0},{"$f":"IF($J85<$D$58,1,0)-SUM($V85:Z85)","v":0},{"$f":"IF($J85<$D$59,1,0)-SUM($V85:AA85)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,null,7,1,null,0,null,0,0,0,0,{"$f":"IF($J86=$F$57,$L$80,IF(S85=$L$80,$L$81,IF(S84=$L$80,$L$82,IF(S83=$L$80,$L$83,IF(S82=$L$80,$L$84,IF(S81=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J86=$F$57,$L$80,IF(T85=$L$80,$L$81,IF(T84=$L$80,$L$82,IF(T83=$L$80,$L$83,IF(T82=$L$80,$L$84,IF(T81=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J86<$D$55,1,0)-SUM($V86:W86)","v":0},{"$f":"IF($J86<$D$56,1,0)-SUM($V86:X86)","v":0},{"$f":"IF($J86<$D$57,1,0)-SUM($V86:Y86)","v":0},{"$f":"IF($J86<$D$58,1,0)-SUM($V86:Z86)","v":0},{"$f":"IF($J86<$D$59,1,0)-SUM($V86:AA86)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,{"$f":"IF($J87=$F$57,$L$80,IF(S86=$L$80,$L$81,IF(S85=$L$80,$L$82,IF(R84=$L$80,$L$83,IF(R83=$L$80,$L$84,IF(R82=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J87=$F$57,$L$80,IF(T86=$L$80,$L$81,IF(T85=$L$80,$L$82,IF(S84=$L$80,$L$83,IF(S83=$L$80,$L$84,IF(S82=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J87<$D$55,1,0)-SUM($V87:W87)","v":0},{"$f":"IF($J87<$D$56,1,0)-SUM($V87:X87)","v":0},{"$f":"IF($J87<$D$57,1,0)-SUM($V87:Y87)","v":0},{"$f":"IF($J87<$D$58,1,0)-SUM($V87:Z87)","v":0},{"$f":"IF($J87<$D$59,1,0)-SUM($V87:AA87)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":12.40904118350586},null,null,null,null,null,9,1,null,0,null,0,0,0,0,{"$f":"IF($J88=$F$57,$L$80,IF(S87=$L$80,$L$81,IF(S86=$L$80,$L$82,IF(S85=$L$80,$L$83,IF(R84=$L$80,$L$84,IF(R83=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J88=$F$57,$L$80,IF(T87=$L$80,$L$81,IF(T86=$L$80,$L$82,IF(T85=$L$80,$L$83,IF(S84=$L$80,$L$84,IF(S83=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J88<$D$55,1,0)-SUM($V88:W88)","v":0},{"$f":"IF($J88<$D$56,1,0)-SUM($V88:X88)","v":0},{"$f":"IF($J88<$D$57,1,0)-SUM($V88:Y88)","v":0},{"$f":"IF($J88<$D$58,1,0)-SUM($V88:Z88)","v":0},{"$f":"IF($J88<$D$59,1,0)-SUM($V88:AA88)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D88*(D78+D82)/D107+D86/1000","v":2.8698742384832394E-2},null,null,null,null,null,10,1,null,0,null,0,0,0,0,{"$f":"IF($J89=$F$57,$L$80,IF(S88=$L$80,$L$81,IF(S87=$L$80,$L$82,IF(S86=$L$80,$L$83,IF(S85=$L$80,$L$84,IF(R84=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J89=$F$57,$L$80,IF(T88=$L$80,$L$81,IF(T87=$L$80,$L$82,IF(T86=$L$80,$L$83,IF(T85=$L$80,$L$84,IF(S84=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J89<$D$55,1,0)-SUM($V89:W89)","v":0},{"$f":"IF($J89<$D$56,1,0)-SUM($V89:X89)","v":0},{"$f":"IF($J89<$D$57,1,0)-SUM($V89:Y89)","v":0},{"$f":"IF($J89<$D$58,1,0)-SUM($V89:Z89)","v":0},{"$f":"IF($J89<$D$59,1,0)-SUM($V89:AA89)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,{"$f":"IF($J90=$F$57,$L$80,IF(S89=$L$80,$L$81,IF(S88=$L$80,$L$82,IF(S87=$L$80,$L$83,IF(S86=$L$80,$L$84,IF(S85=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J90<$D$55,1,0)-SUM($V90:W90)","v":0},{"$f":"IF($J90<$D$56,1,0)-SUM($V90:X90)","v":0},{"$f":"IF($J90<$D$57,1,0)-SUM($V90:Y90)","v":0},{"$f":"IF($J90<$D$58,1,0)-SUM($V90:Z90)","v":0},{"$f":"IF($J90<$D$59,1,0)-SUM($V90:AA90)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J91<$D$55,1,0)-SUM($V91:W91)","v":0},{"$f":"IF($J91<$D$56,1,0)-SUM($V91:X91)","v":0},{"$f":"IF($J91<$D$57,1,0)-SUM($V91:Y91)","v":0},{"$f":"IF($J91<$D$58,1,0)-SUM($V91:Z91)","v":0},{"$f":"IF($J91<$D$59,1,0)-SUM($V91:AA91)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J92<$D$55,1,0)-SUM($V92:W92)","v":0},{"$f":"IF($J92<$D$56,1,0)-SUM($V92:X92)","v":0},{"$f":"IF($J92<$D$57,1,0)-SUM($V92:Y92)","v":0},{"$f":"IF($J92<$D$58,1,0)-SUM($V92:Z92)","v":0},{"$f":"IF($J92<$D$59,1,0)-SUM($V92:AA92)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J93<$D$55,1,0)-SUM($V93:W93)","v":0},{"$f":"IF($J93<$D$56,1,0)-SUM($V93:X93)","v":0},{"$f":"IF($J93<$D$57,1,0)-SUM($V93:Y93)","v":0},{"$f":"IF($J93<$D$58,1,0)-SUM($V93:Z93)","v":0},{"$f":"IF($J93<$D$59,1,0)-SUM($V93:AA93)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,L80:L85)","v":0.8315483216571633},null,{"$f":"D94*D33","v":9080.7903094367648},{"$f":"F94*D9*1000","v":272423709.28310287},{"$f":"'Revised COE 10-90 - DCF'!G70","v":272421363.64415449},null,15,1,null,0,null,0,0,0,0,{"$f":"IF($J94=$F$57,$L$80,IF(S93=$L$80,$L$81,IF(S92=$L$80,$L$82,IF(R91=$L$80,$L$83,IF(R90=$L$80,$L$84,IF(R89=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J94=$F$57,$L$80,IF(T93=$L$80,$L$81,IF(T92=$L$80,$L$82,IF(S91=$L$80,$L$83,IF(S90=$L$80,$L$84,IF(S89=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J94<$D$55,1,0)-SUM($V94:W94)","v":0},{"$f":"IF($J94<$D$56,1,0)-SUM($V94:X94)","v":0},{"$f":"IF($J94<$D$57,1,0)-SUM($V94:Y94)","v":0},{"$f":"IF($J94<$D$58,1,0)-SUM($V94:Z94)","v":0},{"$f":"IF($J94<$D$59,1,0)-SUM($V94:AA94)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(O111:T111)","v":0},{"$f":"'Revised COE - DCF'!G70/'Revised COE - DCF'!G44","v":0.8315411618099684},{"$f":"D95*D48","v":0},{"$f":"F95*D9*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G109","v":0},null,16,1,null,0,null,0,0,0,0,{"$f":"IF($J95=$F$57,$L$80,IF(S94=$L$80,$L$81,IF(S93=$L$80,$L$82,IF(S92=$L$80,$L$83,IF(R91=$L$80,$L$84,IF(R90=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J95=$F$57,$L$80,IF(T94=$L$80,$L$81,IF(T93=$L$80,$L$82,IF(T92=$L$80,$L$83,IF(S91=$L$80,$L$84,IF(S90=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J95<$D$55,1,0)-SUM($V95:W95)","v":0},{"$f":"IF($J95<$D$56,1,0)-SUM($V95:X95)","v":0},{"$f":"IF($J95<$D$57,1,0)-SUM($V95:Y95)","v":0},{"$f":"IF($J95<$D$58,1,0)-SUM($V95:Z95)","v":0},{"$f":"IF($J95<$D$59,1,0)-SUM($V95:AA95)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F94+F95","v":9080.7903094367648},null,null,null,null,null,17,1,null,0,null,0,0,0,0,{"$f":"IF($J96=$F$57,$L$80,IF(S95=$L$80,$L$81,IF(S94=$L$80,$L$82,IF(S93=$L$80,$L$83,IF(S92=$L$80,$L$84,IF(R91=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J96=$F$57,$L$80,IF(T95=$L$80,$L$81,IF(T94=$L$80,$L$82,IF(T93=$L$80,$L$83,IF(T92=$L$80,$L$84,IF(S91=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J96<$D$55,1,0)-SUM($V96:W96)","v":0},{"$f":"IF($J96<$D$56,1,0)-SUM($V96:X96)","v":0},{"$f":"IF($J96<$D$57,1,0)-SUM($V96:Y96)","v":0},{"$f":"IF($J96<$D$58,1,0)-SUM($V96:Z96)","v":0},{"$f":"IF($J96<$D$59,1,0)-SUM($V96:AA96)","v":0},null,1,{"$f":"IF(($J96<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D94*D64","v":9080.7903094367648},null,null,null,null,null,18,1,null,0,null,0,0,0,0,{"$f":"IF($J97=$F$57,$L$80,IF(S96=$L$80,$L$81,IF(S95=$L$80,$L$82,IF(S94=$L$80,$L$83,IF(S93=$L$80,$L$84,IF(S92=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J97<$D$55,1,0)-SUM($V97:W97)","v":0},{"$f":"IF($J97<$D$56,1,0)-SUM($V97:X97)","v":0},{"$f":"IF($J97<$D$57,1,0)-SUM($V97:Y97)","v":0},{"$f":"IF($J97<$D$58,1,0)-SUM($V97:Z97)","v":0},{"$f":"IF($J97<$D$59,1,0)-SUM($V97:AA97)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J98<$D$55,1,0)-SUM($V98:W98)","v":0},{"$f":"IF($J98<$D$56,1,0)-SUM($V98:X98)","v":0},{"$f":"IF($J98<$D$57,1,0)-SUM($V98:Y98)","v":0},{"$f":"IF($J98<$D$58,1,0)-SUM($V98:Z98)","v":0},{"$f":"IF($J98<$D$59,1,0)-SUM($V98:AA98)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J99<$D$55,1,0)-SUM($V99:W99)","v":0},{"$f":"IF($J99<$D$56,1,0)-SUM($V99:X99)","v":0},{"$f":"IF($J99<$D$57,1,0)-SUM($V99:Y99)","v":0},{"$f":"IF($J99<$D$58,1,0)-SUM($V99:Z99)","v":0},{"$f":"IF($J99<$D$59,1,0)-SUM($V99:AA99)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J100<$D$55,1,0)-SUM($V100:W100)","v":0},{"$f":"IF($J100<$D$56,1,0)-SUM($V100:X100)","v":0},{"$f":"IF($J100<$D$57,1,0)-SUM($V100:Y100)","v":0},{"$f":"IF($J100<$D$58,1,0)-SUM($V100:Z100)","v":0},{"$f":"IF($J100<$D$59,1,0)-SUM($V100:AA100)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,null,22,1,null,0,null,0,0,0,0,{"$f":"IF($J101=$F$57,$L$80,IF(S100=$L$80,$L$81,IF(S99=$L$80,$L$82,IF(R98=$L$80,$L$83,IF(R97=$L$80,$L$84,IF(R96=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J101=$F$57,$L$80,IF(T100=$L$80,$L$81,IF(T99=$L$80,$L$82,IF(S98=$L$80,$L$83,IF(S97=$L$80,$L$84,IF(S96=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J101<$D$55,1,0)-SUM($V101:W101)","v":0},{"$f":"IF($J101<$D$56,1,0)-SUM($V101:X101)","v":0},{"$f":"IF($J101<$D$57,1,0)-SUM($V101:Y101)","v":0},{"$f":"IF($J101<$D$58,1,0)-SUM($V101:Z101)","v":0},{"$f":"IF($J101<$D$59,1,0)-SUM($V101:AA101)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,{"$f":"IF($J102=$F$57,$L$80,IF(S101=$L$80,$L$81,IF(S100=$L$80,$L$82,IF(S99=$L$80,$L$83,IF(R98=$L$80,$L$84,IF(R97=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J102=$F$57,$L$80,IF(T101=$L$80,$L$81,IF(T100=$L$80,$L$82,IF(T99=$L$80,$L$83,IF(S98=$L$80,$L$84,IF(S97=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J102<$D$55,1,0)-SUM($V102:W102)","v":0},{"$f":"IF($J102<$D$56,1,0)-SUM($V102:X102)","v":0},{"$f":"IF($J102<$D$57,1,0)-SUM($V102:Y102)","v":0},{"$f":"IF($J102<$D$58,1,0)-SUM($V102:Z102)","v":0},{"$f":"IF($J102<$D$59,1,0)-SUM($V102:AA102)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,null,24,1,null,0,null,0,0,0,0,{"$f":"IF($J103=$F$57,$L$80,IF(S102=$L$80,$L$81,IF(S101=$L$80,$L$82,IF(S100=$L$80,$L$83,IF(S99=$L$80,$L$84,IF(R98=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J103=$F$57,$L$80,IF(T102=$L$80,$L$81,IF(T101=$L$80,$L$82,IF(T100=$L$80,$L$83,IF(T99=$L$80,$L$84,IF(S98=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J103<$D$55,1,0)-SUM($V103:W103)","v":0},{"$f":"IF($J103<$D$56,1,0)-SUM($V103:X103)","v":0},{"$f":"IF($J103<$D$57,1,0)-SUM($V103:Y103)","v":0},{"$f":"IF($J103<$D$58,1,0)-SUM($V103:Z103)","v":0},{"$f":"IF($J103<$D$59,1,0)-SUM($V103:AA103)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D41)^D7-1)/(D41*(1+D41)^D7))/(1-D40)^1","v":10.95613439576179},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^1)*(1-(1+D8)^(-F53*(FLOOR(D7/F53,1)-D49)))/(1-(1+D8)^(-F53))+((((1+D41)^(MOD(D7,F53)+D49*F53)-1)/(D41*(1+D41)^(MOD(D7,F53)+D49*F53)))/(1-D40)^1)/(1+D8)^(D7-(MOD(D7,F53)+D49*F53))","v":10.95613439576179},null,null,null,null,25,1,null,0,null,0,0,0,0,{"$f":"IF($J104=$F$57,$L$80,IF(S103=$L$80,$L$81,IF(S102=$L$80,$L$82,IF(S101=$L$80,$L$83,IF(S100=$L$80,$L$84,IF(S99=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J104<$D$55,1,0)-SUM($V104:W104)","v":0},{"$f":"IF($J104<$D$56,1,0)-SUM($V104:X104)","v":0},{"$f":"IF($J104<$D$57,1,0)-SUM($V104:Y104)","v":0},{"$f":"IF($J104<$D$58,1,0)-SUM($V104:Z104)","v":0},{"$f":"IF($J104<$D$59,1,0)-SUM($V104:AA104)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D104*D101","v":91176.950441529611},{"$f":"E104*D101","v":91176.950441529611},null,null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J105<$D$55,1,0)-SUM($V105:W105)","v":0},{"$f":"IF($J105<$D$56,1,0)-SUM($V105:X105)","v":0},{"$f":"IF($J105<$D$57,1,0)-SUM($V105:Y105)","v":0},{"$f":"IF($J105<$D$58,1,0)-SUM($V105:Z105)","v":0},{"$f":"IF($J105<$D$59,1,0)-SUM($V105:AA105)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J106<$D$55,1,0)-SUM($V106:W106)","v":0},{"$f":"IF($J106<$D$56,1,0)-SUM($V106:X106)","v":0},{"$f":"IF($J106<$D$57,1,0)-SUM($V106:Y106)","v":0},{"$f":"IF($J106<$D$58,1,0)-SUM($V106:Z106)","v":0},{"$f":"IF($J106<$D$59,1,0)-SUM($V106:AA106)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D53,D105,E105)","v":91176.950441529611},null,null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J107<$D$55,1,0)-SUM($V107:W107)","v":0},{"$f":"IF($J107<$D$56,1,0)-SUM($V107:X107)","v":0},{"$f":"IF($J107<$D$57,1,0)-SUM($V107:Y107)","v":0},{"$f":"IF($J107<$D$58,1,0)-SUM($V107:Z107)","v":0},{"$f":"IF($J107<$D$59,1,0)-SUM($V107:AA107)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE 10-90 - DCF'!G63/(D9*1000)","v":91514.109477507387},{"$f":"IF(D53<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,null,29,1,null,0,null,0,0,0,0,{"$f":"IF($J108=$F$57,$L$80,IF(S107=$L$80,$L$81,IF(S106=$L$80,$L$82,IF(R105=$L$80,$L$83,IF(R104=$L$80,$L$84,IF(R103=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J108=$F$57,$L$80,IF(T107=$L$80,$L$81,IF(T106=$L$80,$L$82,IF(S105=$L$80,$L$83,IF(S104=$L$80,$L$84,IF(S103=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J108<$D$55,1,0)-SUM($V108:W108)","v":0},{"$f":"IF($J108<$D$56,1,0)-SUM($V108:X108)","v":0},{"$f":"IF($J108<$D$57,1,0)-SUM($V108:Y108)","v":0},{"$f":"IF($J108<$D$58,1,0)-SUM($V108:Z108)","v":0},{"$f":"IF($J108<$D$59,1,0)-SUM($V108:AA108)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D107/D108-1","v":-3.6842300919799342E-3},null,null,null,null,null,30,1,null,0,null,0,0,0,0,{"$f":"IF($J109=$F$57,$L$80,IF(S108=$L$80,$L$81,IF(S107=$L$80,$L$82,IF(S106=$L$80,$L$83,IF(R105=$L$80,$L$84,IF(R104=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J109=$F$57,$L$80,IF(T108=$L$80,$L$81,IF(T107=$L$80,$L$82,IF(T106=$L$80,$L$83,IF(S105=$L$80,$L$84,IF(S104=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J109<$D$55,1,0)-SUM($V109:W109)","v":0},{"$f":"IF($J109<$D$56,1,0)-SUM($V109:X109)","v":0},{"$f":"IF($J109<$D$57,1,0)-SUM($V109:Y109)","v":0},{"$f":"IF($J109<$D$58,1,0)-SUM($V109:Z109)","v":0},{"$f":"IF($J109<$D$59,1,0)-SUM($V109:AA109)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,31,{"$f":"IF(J110>D$7,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$12),1,1,O80:O109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,P80:P109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,Q80:Q109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,R80:R109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,S80:S109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,T80:T109)","v":0},"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$41),1,1,V80:V109)","v":10.811154046366417},{"$f":"SERIESSUM(1/(1+$D$41),1,1,W87:W109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,X95:X109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Y102:Y109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Z80:Z109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AA80:AA109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AB80:AB109)","v":0},null,{"$f":"SERIESSUM(1/(1+($D$40/(1-$D$40))),1,1,AD80:AD109)","v":24.565868890285813},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D41)^D114-1)/(D41*(1+D41)^D114))/(1-D40)^D44","v":6.6686688535603666},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^D44)*(1-(1+D8)^(-F53*(FLOOR(D114/F53,1))))/(1-(1+D8)^(-F53))+((((1+D41)^MOD(D114,F53)-1)/(D41*(1+D41)^MOD(D114,F53)))/(1-D40)^D44)/(1+D8)^(D114-MOD(D114,F53))","v":6.6686688535603666},null,null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D104","v":10.95613439576179},{"$f":"E104","v":10.95613439576179},null,null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D53>D7,D117,E117)*D101","v":55496.662199329374},null,{"$f":"'Revised COE 10-90 - DCF'!H63/(D9*1000)","v":55494.233756642243},null,null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D53>D7,D118,E118)*D101","v":91176.950441529611},null,{"$f":"D108","v":91514.109477507387}]
[null,"Levelized Royalties",null,{"$f":"(D113*D119+D115*(D120-D119))/D107","v":2.4348277346574843E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D67+D89)/(1-D121)","v":0.16550735269158187},null,{"$f":"'Revised COE 10-90 - DCF'!G1","v":0.17679271701605448},"LCOE from Revised COE 10-90s - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D127:D142)","v":0.1655073526915819},{"$f":"SUM(D127:D133)","v":0.13277879138051746}]
[null,"Exploration","$/kW-hr",{"$f":"(L38*(1-D$5*D$94)/(1-D$5))/D$107","v":2.4628752711692074E-2}]
[null,"Confirmation","$/kW-hr",{"$f":"(L37*(1-D$5*D$94)/(1-D$5))/D$107","v":2.5556848759327889E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L36*(1-D$5*D$94)/(1-D$5))/D$107","v":1.1281877905963383E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L35*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Power Plant","$/kW-hr",{"$f":"(L34*(1-D$5*D$94)/(1-D$5))/D$107","v":6.8734620477958308E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L39*(1-D$5*D$94)/(1-D$5))/D$107","v":2.576691525575785E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D48*D61*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E71*D$88/D$107","v":0},{"$f":"SUM(D135:D142)","v":3.2728561311064414E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E73*D$88/D$107","v":5.5961167285113857E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E74*D$88/D$107","v":1.163510915997242E-2}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E75*D$88/D$107","v":1.9879244004221016E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E76*D$88/D$107","v":0}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E77*D$88/D$107","v":2.6748625414199814E-3}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D82*D$88/D$107","v":6.8047295545065065E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D121*D124","v":4.0298189262320157E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L30*I$24*(1-D$5*D$94)/(1-D$5))/D$107)","v":4.6186511067135824E-2}]
[]
[]
[]
[null,"P90% Scenario"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!Z46","v":30}]
[null,"Discount Rate",null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!M279","v":30.000000000000004}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D152)*(1+D155)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E169","v":-7},{"$f":"N158+1","v":-6},{"$f":"O158+1","v":-5},-4,-3,-2,-1,0,1,2,3,{"$f":"X158+1","v":4},{"$f":"Y158+1","v":5},6,{"$f":"AA158+1","v":7},{"$f":"AB158+1","v":8},null,{"$f":"N158","v":-7},-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8]
[null,null,null,null,"Duration yrs","Discount rate ",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!M$273+'Summary A1'!M286)*(1+D$150)","v":87903206.534296244},{"$f":"'Input A1'!Z$56","v":2},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D160)/(D$153*1000)","v":2930.1068844765409},"$/kW",{"$f":"SUM(AE160:AT160)","v":2},{"$f":"($I160/K160)/($I$168)","v":0.23298845921650449},{"$f":"SUM(N160:AC160)","v":0.48228611057816428},{"$f":"IF(N$158<1,IF(-$E160<N$158,$L160,0),0)/(1+$F160)^N$158","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,$L160,0),0)/(1+$F160)^O$158","v":0},0,0,0,0,0.24929765136165979,0.23298845921650449,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E160<N$158,1,0),0)","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!M$158)*(1+D150)","v":0},{"$f":"'Input A1'!Z$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,{"$f":"(D161)/(D$153*1000)","v":0},"$/kW",2,{"$f":"($I161/K161)/($I$168)","v":0},{"$f":"SUM(N161:AC161)","v":0},{"$f":"IF(N$158<1,IF(-$E161<N$158,$L161,0),0)/(1+$F161)^N$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E161<N$158,1,0),0)","v":0},0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!M$131*(1+D$150)-D163","v":45180536.314954601},{"$f":"'Input A1'!Z$55","v":1.5},{"$f":"'Input A1'!T64","v":0.15},null,null,1506.0178771651531,"$/kW",2,0.11975153077595153,0.25746579116829577,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L162,0),0)/(1+$F162)^N$158","v":0},0,0,0,0,0,0.13771426039234425,0.11975153077595153,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E162<N$158,1,0),0)","v":0},0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$M$126+'Summary A1'!M287)*(1+$D$150)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F162","v":0.15},null,null,38.333333333333329,"$/kW",1,6.0961764345750504E-3,8.062193334725503E-3,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,$L163,0),0)/(1+$F163)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,$L163,0),0)/(1+$F163)^O$158","v":0},0,0,0,8.062193334725503E-3,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!M$105*(1+D$150)-D165","v":32445274.839237086},{"$f":"'Input A1'!Z$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,1081.5091613079028,"$/kW",2,8.5996573864464326E-2,0.33426868261117293,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L164,0),0)/(1+$F164)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,$L164,0),0)/(1+$F164)^O$158","v":0},0,0,0.18893447278022818,0.14533420983094472,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$M$103*(1+$D$150)","v":0},0,{"$f":"F164","v":0.3},null,null,0,"$/kW",1,0,0,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,$L165,0),0)/(1+$F165)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,$L165,0),0)/(1+$F165)^O$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!M$82*(1+D$150)-D167","v":20831066.44565304},{"$f":"'Input A1'!Z$52","v":2},{"$f":"'Input A1'!T62","v":0.3},null,null,694.36888152176789,"$/kW",3,3.6808654021175974E-2,0.32266576540924929,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L166,0),0)/(1+$F166)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,$L166,0),0)/(1+$F166)^O$158","v":0},0.13666795577484495,0.10512919674988072,8.0868612884523641E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},1,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$M$78*(1+$D$150)","v":1132750},{"$f":"'Input A1'!T51","v":1},{"$f":"F166","v":0.3},null,null,37.758333333333326,"$/kW",2,3.0023668940282124E-3,2.56394296572416E-2,{"$f":"IF(N$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,$L167,0),0)/(1+$F167)^N158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,$L167,0),0)/(1+$F167)^O158","v":1.4491851545397427E-2},1.1147578111844173E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D160:D167)","v":188642834.134141},{"$f":"SUM(E166:E167)+E164+MAX(E160:E162)","v":6.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I160:I167)","v":6288.0944711380307},"$/kW",null,"∑",{"$f":"SUM(N168:AB168)","v":1.4303879727588495},{"$f":"SUM(N160:N167)","v":0},1.4491851545397427E-2,0.14781553388668911,0.10512919674988072,0.26980308566475181,0.15339640316567021,0.38701191175400407,0.35273998999245604,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E168,0)","v":7}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!M$130+'Summary A1'!M$129","v":31282391.191946298},null,null,null,null,null,{"$f":"(D171)/(D$153*1000)","v":1042.7463730648765},{"$f":"K162","v":2},{"$f":"($J171/K171)/($I$168)","v":8.2914337391957027E-2},null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L171,0),0)/(1+$F162)^N158","v":0},0,0,0,0,0,9.5351488000750578E-2,8.2914337391957027E-2,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!M$100","v":26584078.541811254},null,null,null,null,null,{"$f":"(D172)/(D$153*1000)","v":886.13595139370841},{"$f":"K164","v":2},{"$f":"($J172/K172)/($I$168)","v":7.046140571368785E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L172,0),0)/(1+$F164)^N158","v":0},0,0,0,0.15480370835297225,0.11907977565613248,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!M$76","v":15000000},null,null,null,null,null,{"$f":"(D173)/(D$153*1000)","v":499.99999999999994},{"$f":"K166","v":3},{"$f":"($J173/K173)/($I$168)","v":2.6505114932935003E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L173,0),0)/(1+$F166)^N158","v":0},0,9.8411636387942383E-2,7.5701258759955675E-2,5.823173750765822E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D171:D173)","v":72866469.733757555},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J171:J173)","v":2428.8823244585847},"∑",{"$f":"SUM(N174:AC174)","v":0.68449394205736858},null,{"$f":"SUM(N171:N173)","v":0},{"$f":"SUM(O171:O173)","v":0},9.8411636387942383E-2,7.5701258759955675E-2,0.21303544586063047,0.11907977565613248,9.5351488000750578E-2,8.2914337391957027E-2,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N168:AC168)","v":1.4303879727588495},null,{"$f":"'Revised COE 10-90 - DCF'!G182","v":1.4303879727588491},"values in green are from the cash flow sheet \"Revised COE 10-90s - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I168*D176","v":8994.4147030872573},{"$f":"D177*D$153*1000","v":269832441.09261775},{"$f":"'Revised COE 10-90 - DCF'!G172","v":269832441.09261775}]
[null,"PV of Drilling activities","$/kW",{"$f":"I168*L174","v":4304.1625725784152},{"$f":"D178*D$153*1000","v":129124877.17735246},null,null,null,null,null,"Plant Construction",{"$f":"M178*I$168","v":3032.6606254332196},{"$f":"SUM(N178:AC178)","v":0.48228611057816428},{"$f":"N160","v":0},0,0,0,0,0,0.24929765136165979,0.23298845921650449,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",0,{"$f":"SUM(N179:AC179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",1618.9692179525393,0.25746579116829577,0,0,0,0,0,0,0.13771426039234425,0.11975153077595153,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",2101.9130550019095,0.33426868261117293,{"$f":"N164","v":0},0,0,0,0.18893447278022818,0.14533420983094472,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D197=1000,D151,D197)","v":30},null,null,null,null,null,null,"Exploration",2028.9528154954214,0.32266576540924929,{"$f":"N166","v":0},0,0.13666795577484495,0.10512919674988072,8.0868612884523641E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D151>D182,'Reservoir F1 10-90s'!AB552,'Reservoir F1 10-90s'!AD552),IF(D151>D182,'Reservoir B1 10-90s'!Y$552,'Reservoir B1 10-90s'!AA$552))","v":19.66503251546828},null,null,null,null,null,null,"permitting",211.91898920416671,3.3701622991967106E-2,{"$f":"N163+N165+N167","v":0},1.4491851545397427E-2,1.1147578111844173E-2,0,{"$f":"R163+R165+R167","v":0},8.062193334725503E-3,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D183*D154/(D154*D153))/D182)","v":1.3979871949648004E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M178:M183)","v":1.4303879727588493}]
[null,"effective discount rate (dc)",null,{"$f":"(D152+D184)/(1-D184)","v":8.5170545266353329E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D185),1,1,J224:J263)","v":10.730102871421755}]
[null,"MCRFc",null,{"$f":"(1)/D186","v":9.319575142782377E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D197=1000,0,1)*IF(A3=0,'LCOE Flash 10-90s'!R71,'LCOE Binary 10-90s'!R71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D191/(D153*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D151/E197,1)*E197>=D151-5,FLOOR(D151/E197,1)*E197<D151,(MOD(D151,E197)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ48,'Reservoir B1 10-90s'!AG48)","v":1000},{"$f":"ROUNDUP(D197,0)","v":1000},{"$f":"IF(D$151<D197,D197,IF(A$2=1,E197,D197))","v":1000},{"$f":"IF(F197>D$151-5,0,(1+D$152)^-F197)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ49,'Reservoir B1 10-90s'!AG49)","v":1000},{"$f":"ROUNDUP(D198,0)","v":1000},1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ50,'Reservoir B1 10-90s'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ51,'Reservoir B1 10-90s'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ52,'Reservoir B1 10-90s'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ53,'Reservoir B1 10-90s'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ54,'Reservoir B1 10-90s'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G197:G204)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D194=1,1/(1+D152)^F197,IF(F197<=0,1,(1-(1+D152)^(-F197*(CEILING(D151/F197,1)-1-D193)))/((1+D152)^(F197)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D152)^(D194*F198)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D192*D204","v":0},{"$f":"D207*D153*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G211","v":0},{"$f":"D207/D208","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D207+D177","v":8994.4147030872573},{"$f":"D208*D153*1000","v":269832441.09261775},{"$f":"F177+F207","v":269832441.09261775}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D176*I168+D192*D205+D192*D194*D206)*(1-D149*D238)/(1-D149)/D251","v":0.11010440863702058}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A215=1,('Input A1'!W$329+'Input A1'!W$330)/100,0)","v":0},{"$f":"D215*8760*D154","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A215=1,0,'Summary A1'!M$247)","v":1266597.2625823049},{"$f":"D217/(D$153*1000)","v":42.219908752743493},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A215=1,0,'Summary A1'!M$252)","v":1375876.2761889847},{"$f":"D218/(D$153*1000)","v":45.86254253963282},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A215=1,0,('Summary A1'!M$257-D221))","v":640893.53917065938},21.363117972355312,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V224:$V253)","v":30},{"$f":"SUM($V224:$W253)","v":30},{"$f":"SUM($V224:$X253)","v":30},{"$f":"SUM($V224:$Y253)","v":30},{"$f":"SUM($V224:$Z253)","v":30},{"$f":"SUM($V224:$AA253)","v":30},{"$f":"SUM($V224:$AB253)","v":30},{"$f":"SUM($V224:$AC253)","v":29}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A215=1,0,'Summary A1'!M$253+'Summary A1'!M$258)","v":0},0,"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A215=1,0,IF(A3=0,'O&M Cost F1 10-90s'!Q225,'O&M Costs B1 10-90s'!Q$75))","v":880826.07789240964},29.360869263080318,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219-AD219","v":30},{"$f":"AF219-AE219","v":0},0,0,0,0,0,-1]
[null,null,"$/kW",{"$f":"SUM(E215:E221)","v":138.80643852781193},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup","7th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D152)),1,1,J224:J263)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D222*D223","v":1722.4548122273927},{"$f":"D224*D153*1000","v":51673644.366821788},{"$f":"'Revised COE 10-90 - DCF'!G248","v":51673644.366821773},null,null,1,{"$f":"IF(I224>D$151,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(I224>10,L$286,L$285)*J224","v":0},null,{"$f":"IF($I224=$F$197,$K$224,IF(N223=$K$224,$K$225,IF(N222=$K$224,$K$226,IF(N221=$K$224,$K$227,IF(N219=$K$224,$K$228,IF(N218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$198,$K$224,IF(O223=$K$224,$K$225,IF(O222=$K$224,$K$226,IF(O221=$K$224,$K$227,IF(O219=$K$224,$K$228,IF(O218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$199,$K$224,IF(P223=$K$224,$K$225,IF(P222=$K$224,$K$226,IF(P221=$K$224,$K$227,IF(P219=$K$224,$K$228,IF(P218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$200,$K$224,IF(Q223=$K$224,$K$225,IF(Q222=$K$224,$K$226,IF(Q221=$K$224,$K$227,IF(Q219=$K$224,$K$228,IF(Q218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$201,$K$224,IF(R223=$K$224,$K$225,IF(R222=$K$224,$K$226,IF(R221=$K$224,$K$227,IF(R219=$K$224,$K$228,IF(R218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$202,$K$224,IF(S223=$K$224,$K$225,IF(S222=$K$224,$K$226,IF(S221=$K$224,$K$227,IF(S219=$K$224,$K$228,IF(S218=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I224<F$197,1,0)","v":1},{"$f":"IF($I224<$F$198,1,0)-V224","v":0},{"$f":"IF($I224<$F$199,1,0)-SUM($V224:W224)","v":0},{"$f":"IF($I224<$F$200,1,0)-SUM($V224:X224)","v":0},{"$f":"IF($I224<$F$201,1,0)-SUM($V224:Y224)","v":0},{"$f":"IF($I224<$F$202,1,0)-SUM($V224:Z224)","v":0},{"$f":"IF($I224<$F$203,1,0)-SUM($V224:AA224)","v":0},{"$f":"IF($I224<$F$204,1,0)-SUM($V224:AB224)","v":-1},null,{"$f":"V224","v":1},{"$f":"IF(($I224<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A215=1,0,'Summary A1'!M$259)","v":1053659.4170044423},null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($I225=$F$197,$K$224,IF(N224=$K$224,$K$225,IF(N223=$K$224,$K$226,IF(N222=$K$224,$K$227,IF(N221=$K$224,$K$228,IF(N219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$198,$K$224,IF(O224=$K$224,$K$225,IF(O223=$K$224,$K$226,IF(O222=$K$224,$K$227,IF(O221=$K$224,$K$228,IF(O219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$199,$K$224,IF(P224=$K$224,$K$225,IF(P223=$K$224,$K$226,IF(P222=$K$224,$K$227,IF(P221=$K$224,$K$228,IF(P219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$200,$K$224,IF(Q224=$K$224,$K$225,IF(Q223=$K$224,$K$226,IF(Q222=$K$224,$K$227,IF(Q221=$K$224,$K$228,IF(Q219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$201,$K$224,IF(R224=$K$224,$K$225,IF(R223=$K$224,$K$226,IF(R222=$K$224,$K$227,IF(R221=$K$224,$K$228,IF(R219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$202,$K$224,IF(S224=$K$224,$K$225,IF(S223=$K$224,$K$226,IF(S222=$K$224,$K$227,IF(S221=$K$224,$K$228,IF(S219=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I225<F$197,1,0)","v":1},{"$f":"IF($I225<$F$198,1,0)-V225","v":0},{"$f":"IF($I225<$F$199,1,0)-SUM($V225:W225)","v":0},{"$f":"IF($I225<$F$200,1,0)-SUM($V225:X225)","v":0},{"$f":"IF($I225<$F$201,1,0)-SUM($V225:Y225)","v":0},{"$f":"IF($I225<$F$202,1,0)-SUM($V225:Z225)","v":0},{"$f":"IF($I225<$F$203,1,0)-SUM($V225:AA225)","v":0},{"$f":"IF($I225<F$203,1,0)-SUM($V225:AB225)","v":0},null,{"$f":"V225","v":1},0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D225/(D153*1000)","v":35.121980566814742},{"$f":"D222+D226","v":173.92841909462669},null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($I226=$F$197,$K$224,IF(N225=$K$224,$K$225,IF(N224=$K$224,$K$226,IF(N223=$K$224,$K$227,IF(N222=$K$224,$K$228,IF(N221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$198,$K$224,IF(O225=$K$224,$K$225,IF(O224=$K$224,$K$226,IF(O223=$K$224,$K$227,IF(O222=$K$224,$K$228,IF(O221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$199,$K$224,IF(P225=$K$224,$K$225,IF(P224=$K$224,$K$226,IF(P223=$K$224,$K$227,IF(P222=$K$224,$K$228,IF(P221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$200,$K$224,IF(Q225=$K$224,$K$225,IF(Q224=$K$224,$K$226,IF(Q223=$K$224,$K$227,IF(Q222=$K$224,$K$228,IF(Q221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$201,$K$224,IF(R225=$K$224,$K$225,IF(R224=$K$224,$K$226,IF(R223=$K$224,$K$227,IF(R222=$K$224,$K$228,IF(R221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$202,$K$224,IF(S225=$K$224,$K$225,IF(S224=$K$224,$K$226,IF(S223=$K$224,$K$227,IF(S222=$K$224,$K$228,IF(S221=$K$224,$K$229,0))))))","v":0},null,null,1,0,{"$f":"IF($I226<$F$199,1,0)-SUM($V226:W226)","v":0},{"$f":"IF($I226<$F$200,1,0)-SUM($V226:X226)","v":0},{"$f":"IF($I226<$F$201,1,0)-SUM($V226:Y226)","v":0},{"$f":"IF($I226<$F$202,1,0)-SUM($V226:Z226)","v":0},{"$f":"IF($I226<$F$203,1,0)-SUM($V226:AA226)","v":0},{"$f":"IF($I226<F$203,1,0)-SUM($V226:AB226)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D152,-1,-1,J224:J263)","v":12.40904118350586},null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I227<$F$199,1,0)-SUM($V227:W227)","v":0},{"$f":"IF($I227<$F$200,1,0)-SUM($V227:X227)","v":0},{"$f":"IF($I227<$F$201,1,0)-SUM($V227:Y227)","v":0},{"$f":"IF($I227<$F$202,1,0)-SUM($V227:Z227)","v":0},{"$f":"IF($I227<$F$203,1,0)-SUM($V227:AA227)","v":0},{"$f":"IF($I227<F$203,1,0)-SUM($V227:AB227)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D226*D227","v":435.83010329989662},{"$f":"D228*D153*1000","v":13074903.0989969},{"$f":"'Revised COE 10-90 - DCF'!G251","v":13074903.098996898},null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I228<$F$199,1,0)-SUM($V228:W228)","v":0},{"$f":"IF($I228<$F$200,1,0)-SUM($V228:X228)","v":0},{"$f":"IF($I228<$F$201,1,0)-SUM($V228:Y228)","v":0},{"$f":"IF($I228<$F$202,1,0)-SUM($V228:Z228)","v":0},{"$f":"IF($I228<$F$203,1,0)-SUM($V228:AA228)","v":0},{"$f":"IF($I228<F$203,1,0)-SUM($V228:AB228)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D224+D228","v":2158.2849155272893},{"$f":"D229*D$153*1000","v":64748547.465818688},{"$f":"F224+F228","v":64748547.465818673},null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I229<$F$199,1,0)-SUM($V229:W229)","v":0},{"$f":"IF($I229<$F$200,1,0)-SUM($V229:X229)","v":0},{"$f":"IF($I229<$F$201,1,0)-SUM($V229:Y229)","v":0},{"$f":"IF($I229<$F$202,1,0)-SUM($V229:Z229)","v":0},{"$f":"IF($I229<$F$203,1,0)-SUM($V229:AA229)","v":0},{"$f":"IF($I229<F$203,1,0)-SUM($V229:AB229)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I230<$F$199,1,0)-SUM($V230:W230)","v":0},{"$f":"IF($I230<$F$200,1,0)-SUM($V230:X230)","v":0},{"$f":"IF($I230<$F$201,1,0)-SUM($V230:Y230)","v":0},{"$f":"IF($I230<$F$202,1,0)-SUM($V230:Z230)","v":0},{"$f":"IF($I230<$F$203,1,0)-SUM($V230:AA230)","v":0},{"$f":"IF($I230<F$203,1,0)-SUM($V230:AB230)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I231<$F$199,1,0)-SUM($V231:W231)","v":0},{"$f":"IF($I231<$F$200,1,0)-SUM($V231:X231)","v":0},{"$f":"IF($I231<$F$201,1,0)-SUM($V231:Y231)","v":0},{"$f":"IF($I231<$F$202,1,0)-SUM($V231:Z231)","v":0},{"$f":"IF($I231<$F$203,1,0)-SUM($V231:AA231)","v":0},{"$f":"IF($I231<F$203,1,0)-SUM($V231:AB231)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D152)^$D151-1)/(D152*(1+D152)^$D151))","v":12.40904118350586},null,null,null,null,9,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I232<$F$199,1,0)-SUM($V232:W232)","v":0},{"$f":"IF($I232<$F$200,1,0)-SUM($V232:X232)","v":0},{"$f":"IF($I232<$F$201,1,0)-SUM($V232:Y232)","v":0},{"$f":"IF($I232<$F$202,1,0)-SUM($V232:Z232)","v":0},{"$f":"IF($I232<$F$203,1,0)-SUM($V232:AA232)","v":0},{"$f":"IF($I232<F$203,1,0)-SUM($V232:AB232)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D232*(D222+D226)/D251+D230/1000","v":2.3832135463957224E-2},null,null,null,null,10,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I233<$F$199,1,0)-SUM($V233:W233)","v":0},{"$f":"IF($I233<$F$200,1,0)-SUM($V233:X233)","v":0},{"$f":"IF($I233<$F$201,1,0)-SUM($V233:Y233)","v":0},{"$f":"IF($I233<$F$202,1,0)-SUM($V233:Z233)","v":0},{"$f":"IF($I233<$F$203,1,0)-SUM($V233:AA233)","v":0},{"$f":"IF($I233<F$203,1,0)-SUM($V233:AB233)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I234<$F$199,1,0)-SUM($V234:W234)","v":0},{"$f":"IF($I234<$F$200,1,0)-SUM($V234:X234)","v":0},{"$f":"IF($I234<$F$201,1,0)-SUM($V234:Y234)","v":0},{"$f":"IF($I234<$F$202,1,0)-SUM($V234:Z234)","v":0},{"$f":"IF($I234<$F$203,1,0)-SUM($V234:AA234)","v":0},{"$f":"IF($I234<F$203,1,0)-SUM($V234:AB234)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I235<$F$199,1,0)-SUM($V235:W235)","v":0},{"$f":"IF($I235<$F$200,1,0)-SUM($V235:X235)","v":0},{"$f":"IF($I235<$F$201,1,0)-SUM($V235:Y235)","v":0},{"$f":"IF($I235<$F$202,1,0)-SUM($V235:Z235)","v":0},{"$f":"IF($I235<$F$203,1,0)-SUM($V235:AA235)","v":0},{"$f":"IF($I235<F$203,1,0)-SUM($V235:AB235)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I236<$F$199,1,0)-SUM($V236:W236)","v":0},{"$f":"IF($I236<$F$200,1,0)-SUM($V236:X236)","v":0},{"$f":"IF($I236<$F$201,1,0)-SUM($V236:Y236)","v":0},{"$f":"IF($I236<$F$202,1,0)-SUM($V236:Z236)","v":0},{"$f":"IF($I236<$F$203,1,0)-SUM($V236:AA236)","v":0},{"$f":"IF($I236<F$203,1,0)-SUM($V236:AB236)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I237<$F$199,1,0)-SUM($V237:W237)","v":0},{"$f":"IF($I237<$F$200,1,0)-SUM($V237:X237)","v":0},{"$f":"IF($I237<$F$201,1,0)-SUM($V237:Y237)","v":0},{"$f":"IF($I237<$F$202,1,0)-SUM($V237:Z237)","v":0},{"$f":"IF($I237<$F$203,1,0)-SUM($V237:AA237)","v":0},{"$f":"IF($I237<F$203,1,0)-SUM($V237:AB237)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D152),1,1,K224:K229)","v":0.8315483216571633},null,{"$f":"D238*D177","v":7479.2904506407212},{"$f":"F238*D153*1000","v":224378713.51922166},{"$f":"'Revised COE 10-90 - DCF'!G197","v":224376781.56017524},15,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I238<$F$199,1,0)-SUM($V238:W238)","v":0},{"$f":"IF($I238<$F$200,1,0)-SUM($V238:X238)","v":0},{"$f":"IF($I238<$F$201,1,0)-SUM($V238:Y238)","v":0},{"$f":"IF($I238<$F$202,1,0)-SUM($V238:Z238)","v":0},{"$f":"IF($I238<$F$203,1,0)-SUM($V238:AA238)","v":0},{"$f":"IF($I238<F$203,1,0)-SUM($V238:AB238)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(N255:S255)","v":0},{"$f":"'Revised COE 10-90 - DCF'!G197/'Revised COE 10-90 - DCF'!G172","v":0.83154116180996851},{"$f":"D239*D192","v":0},{"$f":"F239*D153*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G236","v":0},16,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I239<$F$199,1,0)-SUM($V239:W239)","v":0},{"$f":"IF($I239<$F$200,1,0)-SUM($V239:X239)","v":0},{"$f":"IF($I239<$F$201,1,0)-SUM($V239:Y239)","v":0},{"$f":"IF($I239<$F$202,1,0)-SUM($V239:Z239)","v":0},{"$f":"IF($I239<$F$203,1,0)-SUM($V239:AA239)","v":0},{"$f":"IF($I239<F$203,1,0)-SUM($V239:AB239)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F238+F239","v":7479.2904506407212},null,null,null,{"$f":"H238+H239","v":224376781.56017524},17,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I240<$F$199,1,0)-SUM($V240:W240)","v":0},{"$f":"IF($I240<$F$200,1,0)-SUM($V240:X240)","v":0},{"$f":"IF($I240<$F$201,1,0)-SUM($V240:Y240)","v":0},{"$f":"IF($I240<$F$202,1,0)-SUM($V240:Z240)","v":0},{"$f":"IF($I240<$F$203,1,0)-SUM($V240:AA240)","v":0},{"$f":"IF($I240<F$203,1,0)-SUM($V240:AB240)","v":0},null,1,{"$f":"IF(($I240<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D238*D208","v":7479.2904506407212},null,null,null,{"$f":"D241*D153*1000","v":224378713.51922166},18,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I241<$F$199,1,0)-SUM($V241:W241)","v":0},{"$f":"IF($I241<$F$200,1,0)-SUM($V241:X241)","v":0},{"$f":"IF($I241<$F$201,1,0)-SUM($V241:Y241)","v":0},{"$f":"IF($I241<$F$202,1,0)-SUM($V241:Z241)","v":0},{"$f":"IF($I241<$F$203,1,0)-SUM($V241:AA241)","v":0},{"$f":"IF($I241<F$203,1,0)-SUM($V241:AB241)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I242<$F$199,1,0)-SUM($V242:W242)","v":0},{"$f":"IF($I242<$F$200,1,0)-SUM($V242:X242)","v":0},{"$f":"IF($I242<$F$201,1,0)-SUM($V242:Y242)","v":0},{"$f":"IF($I242<$F$202,1,0)-SUM($V242:Z242)","v":0},{"$f":"IF($I242<$F$203,1,0)-SUM($V242:AA242)","v":0},{"$f":"IF($I242<F$203,1,0)-SUM($V242:AB242)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I243<$F$199,1,0)-SUM($V243:W243)","v":0},{"$f":"IF($I243<$F$200,1,0)-SUM($V243:X243)","v":0},{"$f":"IF($I243<$F$201,1,0)-SUM($V243:Y243)","v":0},{"$f":"IF($I243<$F$202,1,0)-SUM($V243:Z243)","v":0},{"$f":"IF($I243<$F$203,1,0)-SUM($V243:AA243)","v":0},{"$f":"IF($I243<F$203,1,0)-SUM($V243:AB243)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I244<$F$199,1,0)-SUM($V244:W244)","v":0},{"$f":"IF($I244<$F$200,1,0)-SUM($V244:X244)","v":0},{"$f":"IF($I244<$F$201,1,0)-SUM($V244:Y244)","v":0},{"$f":"IF($I244<$F$202,1,0)-SUM($V244:Z244)","v":0},{"$f":"IF($I244<$F$203,1,0)-SUM($V244:AA244)","v":0},{"$f":"IF($I244<F$203,1,0)-SUM($V244:AB244)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D154","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I245<$F$199,1,0)-SUM($V245:W245)","v":0},{"$f":"IF($I245<$F$200,1,0)-SUM($V245:X245)","v":0},{"$f":"IF($I245<$F$201,1,0)-SUM($V245:Y245)","v":0},{"$f":"IF($I245<$F$202,1,0)-SUM($V245:Z245)","v":0},{"$f":"IF($I245<$F$203,1,0)-SUM($V245:AA245)","v":0},{"$f":"IF($I245<F$203,1,0)-SUM($V245:AB245)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I246<$F$199,1,0)-SUM($V246:W246)","v":0},{"$f":"IF($I246<$F$200,1,0)-SUM($V246:X246)","v":0},{"$f":"IF($I246<$F$201,1,0)-SUM($V246:Y246)","v":0},{"$f":"IF($I246<$F$202,1,0)-SUM($V246:Z246)","v":0},{"$f":"IF($I246<$F$203,1,0)-SUM($V246:AA246)","v":0},{"$f":"IF($I246<F$203,1,0)-SUM($V246:AB246)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I247<$F$199,1,0)-SUM($V247:W247)","v":0},{"$f":"IF($I247<$F$200,1,0)-SUM($V247:X247)","v":0},{"$f":"IF($I247<$F$201,1,0)-SUM($V247:Y247)","v":0},{"$f":"IF($I247<$F$202,1,0)-SUM($V247:Z247)","v":0},{"$f":"IF($I247<$F$203,1,0)-SUM($V247:AA247)","v":0},{"$f":"IF($I247<F$203,1,0)-SUM($V247:AB247)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D185)^D151-1)/(D185*(1+D185)^D151))/(1-D184)^1","v":10.882235124995161},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^1)*(1-(1+D152)^(-F197*(FLOOR(D151/F197,1)-D193)))/(1-(1+D152)^(-F197))+((((1+D185)^(MOD(D151,F197)+D193*F197)-1)/(D185*(1+D185)^(MOD(D151,F197)+D193*F197)))/(1-D184)^1)/(1+D152)^(D151-(MOD(D151,F197)+D193*F197))","v":10.882235124995161},null,null,null,25,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I248<$F$199,1,0)-SUM($V248:W248)","v":0},{"$f":"IF($I248<$F$200,1,0)-SUM($V248:X248)","v":0},{"$f":"IF($I248<$F$201,1,0)-SUM($V248:Y248)","v":0},{"$f":"IF($I248<$F$202,1,0)-SUM($V248:Z248)","v":0},{"$f":"IF($I248<$F$203,1,0)-SUM($V248:AA248)","v":0},{"$f":"IF($I248<F$203,1,0)-SUM($V248:AB248)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D248*D245","v":90561.960710209722},{"$f":"E248*D245","v":90561.960710209722},null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I249<$F$199,1,0)-SUM($V249:W249)","v":0},{"$f":"IF($I249<$F$200,1,0)-SUM($V249:X249)","v":0},{"$f":"IF($I249<$F$201,1,0)-SUM($V249:Y249)","v":0},{"$f":"IF($I249<$F$202,1,0)-SUM($V249:Z249)","v":0},{"$f":"IF($I249<$F$203,1,0)-SUM($V249:AA249)","v":0},{"$f":"IF($I249<F$203,1,0)-SUM($V249:AB249)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I250<$F$199,1,0)-SUM($V250:W250)","v":0},{"$f":"IF($I250<$F$200,1,0)-SUM($V250:X250)","v":0},{"$f":"IF($I250<$F$201,1,0)-SUM($V250:Y250)","v":0},{"$f":"IF($I250<$F$202,1,0)-SUM($V250:Z250)","v":0},{"$f":"IF($I250<$F$203,1,0)-SUM($V250:AA250)","v":0},{"$f":"IF($I250<F$203,1,0)-SUM($V250:AB250)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D151<D197,D249,E249)","v":90561.960710209722},null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I251<$F$199,1,0)-SUM($V251:W251)","v":0},{"$f":"IF($I251<$F$200,1,0)-SUM($V251:X251)","v":0},{"$f":"IF($I251<$F$201,1,0)-SUM($V251:Y251)","v":0},{"$f":"IF($I251<$F$202,1,0)-SUM($V251:Z251)","v":0},{"$f":"IF($I251<$F$203,1,0)-SUM($V251:AA251)","v":0},{"$f":"IF($I251<F$203,1,0)-SUM($V251:AB251)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE 10-90 - DCF'!G190/(D153*1000)","v":90976.628338708833},{"$f":"IF(D197<D151,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I252<$F$199,1,0)-SUM($V252:W252)","v":0},{"$f":"IF($I252<$F$200,1,0)-SUM($V252:X252)","v":0},{"$f":"IF($I252<$F$201,1,0)-SUM($V252:Y252)","v":0},{"$f":"IF($I252<$F$202,1,0)-SUM($V252:Z252)","v":0},{"$f":"IF($I252<$F$203,1,0)-SUM($V252:AA252)","v":0},{"$f":"IF($I252<F$203,1,0)-SUM($V252:AB252)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D251/D252-1","v":-4.5579577532296467E-3},null,null,null,null,30,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I253<$F$199,1,0)-SUM($V253:W253)","v":0},{"$f":"IF($I253<$F$200,1,0)-SUM($V253:X253)","v":0},{"$f":"IF($I253<$F$201,1,0)-SUM($V253:Y253)","v":0},{"$f":"IF($I253<$F$202,1,0)-SUM($V253:Z253)","v":0},{"$f":"IF($I253<$F$203,1,0)-SUM($V253:AA253)","v":0},{"$f":"IF($I253<F$203,1,0)-SUM($V253:AB253)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(I254>D$151,0,1)","v":0}]
[null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$152),1,1,N224:N253)","v":0},{"$f":"SERIESSUM(1/(1+$D$152),1,1,O224:O253)","v":0},0,0,0,0,null,"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$289),1,1,V224:V253)","v":30},{"$f":"SERIESSUM(1/(1+$D$289),1,1,W231:W253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,X239:X253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Y246:Y253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Z224:Z253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AA224:AA253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AB224:AB253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AC224:AC253)","v":-1},null,{"$f":"SERIESSUM(1/(1+($D$184/(1-$D$184))),1,1,AE224:AE253)","v":24.29799547806477},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D185)^D258-1)/(D185*(1+D185)^D258))/(1-D184)^D188","v":6.6493217460585043},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^D188)*(1-(1+D152)^(-F197*(FLOOR(D258/F197,1))))/(1-(1+D152)^(-F197))+((((1+D185)^MOD(D258,F197)-1)/(D185*(1+D185)^MOD(D258,F197)))/(1-D184)^D188)/(1+D152)^(D258-MOD(D258,F197))","v":6.6493217460585043},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D248","v":10.882235124995161},{"$f":"E248","v":10.882235124995161},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D197>D151,D261,E261)*D245","v":55335.655570698873},null,{"$f":"'Revised COE 10-90 - DCF'!H190/(D153*1000)","v":55359.06190910763},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D197>D151,D262,E262)*D245","v":90561.960710209722},null,{"$f":"D252","v":90976.628338708833}]
[null,"Levelized Royalties",null,{"$f":"(D257*D263+D259*(D264-D263))/D251","v":2.430705602117051E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D211+D233)/(1-D265)","v":0.13727325274567523},null,{"$f":"'Revised COE 10-90 - DCF'!G5","v":0.19445987409776067},"LCOE from Revised COE 10-90s - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D271:D286)","v":0.13727325274567523},{"$f":"SUM(D271:D277)","v":0.11010440863702058}]
[null,"Exploration","$/kW-hr",{"$f":"(L182*(1-D$149*D$238)/(1-D$149))/D$251","v":2.4837263710540528E-2}]
[null,"Confirmation","$/kW-hr",{"$f":"(L181*(1-D$149*D$238)/(1-D$149))/D$251","v":2.5730400650526175E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L180*(1-D$149*D$238)/(1-D$149))/D$251","v":1.9818482272450619E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L179*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Power Plant","$/kW-hr",{"$f":"(L178*(1-D$149*D$238)/(1-D$149))/D$251","v":3.7124072636487405E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L183*(1-D$149*D$238)/(1-D$149))/D$251","v":2.5941893670158428E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D192*D205*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E215*D$232/D$251","v":0},{"$f":"SUM(D279:D286)","v":2.7168844108654645E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E217*D$232/D$251","v":5.7850844037389462E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E218*D$232/D$251","v":6.2842077920076773E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E219*D$232/D$251","v":2.9272313524144472E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E220*D$232/D$251","v":0}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E221*D$232/D$251","v":4.0231045464546823E-3}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D226*D$232/D$251","v":4.812507369341466E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D265*D268","v":3.3367086446974264E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L174*I$24*(1-D$149*D$94)/(1-D$5))/D$107)","v":6.8044742247743289E-2}]

{"sheet":"Revised COE - DCF","index":14,"n_rows":259,"n_cols":49,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
["REFERENCE SCENARIO",null,null,null,"COE",null,0.18148862142192174]
[null,null,null,null,"Cash Flow",null,{"$f":"G65+G72+G111-G44-G84-G121-G124-G127-G132","v":72927014.582770109}]
[]
[]
["IMPROVED SCENARIO",null,null,null,"COE",null,5.2768154034405011E-2]
[null,null,null,null,"Cash Flow",null,{"$f":"G192+G199+G238-G172-G211-G248-G251-G254-G259","v":-33613365.863584265}]
[]
[]
["REFERENCE SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!T40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!T46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!H279","v":30}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F17)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F26:F28)+MAX(F22:F24),0)","v":7}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!T56","v":2},null,{"$f":"1/SUM(AB34:AQ34)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!T55","v":1.5},{"$f":"F22-F23","v":0.5},{"$f":"1/SUM(AB35:AQ35)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!T55","v":1.5},{"$f":"F22-F24","v":0.5},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,{"$f":"1/SUM(AB37:AQ37)","v":1}]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!T53","v":1.5},{"$f":"MAX(F22:F24)","v":2},{"$f":"1/SUM(AB38:AQ38)","v":0.5}]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!T52","v":2},{"$f":"G26+F26","v":3.5},{"$f":"1/SUM(AB40:AQ40)","v":0.33333333333333331}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G27+F27","v":5.5},{"$f":"1/SUM(AB41:AQ41)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F26:F28)+MAX(F22:F24)","v":6.5},{"$f":"F28+G28","v":6.5}]
[null,null,null,null,null,{"$f":"MAX(F22:F24)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-7},{"$f":"J32+1","v":-6},{"$f":"K32+1","v":-5},-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!H$273+'Summary A1'!H$286)*(1+F10)","v":90695660.149321735},{"$f":"SUM(J34:Z34)","v":93870008.254547998},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F34,0),0)*(1/(1+$H34)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F34,0),0)*(1/(1+$H34)^K32)","v":0},0,0,0,0,48522178.179887131,45347830.074660867,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F22<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!H$158*(1+F10)","v":0},{"$f":"SUM(J35:Z35)","v":0},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F35,0),0)*(1/(1+$H35)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F35,0),0)*(1/(1+$H35)^K32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F23<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!H$131-'Summary A1'!H$126)*(1+F10)","v":42605696.01712174},{"$f":"SUM(J36:Z36)","v":45801123.218405873},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F36,0),0)*(1/(1+$H36)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F36,0),0)*(1/(1+$H36)^K32)","v":0},0,0,0,0,24498275.209844999,21302848.00856087,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!H$126+'Summary A1'!H$287)*(1+F10)","v":1150000},1520874.9999999998,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<J$32,$H$25*$F37,0),0)*(1/(1+$H$37)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<K$32,$H$25*$F37,0),0)*(1/(1+$H$37)^K$32)","v":0},0,0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!H$105-'Summary A1'!H$103)*(1+F10)","v":32445274.839237086},63057391.650057286,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<J$32,$H$26*$F38,0),0)*(1/(1+$H$38)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<K$32,$H$26*$F38,0),0)*(1/(1+$H$38)^K$32)","v":0},0,0,35641134.410901949,27416257.239155341,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J39:Z39)","v":0},{"$f":"H38","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!H$82-'Summary A1'!H$78)*(1+F10)","v":20826449.302693147},{"$f":"SUM(J40:Z40)","v":60855093.126962416},{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$27*$F40,0),0)*(1/(1+$H$40)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$27*$F40,0),0)*(1/(1+$H$40)^K$32)","v":0},25775716.136482827,19827473.951140635,15251903.039338952,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},1,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!H$78+'Summary A1'!H$103)*(1+F10)","v":1132750},4836694.6761250012,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$28*$F41,0),0)*(1/(1+$H$41)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$28*$F41,0),0)*(1/(1+$H$41)^K$32)","v":2733783.9473750009},{"$f":"IF(L$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<L$32,$H$28*$F41,0),0)*(1/(1+$H$41)^L$32)","v":2102910.7287500007},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F34:F41)","v":188855830.30837372}]
[null,"Present Value",null,null,null,null,null,null,{"$f":"SUM(J43:Z43)","v":269941185.92609859},{"$f":"SUM(J34:J42)","v":0},{"$f":"SUM(K34:K42)","v":2733783.9473750009},27878626.865232829,{"$f":"SUM(M34:M42)","v":19827473.951140635},50893037.450240903,28937132.239155341,{"$f":"SUM(P34:P42)","v":73020453.389732122},{"$f":"SUM(Q34:Q42)","v":66650678.083221734},0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G34:G42)","v":269941185.92609859}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F34/F$42","v":0.48023754416916387},{"$f":"SUM(J47:Z47)","v":0.49704585821508462},{"$f":"H34","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F47,0),0)/(1+$H47)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F47,0),0)/(1+$H47)^K32","v":0},0,0,0,0,0.25692708613050269,0.24011877208458193,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F35/F$42","v":0},{"$f":"SUM(J48:Z48)","v":0},{"$f":"H35","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F48,0),0)/(1+$H48)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F48,0),0)/(1+$H48)^K32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F36/F$42","v":0.22559905059617658},{"$f":"SUM(J49:Z49)","v":0.24251897939088982},{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F49,0),0)/(1+$H49)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F49,0),0)/(1+$H49)^K32","v":0},0,0,0,0,0.12971945409280153,0.11279952529808829,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F37/F$42","v":6.0893010193130894E-3},8.0531005980415595E-3,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^J32","v":0},{"$f":"IF(K$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^K32","v":0},0,0,0,8.0531005980415595E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F38/F$42","v":0.17179916969605194},0.33389168630427701,{"$f":"H38","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,$H26*$F51,0),0)/(1+$H51)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,$H26*$F51,0),0)/(1+$H51)^K32","v":0},0,0,0.18872138791111309,0.14517029839316392,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F40/F$42","v":0.1102769730152711},0.32223041792035234,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,$H27*$F52,0),0)/(1+$H52)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,$H27*$F52,0),0)/(1+$H52)^K32","v":0},0.13648356047253021,0.1049873542096386,8.0759503238183553E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F41/F$42","v":5.9979615040233938E-3},2.5610512888203624E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,$H28*$F53,0),0)/(1+$H53)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,$H28*$F53,0),0)/(1+$H53)^K32","v":1.4475507284636832E-2},1.1135005603566792E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F47:F53)","v":0.99999999999999989},{"$f":"SUM(G47:G53)","v":1.4293505553168491},null,null,{"$f":"SUM(J47:J53)","v":0},{"$f":"SUM(K47:K53)","v":1.4475507284636832E-2},0.147618566076097,0.1049873542096386,{"$f":"SUM(N47:N53)","v":0.26948089114929663},0.15322339899120549,0.38664654022330425,0.35291829738267022,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J54:Z54)","v":1.4293505553168493}]
[null,null,null,null,null,null,{"$f":"G55*F42","v":269941185.92609864}]
[]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J60+1","v":2},{"$f":"K60+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM60+1","v":31},{"$f":"AN60+1","v":32},{"$f":"AO60+1","v":33},{"$f":"AP60+1","v":34},{"$f":"AQ60+1","v":35},{"$f":"AR60+1","v":36},{"$f":"AS60+1","v":37},{"$f":"AT60+1","v":38},{"$f":"AU60+1","v":39},40]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!N10","v":29.689748390187141},{"$f":"'DrwDwn Summary'!N11","v":29.376190990712189},{"$f":"'DrwDwn Summary'!N12","v":29.059458359081873},{"$f":"'DrwDwn Summary'!N13","v":28.739678903430566},{"$f":"'DrwDwn Summary'!N14","v":28.416978907860212},{"$f":"'DrwDwn Summary'!N15","v":28.091482557514212},{"$f":"'DrwDwn Summary'!N16","v":27.763311963388539},{"$f":"'DrwDwn Summary'!N17","v":27.43258718688444},{"$f":"'DrwDwn Summary'!N18","v":27.099426264105638},{"$f":"'DrwDwn Summary'!N19","v":26.763945229904472},{"$f":"'DrwDwn Summary'!N20","v":26.426258141680961},{"$f":"'DrwDwn Summary'!N21","v":26.08647710293674},{"$f":"'DrwDwn Summary'!N22","v":25.74471228658787},{"$f":"'DrwDwn Summary'!N23","v":25.40107195804066},{"$f":"'DrwDwn Summary'!N24","v":25.055662498031772},{"$f":"'DrwDwn Summary'!N25","v":24.70858842523667},{"$f":"'DrwDwn Summary'!N26","v":24.359952418650124},{"$f":"'DrwDwn Summary'!N27","v":24.00985533973904},{"$f":"'DrwDwn Summary'!N28","v":23.658396254372647},{"$f":"'DrwDwn Summary'!N29","v":23.305672454533052},{"$f":"'DrwDwn Summary'!N30","v":22.951779479804628},{"$f":"'DrwDwn Summary'!N31","v":22.596811138651802},{"$f":"'DrwDwn Summary'!N32","v":22.240859529479941},{"$f":"'DrwDwn Summary'!N33","v":21.884015061487467},{"$f":"'DrwDwn Summary'!N34","v":21.526366475309231},{"$f":"'DrwDwn Summary'!N35","v":21.168000863452249},{"$f":"'DrwDwn Summary'!N36","v":20.809003690529877},{"$f":"'DrwDwn Summary'!N37","v":20.449458813291606},{"$f":"'DrwDwn Summary'!N38","v":20.089448500454992},{"$f":"'DrwDwn Summary'!N39","v":19.729053452337986},{"$f":"'DrwDwn Summary'!N40","v":19.729053452337986},{"$f":"'DrwDwn Summary'!N41","v":19.729053452337986},{"$f":"'DrwDwn Summary'!N42","v":19.729053452337986},{"$f":"'DrwDwn Summary'!N43","v":19.729053452337986},{"$f":"'DrwDwn Summary'!N44","v":19.729053452337986},{"$f":"'DrwDwn Summary'!N45","v":19.729053452337986},{"$f":"'DrwDwn Summary'!N46","v":19.729053452337986},{"$f":"'DrwDwn Summary'!N47","v":19.729053452337986},{"$f":"'DrwDwn Summary'!N48","v":19.729053452337986},{"$f":"'DrwDwn Summary'!N49","v":19.729053452337986}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,J61*1000*8760*$F$13)","v":247078086.1031374},{"$f":"IF(K$60>$F$14,0,K61*1000*8760*$F$13)","v":244468661.42470682},{"$f":"IF(L$60>$F$14,0,L61*1000*8760*$F$13)","v":241832812.46427932},239171607.83434916,236486098.47121266,233777317.84363329,231046282.15931943,228293990.56925231,{"$f":"IF(R$60>$F$14,0,R61*1000*8760*$F$13)","v":225521425.36988711},222729552.20326501,219919320.25506896,217091662.45063955,214247495.64898422,211387720.83481434,208513223.30862039,205624872.87481958,202723524.02800635,199810016.13730827,196885173.62888917,{"$f":"IF(AC$60>$F$14,0,AC61*1000*8760*$F$13)","v":193949806.16662404},191004708.83093411,188050662.29586029,185088433.00433207,182118773.34169868,179142421.8075234,176160103.1856496,173172528.71258962,170180396.24421275,167184390.42078644,164185182.83035672,{"$f":"IF(AN$60>$F$14,0,AN61*1000*8760*$F$13)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J63:AW63)","v":2731583059.776432},{"$f":"SUM(J63:S63)","v":1661346316.1919708},null,{"$f":"J62/(1+$F11)^J60","v":230914099.16181064},213528396.73745027,197407611.37713477,182462874.47453335,168611319.84998849,155775697.84978628,143884012.57811058,132869181.02878986,122668712.93435432,113224410.20001245,104482084.83963794,96391294.379536822,88905093.743482605,81979802.679098189,75574787.831007957,69652258.610228583,64177076.051902495,59116573.89466577,54440391.154673837,50120315.50552211,46130136.812003113,42445510.20087675,39043828.085512944,35904100.593536854,33006843.8773783,30333975.816998877,27868718.652057867,25595508.107392989,23499908.601023961,21568534.147923216,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J62*$G$1","v":44841861.230425283},{"$f":"K62*$G$1","v":44368280.34283258},43889903.748728186,43406925.389120527,42919535.99698922,42427923.135155432,41932271.233755231,41432761.6273228,40929572.591487616,40422879.379292518,39912854.257138573,39399666.540359743,38883482.628433324,38364466.039832495,37842777.446522832,37318574.708108917,36792012.905636698,36263244.375052013,35732418.740322798,35199682.946229532,34665181.290821791,34129055.457555041,33591444.547099948,33052485.108836323,32512311.172031831,31971054.276707031,31428843.504196052,30885805.507398561,30342064.540732868,29797742.489787616,{"$f":"AN62*$G$1","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J65:AW65)","v":495751243.81829959},null,null,{"$f":"J64/(1+$F$11)^(J$60)","v":41908281.523761943},38752974.358313024,35827235.247030661,33114935.549064212,30601035.99570512,28271516.653795529,26113311.087455735,24114244.494374827,22262975.602057423,20548942.118510433,18962309.540834159,17493923.134016771,16135262.900891379,14878401.372670695,13715964.05770386,12641092.394093564,11647409.059549613,10728985.499330059,9880311.5403319374,9096266.9663289748,8372094.9360150881,7703377.1319072377,7086010.534274254,6516185.720115006,5990366.5927939862,5505271.4532730384,5057855.3289573798,4645293.481004375,4264966.0155410003,3914443.5285982285,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J68:N68)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J68*$G$44","v":53988237.18521972},{"$f":"K68*$G$44","v":86381179.496351555},{"$f":"L68*$G$44","v":51828707.697810933},31083727.559390254,31083727.559390254,{"$f":"O68*$G$44","v":15575606.427935911}]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J70:O70)","v":224467207.3653487},null,null,{"$f":"J69/(1+$F18)^J60","v":50456296.434784785},{"$f":"K69/(1+$F18)^K60","v":75448667.566033319},42307664.055719621,23713626.927648533,22162268.156680867,10378684.224481583]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J69*$F$16","v":21163388.976606131},{"$f":"K69*$F$16","v":33861422.362569809},20316853.417541888,12184821.20328098,12184821.20328098,6105637.7197508775]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J72:AO72)","v":87991145.287216708},null,null,{"$f":"J71/(1+$F$18)^(J60)","v":19778868.202435635},{"$f":"K71/(1+$F$18)^(K60)","v":29575877.685885064},16584604.309842091,9295741.755638225,8687609.1174189001,4068444.2159967804]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F76=1000,0,'DrwDwn Summary'!K7)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI48,'Reservoir B1'!AF48)","v":1000},{"$f":"ROUNDUP(F76,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G76,1,0))*$F$75","v":0},0,0,0,0,{"$f":"IF(P$60>$F$14,0,IF(P$60=$G76,1,0))*$F$75","v":0},0,0,0,{"$f":"IF(T$60>$F$14,0,IF(T$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(U$60>$F$14,0,IF(U$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI49,'Reservoir B1'!AF49)","v":1000},{"$f":"ROUNDUP(F77,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI50,'Reservoir B1'!AF50)","v":1000},1000,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI51,'Reservoir B1'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI52,'Reservoir B1'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI53,'Reservoir B1'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI54,'Reservoir B1'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},0,0,0,0,{"$f":"SUM(P76:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN76:AN82)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J84:AW84)","v":0},null,null,{"$f":"J83/(1+$F$11)^(J$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J60=$G76,$J$68,IF(J60=$G76+1,$K$68,IF(J60=$G76+2,$L$68,IF(J60=$G76+3,$M$68,IF(J60=$G76+4,$N$68,IF(J60=$G76+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K60=$G76,$J$68,IF(K60=$G76+1,$K$68,IF(K60=$G76+2,$L$68,IF(K60=$G76+3,$M$68,IF(K60=$G76+4,$N$68,IF(K60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J89:AW89)","v":0},null,null,{"$f":"IF(J88=0,0,J88*$F75)","v":0},{"$f":"IF(K88=0,0,K88*$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,$J$68,IF(J$60=$G77+1,$K$68,IF(J$60=$G77+2,$L$68,IF(J$60=$G77+3,$M$68,IF(J$60=$G77+4,$N$68,IF(J$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G77,$J$68,IF(K$60=$G77+1,$K$68,IF(K$60=$G77+2,$L$68,IF(K$60=$G77+3,$M$68,IF(K$60=$G77+4,$N$68,IF(K$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G77,$J$68,IF(L$60=$G77+1,$K$68,IF(L$60=$G77+2,$L$68,IF(L$60=$G77+3,$M$68,IF(L$60=$G77+4,$N$68,IF(L$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F$75)","v":0},{"$f":"IF(K91=0,0,K91*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,$J$68,IF(J$60=$G78+1,$K$68,IF(J$60=$G78+2,$L$68,IF(J$60=$G78+3,$M$68,IF(J$60=$G78+4,$N$68,IF(J$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G78,$J$68,IF(K$60=$G78+1,$K$68,IF(K$60=$G78+2,$L$68,IF(K$60=$G78+3,$M$68,IF(K$60=$G78+4,$N$68,IF(K$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G78,$J$68,IF(L$60=$G78+1,$K$68,IF(L$60=$G78+2,$L$68,IF(L$60=$G78+3,$M$68,IF(L$60=$G78+4,$N$68,IF(L$60=$G78+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$75)","v":0},{"$f":"IF(K94=0,0,K94*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G79,$J$68,IF(J$60=$G79+1,$K$68,IF(J$60=$G79+2,$L$68,IF(J$60=$G79+3,$M$68,IF(J$60=$G79+4,$N$68,IF(J$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G79,$J$68,IF(K$60=$G79+1,$K$68,IF(K$60=$G79+2,$L$68,IF(K$60=$G79+3,$M$68,IF(K$60=$G79+4,$N$68,IF(K$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G79,$J$68,IF(L$60=$G79+1,$K$68,IF(L$60=$G79+2,$L$68,IF(L$60=$G79+3,$M$68,IF(L$60=$G79+4,$N$68,IF(L$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$75)","v":0},{"$f":"IF(K97=0,0,K97*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G80,$J$68,IF(J$60=$G80+1,$K$68,IF(J$60=$G80+2,$L$68,IF(J$60=$G80+3,$M$68,IF(J$60=$G80+4,$N$68,IF(J$60=$G80+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G80,$J$68,IF(K$60=$G80+1,$K$68,IF(K$60=$G80+2,$L$68,IF(K$60=$G80+3,$M$68,IF(K$60=$G80+4,$N$68,IF(K$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$75)","v":0},{"$f":"IF(K100=0,0,K100*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G81,$J$68,IF(J$60=$G81+1,$K$68,IF(J$60=$G81+2,$L$68,IF(J$60=$G81+3,$M$68,IF(J$60=$G81+4,$N$68,IF(J$60=$G81+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G81,$J$68,IF(K$60=$G81+1,$K$68,IF(K$60=$G81+2,$L$68,IF(K$60=$G81+3,$M$68,IF(K$60=$G81+4,$N$68,IF(K$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$75)","v":0},{"$f":"IF(K103=0,0,K103*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G82,$J$68,IF(J$60=$G82+1,$K$68,IF(J$60=$G82+2,$L$68,IF(J$60=$G82+3,$M$68,IF(J$60=$G82+4,$N$68,IF(J$60=$G82+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G82,$J$68,IF(K$60=$G82+1,$K$68,IF(K$60=$G82+2,$L$68,IF(K$60=$G82+3,$M$68,IF(K$60=$G82+4,$N$68,IF(K$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$75)","v":0},{"$f":"IF(K106=0,0,K106*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J89+J92+J95+J98+J101+J104+J107","v":0},{"$f":"K89+K92+K95+K98+K101+K104+K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN89+AN92+AN95+AN98+AN101+AN104+AN107","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J109:AW109)","v":0},null,null,{"$f":"J108/(1+$F11)^J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J108*$F$16","v":0},{"$f":"K108*$F$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN108*$F$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J111:AW111)","v":0},null,null,{"$f":"J110/(1+$F$11)^(J60)","v":0},{"$f":"K110/(1+$F$11)^(K60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN110/(1+$F$11)^(AN60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!T329+'Input A1'!T330,0)/100","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(K$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(L$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(M$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(N$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(O$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(P$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Q$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(R$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(S$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(T$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(U$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(V$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(W$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(X$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Y$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Z$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AA$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AB$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AC$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AD$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AE$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AF$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AG$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AH$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AI$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AJ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AK$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AL$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AM$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AN$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AO$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AP$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AQ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AR$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AS$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AT$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AU$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AV$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AW$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$247)","v":1261950.828284234},null,null,null,{"$f":"IF(J$60>$F$14,0,$F115)","v":1261950.828284234},{"$f":"IF(K$60>$F$14,0,$F115)","v":1261950.828284234},1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,1261950.828284234,0,{"$f":"IF(AO$60>$F$14,0,$F115)","v":0},0,0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$257-F119)","v":613828.01784858457},null,null,null,{"$f":"IF(J$60>$F$14,0,$F116)","v":613828.01784858457},613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,613828.01784858457,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$252)","v":1419584.2458154706},null,null,null,{"$f":"IF(J$60>$F$14,0,$F117)","v":1419584.2458154706},1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,1419584.2458154706,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(C113=1,0,'Summary A1'!H$253+'Summary A1'!H$258))","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,$F118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1'!H81,'O&M Costs B1'!H$75))","v":841973.04814311513},null,null,null,{"$f":"IF(J$60>$F$14,0,$F119)","v":841973.04814311513},841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,841973.04814311513,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J114:J119)","v":4137336.1400914043},{"$f":"SUM(K114:K119)","v":4137336.1400914043},4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,4137336.1400914043,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J121:AW121)","v":51340374.552401409},null,null,{"$f":"J120/(1+$F$11)^(J$60)","v":3866669.2898050505},3613709.6166402344,3377298.7071404057,3156353.9319069213,2949863.4877634775,2756881.7642649324,2576525.0133317127,2407967.3021791708,2250436.7310085706,2103211.8981388509,1965618.5963914492,1837026.7255994857,1716847.4071023229,1604530.2870115167,1499561.0158986137,1401458.8933631906,1309774.6666945706,1224088.4735463276,1144007.9192021752,1069166.2796282014,999220.82208243106,933851.23559105711,872758.16410379158,815661.83561102021,762300.78094487858,712430.63639708294,665823.02467017074,622264.50903754286,581555.61592293729,543509.92142330587,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$259)","v":1058132.7782510871},null,null,null,{"$f":"IF(J$60>$F$14,0,$F123)","v":1058132.7782510871},{"$f":"IF(K$60>$F$14,0,$F123)","v":1058132.7782510871},1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,1058132.7782510871,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J124:AW124)","v":13130413.222935213},null,null,{"$f":"J123/(1+$F$11)^(J$60)","v":988909.13855241775},924214.1481798297,863751.54035498097,807244.4302383,754434.04695168219,705078.54855297413,658951.91453548975,615842.91078083159,575554.12222507619,537901.04880848248,502711.26056867512,469823.60800810764,439087.48411972675,410362.13469133346,383516.01373021811,358426.18105627864,334977.73930493335,313063.30776161992,292582.53061833634,273441.61740031437,255552.91345823772,238834.49855910067,223209.81173747726,208607.30068923108,194960.0941020851,182205.69542250945,170285.69665655086,159145.51089397279,148734.12233081571,139003.85264562216,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J60>10,$F20,$F19)*J64","v":784732.57153244258},{"$f":"IF(K60>10,$F20,$F19)*K64","v":776444.90599957027},768073.3156027433,759621.19430960924,751091.87994731148,742488.65486522007,733814.74659071665,725073.32847814902,716267.52035103331,707400.38913761918,1396949.8989998503,1378988.3289125911,1360921.8919951664,1342756.3113941376,1324497.2106282993,1306150.1147838123,1287720.4516972846,1269213.5531268206,1250634.655911298,1231988.9031180337,1213281.3451787627,1194516.9410144265,1175700.5591484983,1156836.9788092715,1137930.8910211143,1118986.8996847463,1100009.5226468618,1081003.1927589497,1061972.2589256505,1042920.9871425667,{"$f":"IF(AN60>10,$F20,$F19)*AN64","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J127:AW127)","v":12074773.11261428},null,null,{"$f":"J126/(1+$F$11)^(J$60)","v":733394.92666583415},678177.05127047794,626976.61682303657,579511.37210862373,535518.12992483971,494751.54144142178,456982.94403047545,421999.27865155949,389602.07303600496,359606.4870739326,663680.83392919565,612287.30969058711,564734.20153119822,520744.04804347444,480058.74201963516,442438.23379327479,407659.31708423648,375514.49247655208,345810.90391161788,318369.34382151417,293023.32276052807,269618.19961675332,248010.36869959894,228066.50020402524,209662.83074778956,192684.50086455638,177024.93651350829,162585.27183515314,149273.81054393502,137005.523500938,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J127:S127)","v":5276520.4210262066},{"$f":"SUM(T127:AW127)","v":6798252.6915880721}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J64-J120-J123-J126","v":38861659.740550347},38396366.518490516,37926361.51478295,37451835.276468426,36972975.198699415,36489965.561947718,36002987.568822019,35512219.380502157,35017836.152794093,34520010.071812406,33320435.439796228,32825209.29310466,32327091.818095665,31826240.810095869,31322811.317552041,30816955.674982615,30308823.535596922,29798561.903582703,29286315.166069012,28772225.12476901,28256431.027300537,27739069.598198123,27220275.06960896,26700179.211684562,26178911.362668227,25656598.458679795,25133365.063206699,24609333.39629712,24084623.363464728,23559352.584302559,{"$f":"AN64-AN120-AN123-AN126","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J130*$F16","v":15233770.618295737},15051375.675248282,14867133.713794917,14681119.428375624,14493406.277890172,14304066.500283506,14113171.126978232,13920789.997156845,13726991.771895286,13531843.948150463,13061610.692400122,12867482.042897027,12672219.992693501,12475886.397557581,12278542.036480401,12080246.624593185,11881058.825953994,11681036.26620442,11480235.545099054,11278712.248909453,11076520.962701811,10873715.282493664,10670347.827286713,10466470.250980349,10262133.254165946,10057386.59580248,9852279.1047770269,9646858.6913484707,9441172.3584781736,9235266.2130466029,{"$f":"AN130*$F16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J132:AW132)","v":164328627.70869672},null,null,{"$f":"J131/(1+$F$11)^(J$60)","v":14237168.802145548},13146454.428551212,12136009.686023198,11200155.719405664,10333598.369777529,9531403.4814181905,8788973.6764987577,8102026.5210831994,7466574.0089088082,6878903.2923197532,6205477.1491783764,5713315.912361688,5258520.772790147,4838363.8419463532,4450308.6881337138,4091997.4816652816,3761238.955894622,3455997.1364138592,3174380.7931471253,2914633.5723877475,2675124.7680638456,2454340.6936710081,2250876.6183754876,2063429.2327754062,1890789.6117036995,1731836.6432708451,1585530.8950779228,1450908.8901811808,1327077.7669633785,1213210.2985631181,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J132-'Revised COE 10-90 - DCF'!J132","v":662103.21942273527},{"$f":"K132-'Revised COE 10-90 - DCF'!K132","v":608804.89071739465},{"$f":"L132-'Revised COE 10-90 - DCF'!L132","v":559551.99214869738},{"$f":"M132-'Revised COE 10-90 - DCF'!M132","v":514053.07580529526},{"$f":"N132-'Revised COE 10-90 - DCF'!N132","v":472036.58652949892},{"$f":"O132-'Revised COE 10-90 - DCF'!O132","v":433249.59022575803},{"$f":"P132-'Revised COE 10-90 - DCF'!P132","v":397456.57610801607},{"$f":"Q132-'Revised COE 10-90 - DCF'!Q132","v":364438.32927715871},{"$f":"R132-'Revised COE 10-90 - DCF'!R132","v":333990.87012352329},{"$f":"S132-'Revised COE 10-90 - DCF'!S132","v":305924.45715931058},{"$f":"T132-'Revised COE 10-90 - DCF'!T132","v":277344.07122058235},{"$f":"U132-'Revised COE 10-90 - DCF'!U132","v":253798.65456789453},{"$f":"V132-'Revised COE 10-90 - DCF'!V132","v":232117.48315037694},{"$f":"W132-'Revised COE 10-90 - DCF'!W132","v":212160.83923286386},{"$f":"X132-'Revised COE 10-90 - DCF'!X132","v":193798.95993493963},{"$f":"Y132-'Revised COE 10-90 - DCF'!Y132","v":176911.36532456568},{"$f":"Z132-'Revised COE 10-90 - DCF'!Z132","v":161386.22889360599},{"$f":"AA132-'Revised COE 10-90 - DCF'!AA132","v":147119.78799973195},{"$f":"AB132-'Revised COE 10-90 - DCF'!AB132","v":134015.79197219573},{"$f":"AC132-'Revised COE 10-90 - DCF'!AC132","v":121984.98568956554},{"$f":"AD132-'Revised COE 10-90 - DCF'!AD132","v":110944.62654482294},{"$f":"AE132-'Revised COE 10-90 - DCF'!AE132","v":100818.03281777306},{"$f":"AF132-'Revised COE 10-90 - DCF'!AF132","v":91534.161575459875},{"$f":"AG132-'Revised COE 10-90 - DCF'!AG132","v":83027.214319016086},{"$f":"AH132-'Revised COE 10-90 - DCF'!AH132","v":75236.268689234508},{"$f":"AI132-'Revised COE 10-90 - DCF'!AI132","v":68104.934633512748},{"$f":"AJ132-'Revised COE 10-90 - DCF'!AJ132","v":61581.033523685299},{"$f":"AK132-'Revised COE 10-90 - DCF'!AK132","v":55616.298797269119},{"$f":"AL132-'Revised COE 10-90 - DCF'!AL132","v":50166.096774291247},{"$f":"AM132-'Revised COE 10-90 - DCF'!AM132","v":45189.16637787479},{"$f":"AN132-'Revised COE 10-90 - DCF'!AN132","v":0},{"$f":"AO132-'Revised COE 10-90 - DCF'!AO132","v":0},{"$f":"AP132-'Revised COE 10-90 - DCF'!AP132","v":0},{"$f":"AQ132-'Revised COE 10-90 - DCF'!AQ132","v":0},{"$f":"AR132-'Revised COE 10-90 - DCF'!AR132","v":0},{"$f":"AS132-'Revised COE 10-90 - DCF'!AS132","v":0},{"$f":"AT132-'Revised COE 10-90 - DCF'!AT132","v":0},{"$f":"AU132-'Revised COE 10-90 - DCF'!AU132","v":0},{"$f":"AV132-'Revised COE 10-90 - DCF'!AV132","v":0},{"$f":"AW132-'Revised COE 10-90 - DCF'!AW132","v":0}]
[]
[]
["IMPROVED SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!W40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!W46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!J279","v":50.000000000000007}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!W45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F139)*(1+F145)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!W42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!W43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F154:F156)+MAX(F150:F152),0)","v":5}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!W56","v":1.5},null,{"$f":"1/SUM(AB162:AQ162)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!W55","v":1.25},{"$f":"F150-F151","v":0.25},{"$f":"1/SUM(AB163:AQ163)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!W55","v":1.25},{"$f":"F150-F152","v":0.25},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,0.5]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!W53","v":1},{"$f":"MAX(F150:F152)","v":1.5},0.5]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!W52","v":1},{"$f":"G154+F154","v":2.5},{"$f":"1/SUM(AB168:AQ168)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G155+F155","v":3.5},{"$f":"1/SUM(AB169:AQ169)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F154:F156)+MAX(F150:F152)","v":4.5},{"$f":"F156+G156","v":4.5}]
[null,null,null,null,null,{"$f":"MAX(F150:F152)","v":1.5}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F149","v":-5},{"$f":"J160+1","v":-4},{"$f":"K160+1","v":-3},{"$f":"L160+1","v":-2},{"$f":"M160+1","v":-1},{"$f":"N160+1","v":0},{"$f":"O160+1","v":1},{"$f":"P160+1","v":2},{"$f":"Q160+1","v":3},{"$f":"R160+1","v":4},{"$f":"S160+1","v":5},{"$f":"T160+1","v":6},{"$f":"U160+1","v":7},{"$f":"V160+1","v":8},{"$f":"W160+1","v":9},{"$f":"X160+1","v":10}]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!J$273+'Summary A1'!J$286)*(1+F138)","v":116381839.87636709},{"$f":"SUM(J162:Z162)","v":120455204.27203995},{"$f":"'Input A1'!W65","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F162,0),0)*(1/(1+$H162)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F162,0),0)*(1/(1+$H162)^K160)","v":0},0,0,62264284.333856396,58190919.938183546,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F150<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!J$158*(1+F138)","v":0},{"$f":"SUM(J163:Z163)","v":0},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F163,0),0)*(1/(1+$H163)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F163,0),0)*(1/(1+$H163)^K160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F151<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!J$131-'Summary A1'!J$126)*(1+F138)","v":53515703.289663352},55388752.90480157,{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F164,0),0)*(1/(1+$H164)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F164,0),0)*(1/(1+$H164)^K160)","v":0},0,0,28630901.259969894,26757851.644831676,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F152<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!J$126+'Summary A1'!J$287)*(1+F138)","v":1100000},1218195,{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F165,0),0)*(1/(1+$H165)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F165,0),0)*(1/(1+$H165)^K$160)","v":0},0,629695,588500,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!J$105-'Summary A1'!J$103)*(1+F138)","v":9897520.5106774848},10961009.08954978,{"$f":"'Input A1'!W63","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F166,0),0)*(1/(1+$H166)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F166,0),0)*(1/(1+$H166)^K$160)","v":0},0,5665835.6163373264,5295173.4732124545,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J167:Z167)","v":0},{"$f":"H166","v":7.0000000000000007E-2}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!J$82-'Summary A1'!J$78)*(1+F138)","v":7967798.6647098288},9441614.3354192041,{"$f":"'Input A1'!W62","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F168,0),0)*(1/(1+$H168)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F168,0),0)*(1/(1+$H168)^K$160)","v":0},4880447.9898060616,4561166.3456131415,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!J$78+'Summary A1'!J$103)*(1+F138)","v":742500.00000000012},941430.23246250022,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F169,0),0)*(1/(1+$H169)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F169,0),0)*(1/(1+$H169)^K$160)","v":486633.01871250005},454797.21375000011,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F162:F169)","v":189605362.34141776},null,null,null,{"$f":"SUM(J162:J169)","v":0},486633.01871250005,5335245.2035560617,10856696.961950468,96778859.067038745,84948771.583015218,0,0,0,0,0,0,0,0,0,0]
[null,"Present Value"]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G162:G170)","v":198406205.83427301}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F162/F$170","v":0.61381090934971105},{"$f":"SUM(J175:Z175)","v":0.63529429117695102},{"$f":"H162","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F175,0),0)/(1+$H175)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F175,0),0)/(1+$H175)^K160","v":0},0,0,0.32838883650209544,0.30690545467485553,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F163/F$170","v":0},{"$f":"SUM(J176:Z176)","v":0},{"$f":"H163","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F176,0),0)/(1+$H176)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F176,0),0)/(1+$H176)^K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F164/F$170","v":0.28224783639451573},{"$f":"SUM(J177:Z177)","v":0.29212651066832379},{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F177,0),0)/(1+$H177)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F177,0),0)/(1+$H177)^K160","v":0},0,0,0.15100259247106593,0.14112391819725786,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F165/F$170","v":5.801523682749314E-3},6.4248974024607285E-3,{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F178,0),0)/(1+$H178)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F178,0),0)/(1+$H178)^K160","v":0},0,3.321082232189845E-3,3.1038151702708831E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F166/F$170","v":5.2200636039265919E-2},5.780959438168505E-2,{"$f":"H166","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F179,0),0)/(1+$H179)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F179,0),0)/(1+$H179)^K160","v":0},0,2.9882254100677779E-2,2.7927340281007268E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F168/F$170","v":4.2023066047902208E-2},4.9796135609381759E-2,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F180,0),0)/(1+$H180)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F180,0),0)/(1+$H180)^K160","v":0},2.5740031450260135E-2,2.405610415912162E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F169/F$170","v":3.9160284858557872E-3},4.9652088993521696E-3,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F181,0),0)/(1+$H181)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F181,0),0)/(1+$H181)^K160","v":2.5665572571530538E-3},2.3986516421991158E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F175:F181)","v":1},{"$f":"SUM(G175:G181)","v":1.0464166381381546},null,null,{"$f":"SUM(J175:J181)","v":0},{"$f":"SUM(K175:K181)","v":2.5665572571530538E-3},{"$f":"SUM(L175:L181)","v":2.813868309245925E-2},5.7259440491989243E-2,0.51042258442443944,0.44802937287211342,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J182:Z182)","v":1.0464166381381546}]
[null,null,null,null,null,null,{"$f":"G183*F170","v":198406205.83427301}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J187+1","v":2},{"$f":"K187+1","v":3},{"$f":"L187+1","v":4},{"$f":"M187+1","v":5},{"$f":"N187+1","v":6},{"$f":"O187+1","v":7},{"$f":"P187+1","v":8},{"$f":"Q187+1","v":9},{"$f":"R187+1","v":10},{"$f":"S187+1","v":11},{"$f":"T187+1","v":12},{"$f":"U187+1","v":13},{"$f":"V187+1","v":14},{"$f":"W187+1","v":15},{"$f":"X187+1","v":16},{"$f":"Y187+1","v":17},{"$f":"Z187+1","v":18},{"$f":"AA187+1","v":19},{"$f":"AB187+1","v":20},{"$f":"AC187+1","v":21},{"$f":"AD187+1","v":22},{"$f":"AE187+1","v":23},{"$f":"AF187+1","v":24},{"$f":"AG187+1","v":25},{"$f":"AH187+1","v":26},{"$f":"AI187+1","v":27},{"$f":"AJ187+1","v":28},{"$f":"AK187+1","v":29},{"$f":"AL187+1","v":30},{"$f":"AM187+1","v":31},{"$f":"AN187+1","v":32},{"$f":"AO187+1","v":33},{"$f":"AP187+1","v":34},{"$f":"AQ187+1","v":35},{"$f":"AR187+1","v":36},{"$f":"AS187+1","v":37},{"$f":"AT187+1","v":38},{"$f":"AU187+1","v":39},{"$f":"AV187+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!$N58","v":49.485790261752811},{"$f":"'DrwDwn Summary'!$N59","v":48.966101521356769},{"$f":"'DrwDwn Summary'!$N60","v":48.441150164284956},{"$f":"'DrwDwn Summary'!$N61","v":47.911149013649599},{"$f":"'DrwDwn Summary'!$N62","v":47.37630737220028},{"$f":"'DrwDwn Summary'!$N63","v":46.836831063881377},{"$f":"'DrwDwn Summary'!$N64","v":46.292922474953897},{"$f":"'DrwDwn Summary'!$N65","v":45.744780594688983},{"$f":"'DrwDwn Summary'!$N66","v":45.192601055638022},{"$f":"'DrwDwn Summary'!$N67","v":44.636576173486603},{"$f":"'DrwDwn Summary'!$N68","v":44.076894986499035},{"$f":"'DrwDwn Summary'!$N69","v":43.513743294556427},{"$f":"'DrwDwn Summary'!$N70","v":42.947303697795405},{"$f":"'DrwDwn Summary'!$N71","v":42.377755634853749},{"$f":"'DrwDwn Summary'!$N72","v":41.805275420725565},{"$f":"'DrwDwn Summary'!$N73","v":41.230036284232419},{"$f":"'DrwDwn Summary'!$N74","v":40.652208405116639},{"$f":"'DrwDwn Summary'!$N75","v":40.071958950757434},{"$f":"'DrwDwn Summary'!$N76","v":39.489452112517782},{"$f":"'DrwDwn Summary'!$N77","v":38.904849141727453},{"$f":"'DrwDwn Summary'!$N78","v":38.318308385299503},{"$f":"'DrwDwn Summary'!$N79","v":37.729985320995873},{"$f":"'DrwDwn Summary'!$N80","v":37.140032592333689},{"$f":"'DrwDwn Summary'!$N81","v":36.548600043145449},{"$f":"'DrwDwn Summary'!$N82","v":35.955834751793297},{"$f":"'DrwDwn Summary'!$N83","v":35.361881065039071},{"$f":"'DrwDwn Summary'!$N84","v":34.766880631580435},{"$f":"'DrwDwn Summary'!$N85","v":34.170972435248004},{"$f":"'DrwDwn Summary'!$N86","v":33.574292827874906},{"$f":"'DrwDwn Summary'!$N87","v":32.976975561835211},{"$f":"'DrwDwn Summary'!$N88","v":32.976975561835211},{"$f":"'DrwDwn Summary'!$N89","v":32.976975561835211},{"$f":"'DrwDwn Summary'!$N90","v":32.976975561835211},{"$f":"'DrwDwn Summary'!$N91","v":32.976975561835211},{"$f":"'DrwDwn Summary'!$N92","v":32.976975561835211},{"$f":"'DrwDwn Summary'!$N93","v":32.976975561835211},{"$f":"'DrwDwn Summary'!$N94","v":32.976975561835211},{"$f":"'DrwDwn Summary'!$N95","v":32.976975561835211},{"$f":"'DrwDwn Summary'!$N96","v":32.976975561835211},{"$f":"'DrwDwn Summary'!$N97","v":32.976975561835211}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$187>$F$142,0,J188*1000*8760*$F$141)","v":411820746.55830687},407495896.86073095,403127251.66717941,398716582.09159195,394265629.95145071,389776108.11362082,385249700.83656633,380688064.10900176,376092825.98501962,371465586.91575551,366807920.07764494,362121371.69729859,357407461.37305331,352667682.39325285,347903502.05127811,343116361.95738214,338307678.34738064,333478842.38820338,328631220.48037302,323766154.5574559,318884962.3824625,313988937.84132767,309079351.23340088,304157449.5590564,299224456.80442381,294281574.22325516,289329980.61601233,284370832.60613388,279405264.91357499,274434390.62559265,{"$f":"IF(AN$187>$F$142,0,AN188*1000*8760*$F$141)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J190:AW190)","v":4556035790.3172731},{"$f":"SUM(J190:S190)","v":2769764932.9135814},null,{"$f":"J189/(1+$F139)^J187","v":384879202.39094096},355922697.93058866,329071919.65276271,304178971.44162953,281105945.20080662,259724278.67097551,239914151.75708762,221563919.31067806,204569578.39708042,188834268.16103181,174267800.48680273,160786219.7302601,148311389.87991291,136770607.58172554,126096239.53812326,116225382.86506574,107099547.06215027,98664356.319366857,90869270.950345606,83667326.805618644,77014891.580573812,70871436.991476715,65199325.849046059,59963613.112814493,55131860.060753994,50673960.75755576,46561980.05155541,42770002.374606147,39273990.661376558,36051654.744560689,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J189*$G$5","v":21731020.588952404},{"$f":"K189*$G$5","v":21502806.253935069},21272280.911440078,21039538.019880615,20804669.491749875,20567765.711870443,20328915.55545238,20088206.405963253,19845724.172812194,19601553.30885125,19355776.82769689,19108476.320873082,18859731.974778935,18609622.58748379,18358225.585350782,18105617.039491806,17851871.682056528,17597062.922355786,17341262.862822838,17084542.314814813,16826970.81425323,16568616.637110399,16309546.814738067,16049827.149044061,15789522.227517005,15528695.438099919,15267408.983917154,15005723.897852475,14743700.056983262,14481396.196869347,{"$f":"AN189*$G$5","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J192:AW192)","v":240413598.36972407},null,null,{"$f":"J191/(1+$F$139)^(J$60)","v":20309365.036404114},{"$f":"K191/(1+$F$139)^(K$60)","v":18781383.748742308},17364517.744634334,16050962.819058791,14833441.816343175,13705170.743384767,12659826.914951619,11691519.022652343,10794759.023610432,9964435.7492954675,9195790.1393245663,8484392.0093360543,7826118.2662399402,7217132.4882516544,6653865.7911069188,6132998.9057314862,5651445.3963905545,5206335.9519657716,4795003.6865019212,4414970.3885257877,4063933.6618667212,3739754.9038058729,3440448.0693418267,3164169.1731964634,2909206.4838891285,2673971.3667880972,2456989.735507369,2256894.0733550852,2072415.9887653021,1902379.2707561669,{"$f":"AN191/(1+$F$139)^(AN$60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J195:N195)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J195*$G$172","v":39681241.166854605},{"$f":"K195*$G$172","v":63489985.866967365},38093991.520180419,22846474.601816539,22846474.601816539,11448038.07663757]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J197:O197)","v":164982926.90973914},null,null,{"$f":"J196/(1+$F146)^J187","v":37085272.118555702},{"$f":"K196/(1+$F146)^K187","v":55454612.513728157},31096044.400221393,17429466.085891228,16289220.641019838,7628311.1503227893]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J196*$F$144","v":15555046.537407005},{"$f":"K196*$F$144","v":24888074.459851209},14932844.675910724,8955818.0439120829,8955818.0439120829,4487630.9260419272]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J199:AO199)","v":64673307.348617718},null,null,{"$f":"J198/(1+$F$146)^(J187)","v":14537426.670473836},{"$f":"K198/(1+$F$146)^(K187)","v":21738208.105381437},12189649.404886786,6832350.7056693612,6385374.4912797762,2990297.9709265335]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F203=1000,0,'DrwDwn Summary'!K55)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ48,'Reservoir B1'!AG48)","v":1000},{"$f":"ROUNDUP(F203,0)","v":1000},null,null,{"$f":"IF(J$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,{"$f":"IF(R$187=$G203,1,0)*$F$202","v":0},0,{"$f":"IF(T$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$187=$G203,1,0)*$F$202","v":0},0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ49,'Reservoir B1'!AG49)","v":1000},{"$f":"ROUNDUP(F204,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ50,'Reservoir B1'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ51,'Reservoir B1'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ52,'Reservoir B1'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ53,'Reservoir B1'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ54,'Reservoir B1'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J203:J209)","v":0},{"$f":"SUM(K203:K209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN203:AN209)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J211:AW211)","v":0},null,null,{"$f":"J210/(1+$F$139)^(J$187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J187=$G203,$J$195,IF(J187=$G203+1,$K$195,IF(J187=$G203+2,$L$195,IF(J187=$G203+3,$M$195,IF(J187=$G203+4,$N$195,IF(J187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187=$G203,$J$195,IF(AN187=$G203+1,$K$195,IF(AN187=$G203+2,$L$195,IF(AN187=$G203+3,$M$195,IF(AN187=$G203+4,$N$195,IF(AN187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J216:AW216)","v":0},null,null,{"$f":"IF(J215=0,0,J215*$F202)","v":0},{"$f":"IF(K215=0,0,K215*$F202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN215=0,0,AN215*$F202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G204,$J$195,IF(J$187=$G204+1,$K$195,IF(J$187=$G204+2,$L$195,IF(J$187=$G204+3,$M$195,IF(J$187=$G204+4,$N$195,IF(J$187=$G204+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G204,$J$195,IF(K$187=$G204+1,$K$195,IF(K$187=$G204+2,$L$195,IF(K$187=$G204+3,$M$195,IF(K$187=$G204+4,$N$195,IF(K$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G204,$J$195,IF(AN$187=$G204+1,$K$195,IF(AN$187=$G204+2,$L$195,IF(AN$187=$G204+3,$M$195,IF(AN$187=$G204+4,$N$195,IF(AN$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"IF(J218=0,0,J218*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN218=0,0,AN218*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G205,$J$195,IF(J$187=$G205+1,$K$195,IF(J$187=$G205+2,$L$195,IF(J$187=$G205+3,$M$195,IF(J$187=$G205+4,$N$195,IF(J$187=$G205+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G205,$J$195,IF(K$187=$G205+1,$K$195,IF(K$187=$G205+2,$L$195,IF(K$187=$G205+3,$M$195,IF(K$187=$G205+4,$N$195,IF(K$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G205,$J$195,IF(AN$187=$G205+1,$K$195,IF(AN$187=$G205+2,$L$195,IF(AN$187=$G205+3,$M$195,IF(AN$187=$G205+4,$N$195,IF(AN$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J222:AW222)","v":0},null,null,{"$f":"IF(J221=0,0,J221*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN221=0,0,AN221*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G206,$J$195,IF(J$187=$G206+1,$K$195,IF(J$187=$G206+2,$L$195,IF(J$187=$G206+3,$M$195,IF(J$187=$G206+4,$N$195,IF(J$187=$G206+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G206,$J$195,IF(K$187=$G206+1,$K$195,IF(K$187=$G206+2,$L$195,IF(K$187=$G206+3,$M$195,IF(K$187=$G206+4,$N$195,IF(K$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G206,$J$195,IF(AN$187=$G206+1,$K$195,IF(AN$187=$G206+2,$L$195,IF(AN$187=$G206+3,$M$195,IF(AN$187=$G206+4,$N$195,IF(AN$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J225:AW225)","v":0},null,null,{"$f":"IF(J224=0,0,J224*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN224=0,0,AN224*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G207,$J$195,IF(J$187=$G207+1,$K$195,IF(J$187=$G207+2,$L$195,IF(J$187=$G207+3,$M$195,IF(J$187=$G207+4,$N$195,IF(J$187=$G207+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G207,$J$195,IF(K$187=$G207+1,$K$195,IF(K$187=$G207+2,$L$195,IF(K$187=$G207+3,$M$195,IF(K$187=$G207+4,$N$195,IF(K$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G207,$J$195,IF(AN$187=$G207+1,$K$195,IF(AN$187=$G207+2,$L$195,IF(AN$187=$G207+3,$M$195,IF(AN$187=$G207+4,$N$195,IF(AN$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J228:AW228)","v":0},null,null,{"$f":"IF(J227=0,0,J227*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN227=0,0,AN227*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G208,$J$195,IF(J$187=$G208+1,$K$195,IF(J$187=$G208+2,$L$195,IF(J$187=$G208+3,$M$195,IF(J$187=$G208+4,$N$195,IF(J$187=$G208+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G208,$J$195,IF(K$187=$G208+1,$K$195,IF(K$187=$G208+2,$L$195,IF(K$187=$G208+3,$M$195,IF(K$187=$G208+4,$N$195,IF(K$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G208,$J$195,IF(AN$187=$G208+1,$K$195,IF(AN$187=$G208+2,$L$195,IF(AN$187=$G208+3,$M$195,IF(AN$187=$G208+4,$N$195,IF(AN$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J231:AW231)","v":0},null,null,{"$f":"IF(J230=0,0,J230*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN230=0,0,AN230*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G209,$J$195,IF(J$187=$G209+1,$K$195,IF(J$187=$G209+2,$L$195,IF(J$187=$G209+3,$M$195,IF(J$187=$G209+4,$N$195,IF(J$187=$G209+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G209,$J$195,IF(K$187=$G209+1,$K$195,IF(K$187=$G209+2,$L$195,IF(K$187=$G209+3,$M$195,IF(K$187=$G209+4,$N$195,IF(K$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G209,$J$195,IF(AN$187=$G209+1,$K$195,IF(AN$187=$G209+2,$L$195,IF(AN$187=$G209+3,$M$195,IF(AN$187=$G209+4,$N$195,IF(AN$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J234:AW234)","v":0},null,null,{"$f":"IF(J233=0,0,J233*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN233=0,0,AN233*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J216+J219+J222+J225+J228+J231+J234","v":0},{"$f":"K216+K219+K222+K225+K228+K231+K234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN216+AN219+AN222+AN225+AN228+AN231+AN234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"J235/(1+$F146)^J187","v":0},{"$f":"K235/(1+$F146)^K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235/(1+$F146)^AN187","v":0},0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J235*$F$144","v":0},{"$f":"K235*$F$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235*$F$144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J238:AW238)","v":0},null,null,{"$f":"J237/(1+$F$139)^(J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN237/(1+$F$139)^(AN187)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!W329+'Input A1'!W330,0)/100","v":0},null,null,null,{"$f":"IF(J$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(K$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(L$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(M$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(N$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(O$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(P$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Q$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(R$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(S$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(T$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(U$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(V$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(W$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(X$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Y$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Z$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AA$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AB$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AC$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AD$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AE$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AF$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AG$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AH$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AI$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AJ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AK$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AL$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AM$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AN$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AO$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AP$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AQ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AR$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AS$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AT$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AU$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AV$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AW$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$247)","v":1361835.4228742998},null,null,null,{"$f":"IF(J$187>$F$142,0,$F242)","v":1361835.4228742998},1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,{"$f":"IF(T$187>$F$142,0,$F242)","v":1361835.4228742998},1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,{"$f":"IF(AD$187>$F$142,0,$F242)","v":1361835.4228742998},1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,1361835.4228742998,0,0,0,0,0,0,{"$f":"IF(AT$187>$F$142,0,$F242)","v":0},0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$257-F246)","v":528035.14798065741},null,null,null,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,528035.14798065741,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$252)","v":1745727.5981455059},null,null,null,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,1745727.5981455059,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(A240=1,0,'Summary A1'!J$253+'Summary A1'!J$258))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1'!Q81,'O&M Costs B1'!Q$75))","v":724652.26252747444},null,null,null,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,724652.26252747444,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J241:J246)","v":4360250.4315279378},{"$f":"SUM(K241:K246)","v":4360250.4315279378},4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,4360250.4315279378,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J248:AW248)","v":54106527.175229363},null,null,{"$f":"J247/(1+$F$139)^(J$187)","v":4075000.4032971379},3808411.5918664839,3559263.1699686768,3326414.1775408196,3108798.2967671207,2905418.9689412345,2715344.8307862002,2537705.4493328976,2371687.3358251378,2216530.2203973248,2071523.5704647894,1936003.3368829812,1809348.9129747485,1690980.2924997651,1580355.4135511823,1476967.6762160582,1380343.6226318302,1290040.7688147945,1205645.5783315836,1126771.5685341903,1053057.5406861592,984165.92587491509,919781.23913543462,859608.63470601372,803372.55580001278,750815.47271029232,701696.70346756279,655791.311651928,612889.07631021307,572793.52926188137,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$259)","v":1271655.9076686054},null,null,null,{"$f":"IF(J$187>$F$142,0,$F250)","v":1271655.9076686054},1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,1271655.9076686054,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J251:AW251)","v":15780030.529508248},null,null,{"$f":"J250/(1+$F$139)^(J$187)","v":1188463.4651108461},1110713.5187951834,1038050.0175655918,970140.20333232894,906673.08722647547,847358.02544530435,791923.38826663943,740115.3161370462,691696.55713742634,646445.38050226762,604154.56121707242,564630.4310439931,527691.99162990006,493170.08563542063,460906.62208917807,430753.85241979267,402573.6938502735,376237.09705633036,351623.4551928321,328620.05158208613,307121.5435346599,287029.4799389345,268251.85041021917,250702.66393478424,234301.55507923759,218973.41596190431,204648.0523008451,191259.86196340667,178747.53454523988,167053.77060302792,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J187>10,$F148,$F147)*J191","v":380292.86030666711},376299.10944386374,372264.91595020139,368191.91534791078,364081.71610562288,359935.89995773276,355756.02222041669,351543.61210435699,347300.17302421341,343027.18290489691,677452.18896939117,668796.67123055796,660090.61911726277,651336.79056193272,642537.89548727742,633696.59638221329,624815.5088719785,615897.20228245261,606944.20019879937,597958.98101851856,588943.97849886306,579901.58229886403,570834.13851583237,561743.95021654223,552633.27796309523,543504.34033349727,534359.31443710043,525200.33642483666,516029.50199441426,506848.86689042719,{"$f":"IF(AN187>10,$F148,$F147)*AN191","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J254:AW254)","v":5856756.7471064869},null,null,{"$f":"J253/(1+$F$139)^(J$187)","v":355413.88813707203},328674.21560299041,303879.06053110084,280891.84933352884,259585.23178600564,239840.48800923344,221546.97101165337,204601.58289641602,188908.28291318257,174377.6256126707,321852.65487635985,296953.72032676195,273914.13931839791,252599.63708880794,232885.3026887422,214654.96170060203,197800.58887366942,182221.75831880205,167825.12902756725,154523.9635984026,142237.67816533524,130891.42163320557,120415.68242696395,110745.92106187623,101822.22693611951,93588.997837583418,85994.640742757925,78991.292567427983,72534.559606785595,66583.274476465842,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J254:S254)","v":2557719.1958338534},{"$f":"SUM(T254:AW254)","v":3299037.5512726344}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J191-J247-J250-J253","v":15718821.389449192},15494600.805294661,15268109.656293333,15039439.76533616,14808681.436447708,14575923.472716166,14341253.19403542,14104756.454662353,13866517.660591437,13626619.786749808,13046418.299530955,12807773.310445979,12567735.016465127,12326379.457725313,12083781.350666961,11840014.103913048,11595149.833988005,11349259.380876789,11102412.323427495,10854676.99459975,10606120.496557822,10356808.715614993,10106806.337025693,9856176.8596309759,9604982.6103573665,9353284.7585698795,9101143.3302835096,8848617.2222310957,8595764.2157923039,8342640.9907823764,{"$f":"AN191-AN247-AN250-AN253","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J257*$F144","v":6161777.9846640835},6073883.5156755075,5985098.9852669863,5895460.388011775,5805003.1230875021,5713762.0013047373,5621771.2520618849,5529064.5302276425,5435674.9229518436,5341634.9564059246,5114195.9734161347,5020647.1376948245,4926552.12645433,4831940.7474283231,4736842.2894614488,4641285.5287339147,4545298.7349232985,4448909.6773037016,4352145.6307835784,4255033.3818831025,4157599.2346506664,4059869.0165210776,3961868.0841140719,3863621.3289753427,3765153.1832600879,3666487.6253593927,3567648.1854711357,3468657.9511145898,3369539.5725905835,3270315.2683866918,{"$f":"AN257*$F144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J259:AW259)","v":64550751.295808926},null,null,{"$f":"J258/(1+$F$139)^(J$187)","v":5758671.0137047507},5305165.0936112385,4885623.5946550332,4497618.5028300285,4138886.9986209213,3807320.8783076857,3500956.5961557534,3217965.8963201051,2956647.0043119965,2715416.3489310159,2429717.6662844075,2229227.3722642688,2044343.9831482221,1873909.9294268431,1716849.6334889042,1572163.9868348527,1438925.1764856342,1316271.8404881312,1203404.5333883758,1099581.4834859548,1004114.6245963821,916365.8859326567,835743.7245687301,761699.88576956536,693726.37726091337,631352.64426910039,574142.93288651155,521693.83001155057,473631.968774801,429611.88899459835,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Revised COE 10-90 - DCF","index":15,"n_rows":259,"n_cols":49,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
["P10 SCENARIO",null,null,null,"COE",null,0.17679271701605448]
[null,null,null,null,"Cash Flow",null,{"$f":"G65+G72+G111-G44-G84-G121-G124-G127-G132","v":22726657.798544914}]
[]
[]
["P90 SCENARIO",null,null,null,"COE",null,0.19445987409776067]
[null,null,null,null,"Cash Flow",null,{"$f":"G192+G199+G238-G172-G211-G248-G251-G254-G259","v":93587616.589058965}]
[]
[]
["P10 SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!Y40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!Y46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!L279","v":29.999999999999996}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F17)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F26:F28)+MAX(F22:F24),0)","v":7}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!Y56","v":2},null,{"$f":"1/SUM(AB34:AQ34)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!Y55","v":1.5},{"$f":"F22-F23","v":0.5},{"$f":"1/SUM(AB35:AQ35)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!Y55","v":1.5},{"$f":"F22-F24","v":0.5},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,{"$f":"1/SUM(AB37:AQ37)","v":1}]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!Y53","v":1.5},{"$f":"MAX(F22:F24)","v":2},{"$f":"1/SUM(AB38:AQ38)","v":0.5}]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!Y52","v":2},{"$f":"G26+F26","v":3.5},{"$f":"1/SUM(AB40:AQ40)","v":0.33333333333333331}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G27+F27","v":5.5},{"$f":"1/SUM(AB41:AQ41)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F26:F28)+MAX(F22:F24)","v":6.5},{"$f":"F28+G28","v":6.5},null,{"$f":"SUM(J29:AS29)","v":0}]
[null,null,null,null,null,{"$f":"MAX(F22:F24)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-7},{"$f":"J32+1","v":-6},{"$f":"K32+1","v":-5},-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!L$273+'Summary A1'!L$286)*(1+F10)","v":163856580.98108947},{"$f":"SUM(J34:Z34)","v":169591561.3154276},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F34,0),0)*(1/(1+$H34)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F34,0),0)*(1/(1+$H34)^K32)","v":0},0,0,0,0,87663270.82488288,81928290.490544736,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F22<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!L$158*(1+F10)","v":0},{"$f":"SUM(J35:Z35)","v":0},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F35,0),0)*(1/(1+$H35)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F35,0),0)*(1/(1+$H35)^K32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F23<J$32,1,0),0)","v":0},0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!L$131-'Summary A1'!L$126)*(1+F10)","v":25894148.278912526},{"$f":"SUM(J36:Z36)","v":27836209.399830963},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F36,0),0)*(1/(1+$H36)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F36,0),0)*(1/(1+$H36)^K32)","v":0},0,0,0,0,14889135.260374701,12947074.139456263,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,1,0),0)","v":0},0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!L$126+'Summary A1'!L$287)*(1+F10)","v":1150000},1520874.9999999998,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<J$32,$H$25*$F37,0),0)*(1/(1+$H$37)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<K$32,$H$25*$F37,0),0)*(1/(1+$H$37)^K$32)","v":0},0,0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!L$105-'Summary A1'!L$103)*(1+F10)","v":32445274.839237086},63057391.650057286,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<J$32,$H$26*$F38,0),0)*(1/(1+$H$38)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<K$32,$H$26*$F38,0),0)*(1/(1+$H$38)^K$32)","v":0},0,0,35641134.410901949,27416257.239155341,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J39:Z39)","v":0},{"$f":"H38","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!L$82-'Summary A1'!L$78)*(1+F10)","v":20796460.220891096},{"$f":"SUM(J40:Z40)","v":60767464.730046004},{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$27*$F40,0),0)*(1/(1+$H$40)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$27*$F40,0),0)*(1/(1+$H$40)^K$32)","v":0},25738600.349317733,19798923.345629022,15229941.035099249,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},1,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!L$78+'Summary A1'!L$103)*(1+F10)","v":1132750},4836694.6761250012,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$28*$F41,0),0)*(1/(1+$H$41)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$28*$F41,0),0)*(1/(1+$H$41)^K$32)","v":2733783.9473750009},{"$f":"IF(L$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<L$32,$H$28*$F41,0),0)*(1/(1+$H$41)^L$32)","v":2102910.7287500007},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F34:F41)","v":245275214.32013017}]
[null,"Present Value",null,null,null,null,null,null,{"$f":"SUM(J43:Z43)","v":327610196.77148688},{"$f":"SUM(J34:J42)","v":0},{"$f":"SUM(K34:K42)","v":2733783.9473750009},27841511.078067735,{"$f":"SUM(M34:M42)","v":19798923.345629022},50871075.446001202,28937132.239155341,{"$f":"SUM(P34:P42)","v":102552406.08525757},{"$f":"SUM(Q34:Q42)","v":94875364.630000994},0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G34:G42)","v":327610196.77148682}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F34/F$42","v":0.66805193274533603},{"$f":"SUM(J47:Z47)","v":0.69143375039142274},{"$f":"H34","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F47,0),0)/(1+$H47)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F47,0),0)/(1+$H47)^K32","v":0},0,0,0,0,0.35740778401875478,0.33402596637266802,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F35/F$42","v":0},{"$f":"SUM(J48:Z48)","v":0},{"$f":"H35","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F48,0),0)/(1+$H48)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F48,0),0)/(1+$H48)^K32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F36/F$42","v":0.10557180981652636},{"$f":"SUM(J49:Z49)","v":0.11348969555276583},0.15,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F49,0),0)/(1+$H49)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F49,0),0)/(1+$H49)^K32","v":0},0,0,0,0,6.0703790644502653E-2,5.2785904908263181E-2,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F37/F$42","v":4.6886107232141042E-3},6.2006876814506518E-3,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^J32","v":0},{"$f":"IF(K$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^K32","v":0},0,0,0,6.2006876814506518E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F38/F$42","v":0.13228109872076155},0.25708831536380011,{"$f":"H38","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,$H26*$F51,0),0)/(1+$H51)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,$H26*$F51,0),0)/(1+$H51)^K32","v":0},0,0,0.1453107869447566,0.11177752841904352,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F40/F$42","v":8.4788266431796142E-2},0.24775216239637271,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,$H27*$F52,0),0)/(1+$H52)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,$H27*$F52,0),0)/(1+$H52)^K32","v":0},0.10493763269420298,8.0721255918617674E-2,6.2093273783552054E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F41/F$42","v":4.6182815623658927E-3},1.9719459585558478E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,$H28*$F53,0),0)/(1+$H53)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,$H28*$F53,0),0)/(1+$H53)^K32","v":1.1145781504880881E-2},8.5736780806775995E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F47:F53)","v":1.0000000000000002},{"$f":"SUM(G47:G53)","v":1.3356840709713707},null,null,{"$f":"SUM(J47:J53)","v":0},{"$f":"SUM(K47:K53)","v":1.1145781504880881E-2},0.11351131077488058,8.0721255918617674E-2,{"$f":"SUM(N47:N53)","v":0.20740406072830866},0.11797821610049418,0.41811157466325743,0.3868118712809312,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J54:Z54)","v":1.3356840709713707}]
[null,null,null,null,null,null,{"$f":"G55*F42","v":327610196.77148688}]
[]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J60+1","v":2},{"$f":"K60+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM60+1","v":31},{"$f":"AN60+1","v":32},{"$f":"AO60+1","v":33},{"$f":"AP60+1","v":34},{"$f":"AQ60+1","v":35},{"$f":"AR60+1","v":36},{"$f":"AS60+1","v":37},{"$f":"AT60+1","v":38},{"$f":"AU60+1","v":39},{"$f":"AV60+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary 10-90s'!N10","v":29.701465831332012},{"$f":"'DrwDwn Summary 10-90s'!N11","v":29.399750724556522},{"$f":"'DrwDwn Summary 10-90s'!N12","v":29.094980306343952},{"$f":"'DrwDwn Summary 10-90s'!N13","v":28.787278135168926},{"$f":"'DrwDwn Summary 10-90s'!N14","v":28.476765725693042},{"$f":"'DrwDwn Summary 10-90s'!N15","v":28.163562572891916},{"$f":"'DrwDwn Summary 10-90s'!N16","v":27.847786175929187},{"$f":"'DrwDwn Summary 10-90s'!N17","v":27.529552061781921},{"$f":"'DrwDwn Summary 10-90s'!N18","v":27.208973808620147},{"$f":"'DrwDwn Summary 10-90s'!N19","v":26.886163068944896},{"$f":"'DrwDwn Summary 10-90s'!N20","v":26.561229592488388},{"$f":"'DrwDwn Summary 10-90s'!N21","v":26.234281248878371},{"$f":"'DrwDwn Summary 10-90s'!N22","v":25.905424050070536},{"$f":"'DrwDwn Summary 10-90s'!N23","v":25.574762172552738},{"$f":"'DrwDwn Summary 10-90s'!N24","v":25.242397979322561},{"$f":"'DrwDwn Summary 10-90s'!N25","v":24.908432041641845},{"$f":"'DrwDwn Summary 10-90s'!N26","v":24.572963160571973},{"$f":"'DrwDwn Summary 10-90s'!N27","v":24.236088388290021},{"$f":"'DrwDwn Summary 10-90s'!N28","v":23.89790304919071},{"$f":"'DrwDwn Summary 10-90s'!N29","v":23.558500760776962},{"$f":"'DrwDwn Summary 10-90s'!N30","v":23.21797345433778},{"$f":"'DrwDwn Summary 10-90s'!N31","v":22.876411395422323},{"$f":"'DrwDwn Summary 10-90s'!N32","v":22.533903204105425},{"$f":"'DrwDwn Summary 10-90s'!N33","v":22.190535875052191},{"$f":"'DrwDwn Summary 10-90s'!N34","v":21.846394797381684},{"$f":"'DrwDwn Summary 10-90s'!N35","v":21.501563774330897},{"$f":"'DrwDwn Summary 10-90s'!N36","v":21.156125042724689},{"$f":"'DrwDwn Summary 10-90s'!N37","v":20.810159292249093},{"$f":"'DrwDwn Summary 10-90s'!N38","v":20.463745684534338},{"$f":"'DrwDwn Summary 10-90s'!$N39","v":20.1169618720456},{"$f":"'DrwDwn Summary 10-90s'!$N40","v":20.1169618720456},{"$f":"'DrwDwn Summary 10-90s'!$N41","v":20.1169618720456},{"$f":"'DrwDwn Summary 10-90s'!$N42","v":20.1169618720456},{"$f":"'DrwDwn Summary 10-90s'!$N43","v":20.1169618720456},{"$f":"'DrwDwn Summary 10-90s'!$N44","v":20.1169618720456},{"$f":"'DrwDwn Summary 10-90s'!$N45","v":20.1169618720456},{"$f":"'DrwDwn Summary 10-90s'!$N46","v":20.1169618720456},{"$f":"'DrwDwn Summary 10-90s'!$N47","v":20.1169618720456},{"$f":"'DrwDwn Summary 10-90s'!$N48","v":20.1169618720456},{"$f":"'DrwDwn Summary 10-90s'!$N49","v":20.1169618720456}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,J61*1000*8760*$F$13)","v":247175598.64834499},{"$f":"IF(K$60>$F$14,0,K61*1000*8760*$F$13)","v":244664725.52975935},{"$f":"IF(L$60>$F$14,0,L61*1000*8760*$F$13)","v":242128426.10939437},239567728.64087579,236983644.36921749,234377167.73160651,231749276.5560827,229100932.25814912,226433080.03533685,223746649.05975941,221042552.66868833,218321688.55316579,215584938.94468698,212833170.79998389,210067235.98392236,207287971.45054343,204496199.42227995,201692727.56734952,198878349.17536509,{"$f":"IF(AC$60>$F$14,0,AC61*1000*8760*$F$13)","v":196053843.33118585},193219975.086999,190377495.63270459,187527142.46456534,184669639.55218434,181805697.50381038,178936013.72998172,176061272.60555485,173182145.63009694,170299291.58669472,167413356.69916344,{"$f":"IF(AN$60>$F$14,0,AN61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AP$60>$F$14,0,AP61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AR$60>$F$14,0,AR61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AT$60>$F$14,0,AT61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AV$60>$F$14,0,AV61*1000*8760*$F$13)","v":0},0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J63:AW63)","v":2745423284.3252211},{"$f":"SUM(J63:S63)","v":1664827012.6992671},null,{"$f":"J62/(1+$F11)^J60","v":231005232.38163081},213699646.72002739,197648920.16802216,182765073.14122492,168966063.19892472,156175403.15809444,144321802.15724123,133338828.4385809,123164592.6684767,113741450.66704382,105015724.46801755,96937440.679236755,89460085.16226612,82540373.096618831,76138033.539644927,70215607.637372494,64738259.684335388,59673600.271661215,54991520.802427866,50664038.691471487,46665152.603460588,42970707.118180767,39558266.245533638,36406995.244875699,33497550.233934145,30811975.101735797,28333605.267789576,26046977.856191237,23937747.878457882,21992610.042742137,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J62*$G$1","v":43698845.665110715},{"$f":"K62*$G$1","v":43254941.584393382},42806542.318700813,42353829.655785285,41896982.376400359,41436176.289798245,40971584.268854879,40503376.284829222,40031719.44176092,39556778.010512494,39078713.462461732,38597684.502847023,38113847.103771426,37627354.536871143,37138357.405650325,36647003.677487902,36153438.715321787,35657805.309010595,35160243.70638039,34660891.643960223,34159884.377404913,33657354.711617887,33153433.030567233,32648247.326806109,32141923.23069755,31634584.039345495,31126350.745240282,30617342.064614866,30107674.465521067,29597462.195622988,{"$f":"AN62*$G$1","v":0},0,{"$f":"AP62*$G$1","v":0},0,{"$f":"AR62*$G$1","v":0},0,{"$f":"AT62*$G$1","v":0},0,{"$f":"AV62*$G$1","v":0},0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J65:AW65)","v":485370841.79499567},null,null,{"$f":"J64/(1+$F$11)^(J$60)","v":40840042.677673563},37780541.169004612,34942889.611793876,32311533.856275078,29871969.396444276,27610673.855397213,25515043.52803215,23573333.76339427,21774602.978035618,20108660.100774195,18566015.258110173,17137833.518264871,15815891.520324647,14592536.82327009,13460649.817733312,12413608.051144307,11445252.824484557,10549857.926156953,9722100.3755061012,8957033.055271754,8250059.1187346065,7596908.06352429,6993613.3699923679,6436491.6077321507,5922122.9192389892,5447332.7948668925,5009175.0581529131,4604915.9852530546,4232019.4866778627,3888133.2837309479,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J68:N68)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J68*$G$44","v":65522039.35429737},{"$f":"K68*$G$44","v":104835262.96687579},{"$f":"L68*$G$44","v":62901157.780125469},37724314.158236705,37724314.158236705,{"$f":"O68*$G$44","v":18903108.353714816}]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J70:O70)","v":272421363.64415449},null,null,{"$f":"J69/(1+$F18)^J60","v":61235550.798408754},{"$f":"K69/(1+$F18)^K60","v":91567178.76397571},51346081.54989291,28779698.64909545,26896914.625322845,12595939.257458827]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J69*$F$16","v":25684639.426884569},{"$f":"K69*$F$16","v":41095423.083015315},24657253.849809185,14787931.150028789,14787931.150028789,7410018.4746562084]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J72:AO72)","v":106789174.54850858},null,null,{"$f":"J71/(1+$F$18)^(J60)","v":24004335.912976231},{"$f":"K71/(1+$F$18)^(K60)","v":35894334.075478479},20127663.967558023,11281641.870445417,10543590.533126557,4937608.18892386]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F76=1000,0,'DrwDwn Summary 10-90s'!K7)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI48,'Reservoir B1 10-90s'!AF48)","v":1000},{"$f":"ROUNDUP(F76,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G76,1,0))*$F$75","v":0},0,0,0,0,{"$f":"IF(P$60>$F$14,0,IF(P$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,IF(AO$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI49,'Reservoir B1 10-90s'!AF49)","v":1000},{"$f":"ROUNDUP(F77,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI50,'Reservoir B1 10-90s'!AF50)","v":1000},1000,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI51,'Reservoir B1 10-90s'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI52,'Reservoir B1 10-90s'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI53,'Reservoir B1 10-90s'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI54,'Reservoir B1 10-90s'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},0,0,0,0,{"$f":"SUM(P76:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN76:AN82)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J84:AW84)","v":0},null,null,{"$f":"J83/(1+$F$11)^(J$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J60=$G76,$J$68,IF(J60=$G76+1,$K$68,IF(J60=$G76+2,$L$68,IF(J60=$G76+3,$M$68,IF(J60=$G76+4,$N$68,IF(J60=$G76+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K60=$G76,$J$68,IF(K60=$G76+1,$K$68,IF(K60=$G76+2,$L$68,IF(K60=$G76+3,$M$68,IF(K60=$G76+4,$N$68,IF(K60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN60=$G76,$J$68,IF(AN60=$G76+1,$K$68,IF(AN60=$G76+2,$L$68,IF(AN60=$G76+3,$M$68,IF(AN60=$G76+4,$N$68,IF(AN60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J89:AW89)","v":0},null,null,{"$f":"IF(J88=0,0,J88*$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN88=0,0,AN88*$F75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,$J$68,IF(J$60=$G77+1,$K$68,IF(J$60=$G77+2,$L$68,IF(J$60=$G77+3,$M$68,IF(J$60=$G77+4,$N$68,IF(J$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G77,$J$68,IF(K$60=$G77+1,$K$68,IF(K$60=$G77+2,$L$68,IF(K$60=$G77+3,$M$68,IF(K$60=$G77+4,$N$68,IF(K$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G77,$J$68,IF(AN$60=$G77+1,$K$68,IF(AN$60=$G77+2,$L$68,IF(AN$60=$G77+3,$M$68,IF(AN$60=$G77+4,$N$68,IF(AN$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F$75)","v":0},{"$f":"IF(K91=0,0,K91*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN91=0,0,AN91*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,$J$68,IF(J$60=$G78+1,$K$68,IF(J$60=$G78+2,$L$68,IF(J$60=$G78+3,$M$68,IF(J$60=$G78+4,$N$68,IF(J$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G78,$J$68,IF(K$60=$G78+1,$K$68,IF(K$60=$G78+2,$L$68,IF(K$60=$G78+3,$M$68,IF(K$60=$G78+4,$N$68,IF(K$60=$G78+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$75)","v":0},{"$f":"IF(K94=0,0,K94*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN94=0,0,AN94*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G79,$J$68,IF(J$60=$G79+1,$K$68,IF(J$60=$G79+2,$L$68,IF(J$60=$G79+3,$M$68,IF(J$60=$G79+4,$N$68,IF(J$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G79,$J$68,IF(K$60=$G79+1,$K$68,IF(K$60=$G79+2,$L$68,IF(K$60=$G79+3,$M$68,IF(K$60=$G79+4,$N$68,IF(K$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G79,$J$68,IF(AN$60=$G79+1,$K$68,IF(AN$60=$G79+2,$L$68,IF(AN$60=$G79+3,$M$68,IF(AN$60=$G79+4,$N$68,IF(AN$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$75)","v":0},{"$f":"IF(K97=0,0,K97*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN97=0,0,AN97*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G80,$J$68,IF(J$60=$G80+1,$K$68,IF(J$60=$G80+2,$L$68,IF(J$60=$G80+3,$M$68,IF(J$60=$G80+4,$N$68,IF(J$60=$G80+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G80,$J$68,IF(K$60=$G80+1,$K$68,IF(K$60=$G80+2,$L$68,IF(K$60=$G80+3,$M$68,IF(K$60=$G80+4,$N$68,IF(K$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G80,$J$68,IF(AN$60=$G80+1,$K$68,IF(AN$60=$G80+2,$L$68,IF(AN$60=$G80+3,$M$68,IF(AN$60=$G80+4,$N$68,IF(AN$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$75)","v":0},{"$f":"IF(K100=0,0,K100*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN100=0,0,AN100*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G81,$J$68,IF(J$60=$G81+1,$K$68,IF(J$60=$G81+2,$L$68,IF(J$60=$G81+3,$M$68,IF(J$60=$G81+4,$N$68,IF(J$60=$G81+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G81,$J$68,IF(K$60=$G81+1,$K$68,IF(K$60=$G81+2,$L$68,IF(K$60=$G81+3,$M$68,IF(K$60=$G81+4,$N$68,IF(K$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G81,$J$68,IF(AN$60=$G81+1,$K$68,IF(AN$60=$G81+2,$L$68,IF(AN$60=$G81+3,$M$68,IF(AN$60=$G81+4,$N$68,IF(AN$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$75)","v":0},{"$f":"IF(K103=0,0,K103*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN103=0,0,AN103*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G82,$J$68,IF(J$60=$G82+1,$K$68,IF(J$60=$G82+2,$L$68,IF(J$60=$G82+3,$M$68,IF(J$60=$G82+4,$N$68,IF(J$60=$G82+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G82,$J$68,IF(K$60=$G82+1,$K$68,IF(K$60=$G82+2,$L$68,IF(K$60=$G82+3,$M$68,IF(K$60=$G82+4,$N$68,IF(K$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G82,$J$68,IF(AN$60=$G82+1,$K$68,IF(AN$60=$G82+2,$L$68,IF(AN$60=$G82+3,$M$68,IF(AN$60=$G82+4,$N$68,IF(AN$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$75)","v":0},{"$f":"IF(K106=0,0,K106*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN106=0,0,AN106*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J89+J92+J95+J98+J101+J104+J107","v":0},{"$f":"K89+K92+K95+K98+K101+K104+K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN89+AN92+AN95+AN98+AN101+AN104+AN107","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J109:AW109)","v":0},null,null,{"$f":"J108/(1+$F11)^J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J108*$F$16","v":0},{"$f":"K108*$F$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN108*$F$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J111:AW111)","v":0},null,null,{"$f":"J110/(1+$F$11)^(J60)","v":0},{"$f":"K110/(1+$F$11)^(K60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN110/(1+$F$11)^(AN60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!T329+'Input A1'!T330,0)/100","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(K$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(L$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(M$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(N$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(O$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(P$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Q$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(R$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(S$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(T$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(U$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(V$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(W$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(X$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Y$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Z$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AA$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AB$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AC$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AD$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AE$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AF$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AG$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AH$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AI$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AJ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AK$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AL$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AM$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AN$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AO$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AP$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AQ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AR$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AS$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AT$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AU$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AV$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AW$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$247)","v":1233544.5988334038},null,null,null,{"$f":"IF(J$60>$F$14,0,$F115)","v":1233544.5988334038},{"$f":"IF(K$60>$F$14,0,$F115)","v":1233544.5988334038},1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,1233544.5988334038,0,{"$f":"IF(AO$60>$F$14,0,$F115)","v":0},0,0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$257-F119)","v":438195.54272988159},null,null,null,{"$f":"IF(J$60>$F$14,0,$F116)","v":438195.54272988159},438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,438195.54272988159,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$252)","v":2564711.7023127046},null,null,null,{"$f":"IF(J$60>$F$14,0,$F117)","v":2564711.7023127046},2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,2564711.7023127046,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(C113=1,0,'Summary A1'!L$253+'Summary A1'!L$258))","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,$F118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1 10-90s'!H81,'O&M Costs B1 10-90s'!H$75))","v":589616.40735255368},null,null,null,{"$f":"IF(J$60>$F$14,0,$F119)","v":589616.40735255368},589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,589616.40735255368,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J114:J119)","v":4826068.2512285439},{"$f":"SUM(K114:K119)","v":4826068.2512285439},4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,4826068.2512285439,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J121:AW121)","v":59886879.683905087},null,null,{"$f":"J120/(1+$F$11)^(J$60)","v":4510344.160026676},4215274.9159127818,3939509.2672082069,3681784.3618768291,3440919.9643708682,3215813.0508138957,3005432.7577699958,2808815.6614672858,2625061.3658572761,2453328.3793058656,2292830.2610335192,2142832.019657495,2002646.7473434529,1871632.4741527599,1749189.2281801491,1634756.2880188313,1527809.6149708703,1427859.4532438039,1334448.087143742,1247147.7449941514,1165558.6401814499,1089307.1403564953,1018044.0564079395,951443.04337190604,889199.10595505231,831027.2018271517,776660.93628705759,725851.34232435294,678365.74049004947,633986.67335518647,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$259)","v":1053659.4170044423},null,null,null,{"$f":"IF(J$60>$F$14,0,$F123)","v":1053659.4170044423},{"$f":"IF(K$60>$F$14,0,$F123)","v":1053659.4170044423},1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J124:AW124)","v":13074903.098996898},null,null,{"$f":"J123/(1+$F$11)^(J$60)","v":984728.42710695532},920306.9412214536,860099.94506677904,803831.72436147579,751244.60220698663,702097.75907195022,656166.12997378525,613239.3738072759,573120.91010025784,535627.01878528763,500585.9988647548,467837.38211659336,437231.19823980681,408627.28807458584,381894.66175194934,356910.89883359754,333561.58769495098,311739.80158406636,291345.60895707132,272285.61584773025,254472.5381754488,237824.80203312973,222266.17012442028,207725.39263964511,194135.88097163095,181435.40277722522,169565.7969880609,158472.70746547752,148105.33407988551,138416.20007465937,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J60>10,$F20,$F19)*J64","v":764729.79913943761},{"$f":"IF(K60>10,$F20,$F19)*K64","v":756961.4777268843},749114.49057726434,741192.01897624251,733197.19158700632,725133.08507146931,717002.72470496048,708809.08498451149,700555.09023081616,692243.61518396868,1367754.9711861608,1350918.9575996459,1333984.648632,1316957.4087904901,1299842.5091977615,1282645.1287120767,1265370.3550362627,1248023.1858153709,1230608.5297233139,1213131.207538608,1195595.953209172,1178007.4149066261,1160370.1560698533,1142688.656438214,1124967.3130744144,1107210.4413770924,1089422.27608341,1071606.9722615203,1053768.6062932375,1035911.1768468047,{"$f":"IF(AN60>10,$F20,$F19)*AN64","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J127:AW127)","v":11837216.871430416},null,null,{"$f":"J126/(1+$F$11)^(J$60)","v":714700.74685928749},661159.47045758087,611500.56820639293,565451.84248481388,522759.46443777485,483186.7924694512,446513.26174056268,412533.34085939976,381055.55211562332,351901.55176354846,649810.53403385612,599824.17313927063,553556.20321136271,510738.78881445318,471122.74362066598,434476.28179005079,400583.84885695949,369245.02741549339,340273.51314271364,313496.1569345115,288752.06915571127,265891.78222335014,244776.46794973293,225277.20627062532,207274.30217336465,190656.64782034126,175321.12703535199,161172.05948385692,148120.68203372523,136084.66493058318,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J127:S127)","v":5150762.5913944347},{"$f":"SUM(T127:AW127)","v":6686454.280035981}]
[null,"Taxes",null,null,null,null,{"$f":"G127/G65","v":2.4387985128348642E-2}]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J64-J120-J123-J126","v":37054388.19773829},36618252.438433513,36177700.159890562,35732909.968576059,35284057.516580366,34831315.536493793,34374853.875916936,33914839.531611726,33451436.68329712,32984806.727095541,31831230.823042586,31367037.877014391,30900134.786906436,30430669.459847663,29958787.228219576,29484630.880542837,29008340.692052536,28530054.454962235,28049907.508424088,27568032.768188626,27084560.755962752,26599619.628478274,26113335.206264392,25625831.002134908,25137228.249390148,24647645.929735415,24157200.800923884,23666007.424120355,23174178.19099484,22681823.350543194,{"$f":"AN64-AN120-AN123-AN126","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J130*$F16","v":14525320.173513411},14354354.955865938,14181658.462677101,14007300.707681816,13831350.546499504,13653875.690305568,13474942.719359439,13294617.096391797,13112963.179852471,12930044.237021452,12477842.482632695,12295878.847789641,12112852.836467324,11928822.428260284,11743844.593462074,11557975.305172792,11371269.551284594,11183781.346345197,10995563.743302243,10806668.845129943,10617147.816337399,10427050.894363483,10236427.400855642,10045325.752836885,9853793.4737609383,9661877.2044562828,9469622.7139621638,9277074.9102551788,9084277.8508699778,8891274.7534129322,{"$f":"AN130*$F16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J132:AW132)","v":157024162.11914003},null,null,{"$f":"J131/(1+$F$11)^(J$60)","v":13575065.582722813},12537649.537833817,11576457.693874501,10686102.643600369,9861561.7832480296,9098153.8911924325,8391517.1003907416,7737588.1918060407,7132583.1387852849,6572978.8351604426,5928133.0779577941,5459517.2577937935,5026403.2896397701,4626203.0027134893,4256509.7281987742,3915086.1163407159,3599852.727001016,3308877.3484141272,3040365.0011749296,2792648.5866981819,2564180.1415190226,2353522.6608532351,2159342.4568000278,1980402.0184563901,1815553.3430144649,1663731.7086373323,1523949.8615542375,1395292.5913839117,1276911.6701890873,1168021.1321852433,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["P90 SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!Z46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!M279","v":30.000000000000004}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F139)*(1+F145)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F154:F156)+MAX(F150:F152),0)","v":7}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!Z56","v":2},null,{"$f":"1/SUM(AB162:AQ162)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!Z55","v":1.5},{"$f":"F150-F151","v":0.5},{"$f":"1/SUM(AB163:AQ163)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!Z55","v":1.5},{"$f":"F150-F152","v":0.5},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,1]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!Z53","v":1.5},{"$f":"MAX(F150:F152)","v":2},0.5]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!Z52","v":2},{"$f":"G154+F154","v":3.5},{"$f":"1/SUM(AB168:AQ168)","v":0.33333333333333331}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G155+F155","v":5.5},{"$f":"1/SUM(AB169:AQ169)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F154:F156)+MAX(F150:F152)","v":6.5},{"$f":"F156+G156","v":6.5}]
[null,null,null,null,null,{"$f":"MAX(F150:F152)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F149","v":-7},{"$f":"J160+1","v":-6},{"$f":"K160+1","v":-5},-4,-3,-2,-1,0,1,2,3,4,5,6,7,8]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!M$273+'Summary A1'!M$286)*(1+F138)","v":87903206.534296244},{"$f":"SUM(J162:Z162)","v":90979818.762996614},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F162,0),0)*(1/(1+$H162)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F162,0),0)*(1/(1+$H162)^K160)","v":0},0,0,0,0,47028215.495848492,43951603.267148122,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F150<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!M$158*(1+F138)","v":0},{"$f":"SUM(J163:Z163)","v":0},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F163,0),0)*(1/(1+$H163)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F163,0),0)*(1/(1+$H163)^K160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F151<J$160,1,0),0)","v":0},0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!M$131-'Summary A1'!M$126)*(1+F138)","v":45180536.314954601},48569076.538576193,{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F164,0),0)*(1/(1+$H164)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F164,0),0)*(1/(1+$H164)^K160)","v":0},0,0,0,0,25978808.381098893,22590268.157477301,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F152<J$160,1,0),0)","v":0},0,0,0,0,0,1,1,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!M$126+'Summary A1'!M$287)*(1+F138)","v":1150000},1520874.9999999998,{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F165,0),0)*(1/(1+$H165)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F165,0),0)*(1/(1+$H165)^K$160)","v":0},0,0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!M$105-'Summary A1'!M$103)*(1+F138)","v":32445274.839237086},63057391.650057286,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F166,0),0)*(1/(1+$H166)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F166,0),0)*(1/(1+$H166)^K$160)","v":0},0,0,35641134.410901949,27416257.239155341,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J167:Z167)","v":0},{"$f":"H166","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!M$82-'Summary A1'!M$78)*(1+F138)","v":20831066.445653044},60868584.464862667,{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F168,0),0)*(1/(1+$H168)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F168,0),0)*(1/(1+$H168)^K$160)","v":0},25781430.512686193,19831869.625143223,15255284.32703325,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},1,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!M$78+'Summary A1'!M$103)*(1+F138)","v":1132750},4836694.6761250012,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F169,0),0)*(1/(1+$H169)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F169,0),0)*(1/(1+$H169)^K$160)","v":2733783.9473750009},2102910.7287500007,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F162:F169)","v":188642834.134141},null,null,null,{"$f":"SUM(J162:J169)","v":0},{"$f":"SUM(K162:K169)","v":2733783.9473750009},27884341.241436195,19831869.625143223,50896418.7379352,28937132.239155341,73007023.876947388,66541871.424625427,0,0,0,0,0,0,0,0]
[null,"Present Value"]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G162:G170)","v":269832441.09261775}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F162/F$170","v":0.46597691843300887},{"$f":"SUM(J175:Z175)","v":0.48228611057816417},{"$f":"H162","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F175,0),0)/(1+$H175)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F175,0),0)/(1+$H175)^K160","v":0},0,0,0,0,0.24929765136165974,0.23298845921650443,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F163/F$170","v":0},{"$f":"SUM(J176:Z176)","v":0},{"$f":"H163","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F176,0),0)/(1+$H176)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F176,0),0)/(1+$H176)^K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F164/F$170","v":0.23950306155190301},{"$f":"SUM(J177:Z177)","v":0.25746579116829571},{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F177,0),0)/(1+$H177)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F177,0),0)/(1+$H177)^K160","v":0},0,0,0,0,0.13771426039234422,0.11975153077595151,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F165/F$170","v":6.0961764345750487E-3},8.0621933347255013E-3,{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F178,0),0)/(1+$H178)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F178,0),0)/(1+$H178)^K160","v":0},0,0,0,8.0621933347255013E-3,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F166/F$170","v":0.1719931477289286},0.33426868261117282,{"$f":"H166","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F179,0),0)/(1+$H179)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F179,0),0)/(1+$H179)^K160","v":0},0,0,0.18893447278022812,0.14533420983094469,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F168/F$170","v":0.11042596206352792},0.32266576540924929,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F180,0),0)/(1+$H180)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F180,0),0)/(1+$H180)^K160","v":0},0.13666795577484495,0.10512919674988072,8.0868612884523641E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F169/F$170","v":6.004733788056423E-3},2.5639429657241593E-2,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F181,0),0)/(1+$H181)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F181,0),0)/(1+$H181)^K160","v":1.4491851545397423E-2},1.1147578111844171E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F175:F181)","v":0.99999999999999989},{"$f":"SUM(G175:G181)","v":1.4303879727588491},null,null,{"$f":"SUM(J175:J181)","v":0},{"$f":"SUM(K175:K181)","v":1.4491851545397423E-2},{"$f":"SUM(L175:L181)","v":0.14781553388668911},0.10512919674988072,0.26980308566475175,0.15339640316567019,0.38701191175400396,0.35273998999245593,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J182:Z182)","v":1.4303879727588491}]
[null,null,null,null,null,null,{"$f":"G183*F170","v":269832441.09261775}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J187+1","v":2},{"$f":"K187+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"AR187+1","v":36},{"$f":"AS187+1","v":37},{"$f":"AT187+1","v":38},{"$f":"AU187+1","v":39},{"$f":"AV187+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary 10-90s'!$N58","v":29.687814527652343},{"$f":"'DrwDwn Summary 10-90s'!$N59","v":29.372302659971012},{"$f":"'DrwDwn Summary 10-90s'!$N60","v":29.053595768254716},{"$f":"'DrwDwn Summary 10-90s'!$N61","v":28.731823061032351},{"$f":"'DrwDwn Summary 10-90s'!$N62","v":28.407111609560786},{"$f":"'DrwDwn Summary 10-90s'!$N63","v":28.079586373055157},{"$f":"'DrwDwn Summary 10-90s'!$N64","v":27.749370223654559},{"$f":"'DrwDwn Summary 10-90s'!$N65","v":27.416583971127817},{"$f":"'DrwDwn Summary 10-90s'!$N66","v":27.081346387322142},{"$f":"'DrwDwn Summary 10-90s'!$N67","v":26.743774230359122},{"$f":"'DrwDwn Summary 10-90s'!$N68","v":26.403982268582187},{"$f":"'DrwDwn Summary 10-90s'!$N69","v":26.062083304257293},{"$f":"'DrwDwn Summary 10-90s'!$N70","v":25.718188197031129},{"$f":"'DrwDwn Summary 10-90s'!$N71","v":25.37240588715067},{"$f":"'DrwDwn Summary 10-90s'!$N72","v":25.024843418445766},{"$f":"'DrwDwn Summary 10-90s'!$N73","v":24.675605961078425},{"$f":"'DrwDwn Summary 10-90s'!$N74","v":24.324796834062848},{"$f":"'DrwDwn Summary 10-90s'!$N75","v":23.972517527556356},{"$f":"'DrwDwn Summary 10-90s'!$N76","v":23.618867724926272},{"$f":"'DrwDwn Summary 10-90s'!$N77","v":23.263945324595735},{"$f":"'DrwDwn Summary 10-90s'!$N78","v":22.907846461667184},{"$f":"'DrwDwn Summary 10-90s'!$N79","v":22.550665529332601},{"$f":"'DrwDwn Summary 10-90s'!$N80","v":22.192495200065778},{"$f":"'DrwDwn Summary 10-90s'!$N81","v":21.833426446604427},{"$f":"'DrwDwn Summary 10-90s'!$N82","v":21.473548562722112},{"$f":"'DrwDwn Summary 10-90s'!$N83","v":21.112949183791525},{"$f":"'DrwDwn Summary 10-90s'!$N84","v":20.751714307144642},{"$f":"'DrwDwn Summary 10-90s'!$N85","v":20.389928312227415},{"$f":"'DrwDwn Summary 10-90s'!$N86","v":20.027673980555381},{"$f":"'DrwDwn Summary 10-90s'!$N87","v":19.66503251546828},{"$f":"'DrwDwn Summary 10-90s'!$N88","v":19.66503251546828},{"$f":"'DrwDwn Summary 10-90s'!$N89","v":19.66503251546828},{"$f":"'DrwDwn Summary 10-90s'!$N90","v":19.66503251546828},{"$f":"'DrwDwn Summary 10-90s'!$N91","v":19.66503251546828},{"$f":"'DrwDwn Summary 10-90s'!$N92","v":19.66503251546828},{"$f":"'DrwDwn Summary 10-90s'!$N93","v":19.66503251546828},{"$f":"'DrwDwn Summary 10-90s'!$N94","v":19.66503251546828},{"$f":"'DrwDwn Summary 10-90s'!$N95","v":19.66503251546828},{"$f":"'DrwDwn Summary 10-90s'!$N96","v":19.66503251546828},{"$f":"'DrwDwn Summary 10-90s'!$N97","v":19.66503251546828}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$187>$F$142,0,J188*1000*8760*$F$141)","v":247061992.49912277},244436302.73627877,241784023.98341575,239106231.51391122,236403982.81476486,233678317.79656503,230930259.00125322,228160811.80772567,225370964.63529485,222561689.14504859,219733940.43914095,216888657.25802919,214026762.17569306,211149161.7928679,208256746.92830566,205350392.80809465,202430959.25307101,199499290.86432397,196556217.20683643,193602552.99128571,190639098.25399432,187666638.53510588,184685945.05494741,181697774.88864201,178702871.13897341,175701963.10751304,172695766.46405768,169684983.41435653,166670302.86618188,163652400.59372699,{"$f":"IF(AN$187>$F$142,0,AN188*1000*8760*$F$141)","v":0},0,{"$f":"IF(AP$187>$F$142,0,AP188*1000*8760*$F$141)","v":0},0,{"$f":"IF(AR$187>$F$142,0,AR188*1000*8760*$F$141)","v":0},0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J190:AW190)","v":2729298850.1612654},{"$f":"SUM(J190:S190)","v":1660771857.2732291},null,{"$f":"J189/(1+$F139)^J187","v":230899058.41039509},213500133.40578109,197367785.44378909,182412999.19268996,168552772.52182198,155709729.93826488,143811759.18637222,132791669.77704667,122586872.26387559,113139077.13319255,104394012.22449489,96301157.646229863,88813497.199607819,81887285.369630784,75481828.987830594,69559282.715223327,64084457.536606073,59024641.498500541,54349431.962778829,50030578.686227225,46041837.073020883,42358830.982332788,38958924.507006243,35821102.171513058,32925857.028218616,30255086.160375852,27791993.128286652,25520996.921716265,23427647.007009566,21498544.081425995,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J189*$G$5","v":48043643.955721304},{"$f":"K189*$G$5","v":47533052.655018881},47017290.862664975,46496567.676185191,45971088.734368347,45441056.258096538,44906669.090746962,44368122.738173202,43825609.408270307,43279318.050131097,42729434.39280019,42176140.98362872,41619617.226236641,41060039.418088786,40497580.787687525,39932411.531387784,39364698.84984111,38794606.984068975,38222297.251173511,37647928.079690456,37071655.044582359,36493630.901886649,35914005.623011015,35332926.428688586,34750537.822593115,34166981.624616377,33582397.003816932,32996920.511036377,32410686.111193366,31823825.215252444,{"$f":"AN189*$G$5","v":0},0,{"$f":"AP189*$G$5","v":0},0,{"$f":"AR189*$G$5","v":0},0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J192:AW192)","v":530739110.77752256},null,null,{"$f":"J191/(1+$F$139)^(J$60)","v":44900601.827776916},{"$f":"K191/(1+$F$139)^(K$60)","v":41517209.061943293},38380114.708353072,35472008.856805407,32776750.923421994,30279294.479591303,27965616.585159417,25822651.386075906,23838227.746471517,22001010.69485746,20300446.473735362,18726710.991354462,17270661.483617559,15923791.2031858,14678186.961642241,13526489.359132867,12461855.544191707,11477924.354463875,10568783.696766781,9728940.0323618539,8953289.8404492512,8237092.9397527566,7575947.5546165965,6965767.0183154512,6402758.0122682592,5883400.24556359,5404427.4846524512,4962809.848246282,4555737.2873898596,4180604.175359257,{"$f":"AN191/(1+$F$139)^(AN$60)","v":0},0,{"$f":"AP191/(1+$F$139)^(AP$60)","v":0},0,{"$f":"AR191/(1+$F$139)^(AR$60)","v":0},0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J195:N195)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J195*$G$172","v":53966488.218523555},{"$f":"K195*$G$172","v":86346381.149637684},51807828.689782612,31071205.591814935,31071205.591814935,15569331.851044066]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J197:O197)","v":224376781.56017524},null,null,{"$f":"J196/(1+$F146)^J187","v":50435970.297685564},{"$f":"K196/(1+$F146)^K187","v":75418273.342333555},42290620.565794513,23704073.978539906,22153340.166859724,10374503.208961962]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J196*$F$144","v":21154863.381661233},{"$f":"K196*$F$144","v":33847781.410657972},20308668.846394785,12179912.591991454,12179912.591991454,6103178.085609274]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J199:AO199)","v":87955698.371588677},null,null,{"$f":"J198/(1+$F$146)^(J187)","v":19770900.356692739},{"$f":"K198/(1+$F$146)^(K187)","v":29563963.150194753},16577923.261791449,9291996.9995876439,8684109.3454090115,4066805.2579130894]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F203=1000,0,'DrwDwn Summary 10-90s'!K55)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ48,'Reservoir B1 10-90s'!AG48)","v":1000},{"$f":"ROUNDUP(F203,0)","v":1000},null,null,{"$f":"IF(J$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ49,'Reservoir B1 10-90s'!AG49)","v":1000},{"$f":"ROUNDUP(F204,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ50,'Reservoir B1 10-90s'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ51,'Reservoir B1 10-90s'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ52,'Reservoir B1 10-90s'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ53,'Reservoir B1 10-90s'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ54,'Reservoir B1 10-90s'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J203:J209)","v":0},{"$f":"SUM(K203:K209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN203:AN209)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J211:AW211)","v":0},null,null,{"$f":"J210/(1+$F$139)^(J$187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J187=$G203,$J$195,IF(J187=$G203+1,$K$195,IF(J187=$G203+2,$L$195,IF(J187=$G203+3,$M$195,IF(J187=$G203+4,$N$195,IF(J187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187=$G203,$J$195,IF(AN187=$G203+1,$K$195,IF(AN187=$G203+2,$L$195,IF(AN187=$G203+3,$M$195,IF(AN187=$G203+4,$N$195,IF(AN187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J216:AW216)","v":0},null,null,{"$f":"IF(J215=0,0,J215*$F202)","v":0},{"$f":"IF(K215=0,0,K215*$F202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN215=0,0,AN215*$F202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G204,$J$195,IF(J$187=$G204+1,$K$195,IF(J$187=$G204+2,$L$195,IF(J$187=$G204+3,$M$195,IF(J$187=$G204+4,$N$195,IF(J$187=$G204+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G204,$J$195,IF(K$187=$G204+1,$K$195,IF(K$187=$G204+2,$L$195,IF(K$187=$G204+3,$M$195,IF(K$187=$G204+4,$N$195,IF(K$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G204,$J$195,IF(AN$187=$G204+1,$K$195,IF(AN$187=$G204+2,$L$195,IF(AN$187=$G204+3,$M$195,IF(AN$187=$G204+4,$N$195,IF(AN$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"IF(J218=0,0,J218*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN218=0,0,AN218*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G205,$J$195,IF(J$187=$G205+1,$K$195,IF(J$187=$G205+2,$L$195,IF(J$187=$G205+3,$M$195,IF(J$187=$G205+4,$N$195,IF(J$187=$G205+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G205,$J$195,IF(K$187=$G205+1,$K$195,IF(K$187=$G205+2,$L$195,IF(K$187=$G205+3,$M$195,IF(K$187=$G205+4,$N$195,IF(K$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G205,$J$195,IF(AN$187=$G205+1,$K$195,IF(AN$187=$G205+2,$L$195,IF(AN$187=$G205+3,$M$195,IF(AN$187=$G205+4,$N$195,IF(AN$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J222:AW222)","v":0},null,null,{"$f":"IF(J221=0,0,J221*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN221=0,0,AN221*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G206,$J$195,IF(J$187=$G206+1,$K$195,IF(J$187=$G206+2,$L$195,IF(J$187=$G206+3,$M$195,IF(J$187=$G206+4,$N$195,IF(J$187=$G206+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G206,$J$195,IF(K$187=$G206+1,$K$195,IF(K$187=$G206+2,$L$195,IF(K$187=$G206+3,$M$195,IF(K$187=$G206+4,$N$195,IF(K$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G206,$J$195,IF(AN$187=$G206+1,$K$195,IF(AN$187=$G206+2,$L$195,IF(AN$187=$G206+3,$M$195,IF(AN$187=$G206+4,$N$195,IF(AN$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J225:AW225)","v":0},null,null,{"$f":"IF(J224=0,0,J224*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN224=0,0,AN224*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G207,$J$195,IF(J$187=$G207+1,$K$195,IF(J$187=$G207+2,$L$195,IF(J$187=$G207+3,$M$195,IF(J$187=$G207+4,$N$195,IF(J$187=$G207+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G207,$J$195,IF(K$187=$G207+1,$K$195,IF(K$187=$G207+2,$L$195,IF(K$187=$G207+3,$M$195,IF(K$187=$G207+4,$N$195,IF(K$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G207,$J$195,IF(AN$187=$G207+1,$K$195,IF(AN$187=$G207+2,$L$195,IF(AN$187=$G207+3,$M$195,IF(AN$187=$G207+4,$N$195,IF(AN$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J228:AW228)","v":0},null,null,{"$f":"IF(J227=0,0,J227*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN227=0,0,AN227*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G208,$J$195,IF(J$187=$G208+1,$K$195,IF(J$187=$G208+2,$L$195,IF(J$187=$G208+3,$M$195,IF(J$187=$G208+4,$N$195,IF(J$187=$G208+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G208,$J$195,IF(K$187=$G208+1,$K$195,IF(K$187=$G208+2,$L$195,IF(K$187=$G208+3,$M$195,IF(K$187=$G208+4,$N$195,IF(K$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G208,$J$195,IF(AN$187=$G208+1,$K$195,IF(AN$187=$G208+2,$L$195,IF(AN$187=$G208+3,$M$195,IF(AN$187=$G208+4,$N$195,IF(AN$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J231:AW231)","v":0},null,null,{"$f":"IF(J230=0,0,J230*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN230=0,0,AN230*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G209,$J$195,IF(J$187=$G209+1,$K$195,IF(J$187=$G209+2,$L$195,IF(J$187=$G209+3,$M$195,IF(J$187=$G209+4,$N$195,IF(J$187=$G209+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G209,$J$195,IF(K$187=$G209+1,$K$195,IF(K$187=$G209+2,$L$195,IF(K$187=$G209+3,$M$195,IF(K$187=$G209+4,$N$195,IF(K$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G209,$J$195,IF(AN$187=$G209+1,$K$195,IF(AN$187=$G209+2,$L$195,IF(AN$187=$G209+3,$M$195,IF(AN$187=$G209+4,$N$195,IF(AN$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J234:AW234)","v":0},null,null,{"$f":"IF(J233=0,0,J233*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN233=0,0,AN233*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J216+J219+J222+J225+J228+J231+J234","v":0},{"$f":"K216+K219+K222+K225+K228+K231+K234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN216+AN219+AN222+AN225+AN228+AN231+AN234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"J235/(1+$F146)^J187","v":0},{"$f":"K235/(1+$F146)^K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235/(1+$F146)^AN187","v":0},0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J235*$F$144","v":0},{"$f":"K235*$F$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235*$F$144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J238:AW238)","v":0},null,null,{"$f":"J237/(1+$F$139)^(J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN237/(1+$F$139)^(AN187)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!W329+'Input A1'!W330,0)/100","v":0},null,null,null,{"$f":"IF(J$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(K$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(L$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(M$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(N$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(O$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(P$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Q$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(R$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(S$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(T$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(U$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(V$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(W$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(X$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Y$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Z$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AA$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AB$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AC$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AD$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AE$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AF$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AG$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AH$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AI$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AJ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AK$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AL$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AM$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AN$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AO$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AP$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AQ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AR$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AS$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AT$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AU$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AV$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AW$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$247)","v":1266597.2625823049},null,null,null,{"$f":"IF(J$187>$F$142,0,$F242)","v":1266597.2625823049},1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,{"$f":"IF(Z$187>$F$142,0,$F242)","v":1266597.2625823049},1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,1266597.2625823049,0,0,{"$f":"IF(AP$187>$F$142,0,$F242)","v":0},0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$257-F246)","v":640893.53917065938},null,null,null,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,640893.53917065938,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$252)","v":1375876.2761889847},null,null,null,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,1375876.2761889847,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(A240=1,0,'Summary A1'!M$253+'Summary A1'!M$258))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1 10-90s'!Q81,'O&M Costs B1 10-90s'!Q$75))","v":880826.07789240964},null,null,null,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,880826.07789240964,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J241:J246)","v":4164193.1558343587},{"$f":"SUM(K241:K246)","v":4164193.1558343587},4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,4164193.1558343587,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J248:AW248)","v":51673644.366821773},null,null,{"$f":"J247/(1+$F$139)^(J$187)","v":3891769.304518092},3637167.574315974,3399222.0320710037,3176843.0206271061,2969012.1688103792,2774777.7278601681,2593250.2129534278,2423598.3298630165,2265045.1680962769,2116864.6430806327,1978378.1711033948,1848951.5617788741,1727992.1138120317,1614945.9007589084,1509295.2343541197,1410556.2937888971,1318276.9100830813,1232034.4954047489,1151434.1078549055,1076106.6428550519,1005707.1428551887,939913.21762167162,878423.5678707211,820956.60548665526,767249.16400621983,717055.29346375691,670145.13407827727,626303.86362455832,585330.71366781159,547038.05015683325,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$259)","v":1053659.4170044423},null,null,null,{"$f":"IF(J$187>$F$142,0,$F250)","v":1053659.4170044423},1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,1053659.4170044423,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J251:AW251)","v":13074903.098996898},null,null,{"$f":"J250/(1+$F$139)^(J$187)","v":984728.42710695532},920306.9412214536,860099.94506677904,803831.72436147579,751244.60220698663,702097.75907195022,656166.12997378525,613239.3738072759,573120.91010025784,535627.01878528763,500585.9988647548,467837.38211659336,437231.19823980681,408627.28807458584,381894.66175194934,356910.89883359754,333561.58769495098,311739.80158406636,291345.60895707132,272285.61584773025,254472.5381754488,237824.80203312973,222266.17012442028,207725.39263964511,194135.88097163095,181435.40277722522,169565.7969880609,158472.70746547752,148105.33407988551,138416.20007465937,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J187>10,$F148,$F147)*J191","v":840763.76922512287},831828.42146283051,822802.59009663714,813689.93433324096,804494.05285144609,795218.48451668955,785866.70908807195,776442.14791803109,766948.16464473039,757388.06587729428,1495530.2037480068,1476164.9344270052,1456686.6029182826,1437101.3796331077,1417415.3275690635,1397634.4035985726,1377764.459744439,1357811.2444424143,1337780.403791073,1317677.482789166,1297507.9265603826,1277277.081566033,1256990.1968053856,1236652.4250041007,1216268.8237907591,1195844.3568615734,1175383.8951335927,1154892.2178862733,1134374.0138917679,1113833.8825338357,{"$f":"IF(AN187>10,$F148,$F147)*AN191","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J254:AW254)","v":12924182.867480306},null,null,{"$f":"J253/(1+$F$139)^(J$187)","v":785760.53198609606},726551.15858400776,671652.00739617879,620760.15499409474,573593.14115988486,529887.65339284786,489398.29024028988,451896.39925632841,417168.98556325154,385017.68716000556,710515.62658073776,655434.88469740609,604473.15192661458,557332.6921115031,513736.54365747847,473427.12756965042,436164.9440467098,401727.35240623564,369907.42938683735,340512.90113266493,313365.14441572374,288298.25289134652,265158.16441158089,243801.84564104083,224096.53042938909,205919.00859472569,189154.96196283581,173698.34468861989,159450.80505864511,146321.14613757402,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J254:S254)","v":5651686.0097329849},{"$f":"SUM(T254:AW254)","v":7272496.8577473201}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J191-J247-J250-J253","v":41985027.613657378},41483371.660717241,40976635.699729532,40465025.169013143,39948742.108678095,39427985.200741045,38902949.808820084,38373828.017416365,37840808.670786768,37304077.411414996,36016051.616213374,35482123.476362906,34945078.050479554,34405085.465616874,33862312.88727966,33316924.554950405,32769081.817257866,32218943.166787755,31666664.274543632,31112398.024062488,30556294.545183174,29998501.247481816,29439162.853366829,28878421.430845682,28316416.425963555,27753284.694916002,27189160.535844538,26624175.720311303,26058459.524462797,25492138.759879805,{"$f":"AN191-AN247-AN250-AN253","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J257*$F144","v":16458130.824553693},16261481.69100116,16062841.194293978,15862289.866253152,15659906.906601815,15455770.198690491,15249956.325057473,15042540.582827216,14833596.998948414,14623198.345274679,14118292.233555643,13908992.402734259,13698470.595787985,13486793.502521815,13274026.651813626,13060234.425540559,12845480.072365085,12629825.7213808,12413332.395621104,12196060.025432495,11978067.461711805,11759412.489012873,11540151.838519797,11320341.200891508,11100035.238977714,10879287.600407073,10658150.930051059,10436676.88236203,10214916.133589417,9992918.3938728832,{"$f":"AN257*$F144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J259:AW259)","v":177602021.13413563},null,null,{"$f":"J258/(1+$F$139)^(J$187)","v":15381430.677152984},14203407.888026169,13112063.16373709,12101264.99107451,11165297.196407938,10298832.284992404,9496906.3651808295,8754895.5749945194,8068493.9316229969,7433692.5275659598,6707498.9374570968,6175758.9678025404,5684378.2876985278,5230411.0463183941,4811118.1245764475,4423953.2552647628,4066550.0241278503,3736709.7003869787,3432389.847822642,3151693.6700303517,2892860.0458811326,2654254.2135449909,2434359.0636662706,2231767.0044228593,2045172.3632495198,1873364.2919653298,1715220.1439163247,1569699.2935273095,1435837.370356739,1312740.8813641544,0,0,0,0,0,0,0,0,0,0]

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

{"sheet":"Geofluid","index":17,"n_rows":125,"n_cols":22,"rows_kept":125,"cut":false,"hidden":false,"merged":[[28,21,35,24]]}
[{"$f":"'Input A1'!A398","v":1},null,null,"GETEM:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,"Geothermal Property Calculations"]
[]
[]
[null,"Property calculations have the form:",null,null,null,null,null,null,null,null,null,null,null,"Effect of Pressure:"]
[null,null,"Property = C6*T^6+C5*T^5+C4*T^4+C3*T^3+C2*T^2+C1*T+C0. where T is F",null,null,null,null,null,null,null,null,null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1"]
[]
[null,null,"Saturated Water (40 - 500F)",null,null,null,null,null,null,null,null,null,null,"a","b"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,"density",3.0886E-17,5.2378999999999998]
[null,null,"Pressure","psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999,null,"Cp",-2.1009000000000001E-18,5.7377000000000002]
[null,null,"enthalpy","btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999,null,"viscosity",2.6272E-17,5.4006999999999996]
[null,null,"entropy","btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2,null,"k",3.1733000000000002E-17,5.3231999999999999]
[null,null,"specific vol","ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,null,"Cp","btu/lb-F",1.3809800000000001E-16,-2.1818700000000001E-13,1.42033E-10,-4.6522800000000002E-8,8.6599800000000004E-6,-8.0616100000000001E-4,1.02617]
[null,null,"k","btu/hr-ft-F",-5.62597E-18,1.09949E-14,-9.7348700000000001E-12,5.1947699999999998E-9,-2.6488700000000002E-6,8.2955400000000003E-4,0.30074000000000001]
[null,null,null,null,"a","b"]
[null,null,"viscosity = a * T^b  (lb-ft-hr)",null,407.22,-1.194]
[]
[null,null,"Water at 1 atm, 14.7 psia (35-210F)"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,null,"enthalpy","btu/lb",null,null,null,null,1.0869999999999999E-5,0.99706649700000005,-31.769588859999999]
[null,null,"entropy","btu/lb-R",null,null,-4.3549999999999999E-12,4.3904260000000001E-9,-2.665154152E-6,2.2018246186660002E-3,-6.7875028480951005E-2]
[]
[null,"Minimum GF Outlet Temperature to prevent Si precipitation"]
[null,null,"If Tgf>180 C => use",null,"T,quartz =0.00035129*T^2+0.69792956*T-159.597976, where T is F"]
[null,null,"If Tgf<180 C => use",null,"T,chalcedony=0.8229*T-127.71, where T is F"]
[]
[{"$f":"'Input A1'!A75","v":0},null,"Binary Plant Available Energy Calculation:"]
[null,"GF in:",null,"Resource",null,"Plant",null," Reference","Improved",0.1,0.9,null,null,null,null,null,"Reference","Improved",0.1,0.9,null,"This is a calculation of the maximum brine effectiveness that can be achieved with the temperature constraint imposed on the temperature of geothermal fluid leaving the plant"]
[null,null,"Tgf=",{"$f":"'Summary A1'!H50","v":175},"C",{"$f":"'Summary A1'!H277","v":174.20782055692447},"C",{"$f":"'Summary A1'!H277","v":174.20782055692447},{"$f":"'Summary A1'!J277","v":174.20782055692447},{"$f":"'Summary A1'!L277","v":174.20782055692447},{"$f":"'Summary A1'!M277","v":174.20782055692447},"C",null,null,null,"ae,gf",{"$f":"H52","v":18.654438640985017},{"$f":"I52","v":18.654438640985017},{"$f":"J52","v":18.654438640985017},{"$f":"K52","v":18.654438640985017}]
[null,null,"=",{"$f":"D30*1.8+32","v":347},"F",{"$f":"F30*1.8+32","v":345.57407700246404},"F",{"$f":"H30*1.8+32","v":345.57407700246404},{"$f":"I30*1.8+32","v":345.57407700246404},{"$f":"J30*1.8+32","v":345.57407700246404},{"$f":"K30*1.8+32","v":345.57407700246404},"F",null,null,null,"ae,gf,ex",{"$f":"F55","v":2.0053765739853553},{"$f":"F55","v":2.0053765739853553},{"$f":"F55","v":2.0053765739853553},{"$f":"F55","v":2.0053765739853553}]
[null,null,"P,sat~",{"$f":"E10*D$31^6+F10*D$31^5+G10*D$31^4+H10*D$31^3+I10*D$31^2+J10*D$31+K10","v":129.44588776840678},"psia",{"$f":"E10*F$31^6+F10*F$31^5+G10*F$31^4+H10*F$31^3+I10*F$31^2+J10*F$31+K10","v":127.0461365835294},"psia",{"$f":"E10*H$31^6+F10*H$31^5+G10*H$31^4+H10*H$31^3+I10*H$31^2+J10*H$31+K10","v":127.0461365835294},{"$f":"E10*I$31^6+F10*I$31^5+G10*I$31^4+H10*I$31^3+I10*I$31^2+J10*I$31+K10","v":127.0461365835294},{"$f":"E10*J$31^6+F10*J$31^5+G10*J$31^4+H10*J$31^3+I10*J$31^2+J10*J$31+K10","v":127.0461365835294},{"$f":"E10*K$31^6+F10*K$31^5+G10*K$31^4+H10*K$31^3+I10*K$31^2+J10*K$31+K10","v":127.0461365835294},"psia",null,null,null,"% ae,ex",{"$f":"Q31/Q30","v":0.10750130907608296},{"$f":"R31/R30","v":0.10750130907608296},0.10750130907608296,0.10750130907608296]
[null,null,"h,f",{"$f":"E11*D$31^6+F11*D$31^5+G11*D$31^4+H11*D$31^3+I11*D$31^2+J11*D$31+K11","v":318.62833351427599},"btu/lb",{"$f":"E11*F$31^6+F11*F$31^5+G11*F$31^4+H11*F$31^3+I11*F$31^2+J11*F$31+K11","v":317.13086032351958},"btu/lb",{"$f":"E11*H$31^6+F11*H$31^5+G11*H$31^4+H11*H$31^3+I11*H$31^2+J11*H$31+K11","v":317.13086032351958},{"$f":"E11*I$31^6+F11*I$31^5+G11*I$31^4+H11*I$31^3+I11*I$31^2+J11*I$31+K11","v":317.13086032351958},{"$f":"E11*J$31^6+F11*J$31^5+G11*J$31^4+H11*J$31^3+I11*J$31^2+J11*J$31+K11","v":317.13086032351958},{"$f":"E11*K$31^6+F11*K$31^5+G11*K$31^4+H11*K$31^3+I11*K$31^2+J11*K$31+K11","v":317.13086032351958},"btu/lb",null,null,null,"I,plant",0.375,0.375,0.375,0.375]
[null,null,"s,f",{"$f":"$E12*D$31^6+$F12*D$31^5+$G12*D$31^4+$H12*D$31^3+$I12*D$31^2+$J12*D$31+$K12","v":0.49939818081923565},"btu/lb-R",{"$f":"E12*F$31^6+F12*F$31^5+G12*F$31^4+H12*F$31^3+I12*F$31^2+J12*F$31+K12","v":0.4975500981445799},"btu/lb-R",{"$f":"E12*H$31^6+F12*H$31^5+G12*H$31^4+H12*H$31^3+I12*H$31^2+J12*H$31+K12","v":0.4975500981445799},{"$f":"$E12*I$31^6+$F12*I$31^5+$G12*I$31^4+$H12*I$31^3+$I12*I$31^2+$J12*I$31+$K12","v":0.4975500981445799},{"$f":"$E12*J$31^6+$F12*J$31^5+$G12*J$31^4+$H12*J$31^3+$I12*J$31^2+$J12*J$31+$K12","v":0.4975500981445799},{"$f":"$E12*K$31^6+$F12*K$31^5+$G12*K$31^4+$H12*K$31^3+$I12*K$31^2+$J12*K$31+$K12","v":0.4975500981445799},"btu/lb-R",null,null,null,"2nd,max",{"$f":"1-Q32-Q33","v":0.51749869092391698},{"$f":"1-R32-R33","v":0.51749869092391698},0.51749869092391698,0.51749869092391698]
[null,null,"v,f",{"$f":"E13*D$31^6+F13*D$31^5+G13*D$31^4+H13*D$31^3+I13*D$31^2+J13*D$31+K13","v":1.7950916622855632E-2},"cft/lb",{"$f":"E13*F$31^6+F13*F$31^5+G13*F$31^4+H13*F$31^3+I13*F$31^2+J13*F$31+K13","v":1.7934291986810857E-2},"cft/lb",{"$f":"E13*H$31^6+F13*H$31^5+G13*H$31^4+H13*H$31^3+I13*H$31^2+J13*H$31+K13","v":1.7934291986810857E-2},{"$f":"E13*I$31^6+F13*I$31^5+G13*I$31^4+H13*I$31^3+I13*I$31^2+J13*I$31+K13","v":1.7934291986810857E-2},{"$f":"E13*J$31^6+F13*J$31^5+G13*J$31^4+H13*J$31^3+I13*J$31^2+J13*J$31+K13","v":1.7934291986810857E-2},{"$f":"E13*K$31^6+F13*K$31^5+G13*K$31^4+H13*K$31^3+I13*K$31^2+J13*K$31+K13","v":1.7934291986810857E-2},"cft/lb",null,null,null,"be,max",{"$f":"Q34*Q30","v":9.6536475766302789},{"$f":"R34*R30","v":9.6536475766302789},9.6536475766302789,9.6536475766302789]
[null,"GF,ex:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q35/(Q30-Q31)","v":0.5798313164898885},{"$f":"R35/(R30-R31)","v":0.5798313164898885},{"$f":"S35/(S30-S31)","v":0.5798313164898885},{"$f":"T35/(T30-T31)","v":0.5798313164898885}]
[null,null,"T,q=",{"$f":"0.00035129*D31^2+0.69792956*D31-159.598","v":124.88203492999997},"F",{"$f":"0.00035129*F31^2+0.69792956*F31-159.598","v":123.53992211445052},"F",{"$f":"0.00035129*H31^2+0.69792956*H31-159.598","v":123.53992211445052},{"$f":"0.00035129*I31^2+0.69792956*I31-159.598","v":123.53992211445052},{"$f":"0.00035129*J31^2+0.69792956*J31-159.598","v":123.53992211445052},{"$f":"0.00035129*K31^2+0.69792956*K31-159.598","v":123.53992211445052},"F"]
[null,null,"T,c=",{"$f":"0.8229*D31-127.71","v":157.83629999999999},"F",{"$f":"0.8229*F31-127.71","v":156.66290796532769},"F",{"$f":"0.8229*H31-127.71","v":156.66290796532769},{"$f":"0.8229*I31-127.71","v":156.66290796532769},{"$f":"0.8229*J31-127.71","v":156.66290796532769},{"$f":"0.8229*K31-127.71","v":156.66290796532769},"F"]
[]
[null,null,"T,out",{"$f":"H92*1.8+32","v":148.5772828915791},"F",{"$f":"E76","v":138.64306189208696},"F",{"$f":"H92*1.8+32","v":148.5772828915791},{"$f":"I92*1.8+32","v":154.8852035341834},{"$f":"J92*1.8+32","v":138.64306189208696},{"$f":"K92*1.8+32","v":152.800474195579},"F"]
[null,null,"h,f",{"$f":"$E11*D$40^6+$F11*D$40^5+$G11*D$40^4+$H11*D$40^3+$I11*D$40^2+$J11*D$40+$K11","v":116.57422285024603},"btu/lb",{"$f":"E11*F$40^6+F11*F$40^5+G11*F$40^4+H11*F$40^3+I11*F$40^2+J11*F$40+K11","v":106.68246527301486},"btu/lb",{"$f":"E11*H$40^6+F11*H$40^5+G11*H$40^4+H11*H$40^3+I11*H$40^2+J11*H$40+K11","v":116.57422285024603},{"$f":"$E11*I$40^6+$F11*I$40^5+$G11*I$40^4+$H11*I$40^3+$I11*I$40^2+$J11*I$40+$K11","v":122.86737803275105},106.68246527301486,120.78655416938497,"btu/lb"]
[null,null,"s,f",{"$f":"$E12*D$40^6+$F12*D$40^5+$G12*D$40^4+$H12*D$40^3+$I12*D$40^2+$J12*D$40+$K12","v":0.21274580445563523},"btu/lb-R",{"$f":"E12*F$40^6+F12*F$40^5+G12*F$40^4+H12*F$40^3+I12*F$40^2+J12*F$40+K12","v":0.19632432125078592},"btu/lb-R",{"$f":"E12*H$40^6+F12*H$40^5+G12*H$40^4+H12*H$40^3+I12*H$40^2+J12*H$40+K12","v":0.21274580445563523},0.22304727415650111,0.19632432125078592,0.2196533697191283,"btu/lb-R"]
[null,null,"v,f",{"$f":"E13*D$40^6+F13*D$40^5+G13*D$40^4+H13*D$40^3+I13*D$40^2+J13*D$40+K13","v":1.6337496209482591E-2},"cft/lb",{"$f":"E13*F$40^6+F13*F$40^5+G13*F$40^4+H13*F$40^3+I13*F$40^2+J13*F$40+K13","v":1.6294181346977271E-2},"cft/lb",{"$f":"E13*H$40^6+F13*H$40^5+G13*H$40^4+H13*H$40^3+I13*H$40^2+J13*H$40+K13","v":1.6337496209482591E-2},1.6367753249477625E-2,1.6294181346977271E-2,1.6357532389056687E-2,"cft/lb"]
[null,null,null,{"$f":"1/D43","v":61.208889488193492},null,{"$f":"1/F43","v":61.371601230245894},null,{"$f":"1/H43","v":61.208889488193492},{"$f":"1/I43","v":61.095740188526783},{"$f":"1/J43","v":61.371601230245894},{"$f":"1/K43","v":61.133915325089468}]
[null,"Ambient:"]
[null,null,"Ta=",{"$f":"IF(A1=0,(1.3842*D108+5.1772)*0+D108*1,10)","v":10},"C",{"$f":"D46","v":10},"C",{"$f":"D46","v":10},{"$f":"H46","v":10},{"$f":"H46","v":10},{"$f":"H46","v":10},"C"]
[null,null,"=",{"$f":"D46*1.8+32","v":50},"F",{"$f":"F46*1.8+32","v":50},"F",{"$f":"H46*1.8+32","v":50},{"$f":"I46*1.8+32","v":50},{"$f":"J46*1.8+32","v":50},{"$f":"K46*1.8+32","v":50},"F"]
[null,null,"ho",{"$f":"$E21*D$47^6+$F21*D$47^5+$G21*D$47^4+$H21*D$47^3+$I21*D$47^2+$J21*D$47+$K21","v":18.110910990000001},"btu/lb",{"$f":"E21*F$47^6+F21*F$47^5+G21*F$47^4+H21*F$47^3+I21*F$47^2+J21*F$47+K21","v":18.110910990000001},"btu/lb",{"$f":"E21*H$47^6+F21*H$47^5+G21*H$47^4+H21*H$47^3+I21*H$47^2+J21*H$47+K21","v":18.110910990000001},{"$f":"$E21*I$47^6+$F21*I$47^5+$G21*I$47^4+$H21*I$47^3+$I21*I$47^2+$J21*I$47+$K21","v":18.110910990000001},18.110910990000001,18.110910990000001,"btu/lb"]
[null,null,"so",{"$f":"$E22*D$47^6+$F22*D$47^5+$G22*D$47^4+$H22*D$47^3+$I22*D$47^2+$J22*D$47+$K22","v":3.6074901572348994E-2},"btu/lb-R",{"$f":"E22*F$47^6+F22*F$47^5+G22*F$47^4+H22*F$47^3+I22*F$47^2+J22*F$47+K22","v":3.6074901572348994E-2},"btu/lb-R",{"$f":"E22*H$47^6+F22*H$47^5+G22*H$47^4+H22*H$47^3+I22*H$47^2+J22*H$47+K22","v":3.6074901572348994E-2},3.6074901572348994E-2,3.6074901572348994E-2,3.6074901572348994E-2,"btu/lb-R"]
[]
[null,null,"AE of GF In",{"$f":"(D33-D48)-(D47+460)*(D34-D49)","v":64.222550108363833},"btu/lbm",{"$f":"(F33-F48)-(F47+460)*(F34-F49)","v":63.667599081681857},"btu/lbm",{"$f":"(H33-H48)-(H47+460)*(H34-H49)","v":63.667599081681857},{"$f":"(I33-I48)-(I47+460)*(I34-I49)","v":63.667599081681857},{"$f":"(J33-J48)-(J47+460)*(J34-J49)","v":63.667599081681857},{"$f":"(K33-K48)-(K47+460)*(K34-K49)","v":63.667599081681857},"btu/lbm"]
[null,null,null,{"$f":"D51/3.413","v":18.81703782841015},"w-h/lb",{"$f":"F51/3.413","v":18.654438640985017},"w-h/lb",{"$f":"H51/3.413","v":18.654438640985017},{"$f":"I51/3.413","v":18.654438640985017},{"$f":"J51/3.413","v":18.654438640985017},{"$f":"K51/3.413","v":18.654438640985017},"w-h/lb"]
[]
[null,null,"AE of GF ex",{"$f":"(D41-D48)-(D47+460)*(D42-D49)","v":8.3611513897700434},"btu/lbm",{"$f":"(F41-F48)-(F47+460)*(F42-F49)","v":6.8443502470120166},"btu/lbm",{"$f":"(H41-H48)-(H47+460)*(H42-H49)","v":8.3611513897700434},{"$f":"(I41-I48)-(I47+460)*(I42-I49)","v":9.4005570248334607},{"$f":"(J41-J48)-(J47+460)*(J42-J49)","v":6.8443502470120166},{"$f":"(K41-K48)-(K47+460)*(K42-K49)","v":9.0506244245275127},"btu/lbm"]
[null,null,null,{"$f":"D54/3.413","v":2.4497953090448412},"w-h/lb",{"$f":"F54/3.413","v":2.0053765739853553},"w-h/lb",{"$f":"H54/3.413","v":2.4497953090448412},{"$f":"I54/3.413","v":2.754338419230431},{"$f":"J54/3.413","v":2.0053765739853553},{"$f":"K54/3.413","v":2.6518090901047504},"w-h/lb"]
[]
[null,null,"effective AE",{"$f":"D52-D55","v":16.367242519365309},"w-h/lb",{"$f":"F52-F55","v":16.649062066999662},"w-h/lb",{"$f":"H52-H55","v":16.204643331940176},{"$f":"I52-I55","v":15.900100221754586},{"$f":"J52-J55","v":16.649062066999662},{"$f":"K52-K55","v":16.002629550880265},"w-h/lb",null,null,null,"(difference between AE,in and AE,ex)"]
[]
[null,"GF Densities"]
[null,null,"T.gf",{"$f":"D30","v":175},"C"]
[null,null,null,{"$f":"D60*1.8+32","v":347},"F"]
[null,null,"rho,hot",{"$f":"1/D35","v":55.707461686205527},"lb/cft"]
[null,null,"rho,cold",{"$f":"1/D43","v":61.208889488193492},"lb/cft"]
[null,null,"gf flow",{"$f":"'GF Pumping A1'!D17","v":793663.2},"lb/h",null,null,{"$f":"'Summary A1'!H50-0.5*'Summary A1'!H179","v":162.72499999999999},{"$f":"'Summary A1'!J50-0.5*'Summary A1'!J179","v":162.72499999999999},{"$f":"'Summary A1'!L50-0.5*'Summary A1'!L179","v":162.72499999999999},{"$f":"'Summary A1'!M50-0.5*'Summary A1'!M179","v":162.72499999999999},"C"]
[null,null,null,{"$f":"(D64/D62)*(7.4805/60)","v":1776.2424721014049},"gpm",null,null,null,null,null,null,"C"]
[]
[]
[]
[{"$f":"'Input A1'!A267","v":0},null,"GF Outlet Temperature Calc"]
[null,null,null,null,null,null,null,{"$f":"D30-0.5*'Input A1'!T263","v":162.72499999999999},{"$f":"D30-0.5*'Input A1'!T263","v":162.72499999999999},{"$f":"D30-0.5*'Input A1'!T263","v":162.72499999999999},{"$f":"D30-0.5*'Input A1'!T263","v":162.72499999999999}]
[{"$f":"'Input A1'!A249","v":0},null,"inlet","resource","plant",null,null,"T- ref","T-imprv","T-10%","T-90%"]
[null,null,"T,gf",{"$f":"D30","v":175},{"$f":"H30","v":174.20782055692447},null,null,{"$f":"E72","v":174.20782055692447},{"$f":"E72","v":174.20782055692447},{"$f":"E72","v":174.20782055692447},{"$f":"E72","v":174.20782055692447},"C","should use the calculated max dT"]
[null,null,null,{"$f":"D72*1.8+32","v":347},{"$f":"E72*1.8+32","v":345.57407700246404},null,null,{"$f":"H72*1.8+32","v":345.57407700246404},{"$f":"I72*1.8+32","v":345.57407700246404},{"$f":"J72*1.8+32","v":345.57407700246404},345.57407700246404,"F"]
[null,null,"SiO2",{"$f":" -0.0000001334837*D72^4 + 0.0000706584462*D72^3 - 0.0036294799613*D72^2 + 0.3672417729236*D72 + 4.205944351495","v":210.812430081125},{"$f":" -0.0000001334837*E72^4 + 0.0000706584462*E72^3 - 0.0036294799613*E72^2 + 0.3672417729236*E72 + 4.205944351495","v":208.65768890269274},null,null,{"$f":" -0.0000001334837*H72^4 + 0.0000706584462*H72^3 - 0.0036294799613*H72^2 + 0.3672417729236*H72 + 4.205944351495","v":208.65768890269274},{"$f":" -0.0000001334837*I72^4 + 0.0000706584462*I72^3 - 0.0036294799613*I72^2 + 0.3672417729236*I72 + 4.205944351495","v":208.65768890269274},{"$f":" -0.0000001334837*J72^4 + 0.0000706584462*J72^3 - 0.0036294799613*J72^2 + 0.3672417729236*J72 + 4.205944351495","v":208.65768890269274},{"$f":" -0.0000001334837*K72^4 + 0.0000706584462*K72^3 - 0.0036294799613*K72^2 + 0.3672417729236*K72 + 4.205944351495","v":208.65768890269274},"ppm"]
[null,null,"T,amph SiO2",{"$f":" 0.0000000000249634*D74^4 - 0.00000000425191*D74^3 - 0.000119669*D74^2 + 0.307616*D74 - 0.294394","v":59.246036080862879},{"$f":" 0.0000000000249634*E74^4 - 0.00000000425191*E74^3 - 0.000119669*E74^2 + 0.307616*E74 - 0.294394","v":58.690589940048312},null,null,{"$f":" 0.0000000000249634*H74^4 - 0.00000000425191*H74^3 - 0.000119669*H74^2 + 0.307616*H74 - 0.294394","v":58.690589940048312},{"$f":" 0.0000000000249634*I74^4 - 0.00000000425191*I74^3 - 0.000119669*I74^2 + 0.307616*I74 - 0.294394","v":58.690589940048312},{"$f":" 0.0000000000249634*J74^4 - 0.00000000425191*J74^3 - 0.000119669*J74^2 + 0.307616*J74 - 0.294394","v":58.690589940048312},58.690589940048312,"C"]
[null,null,"T,si",{"$f":"D75*1.8+32 +1","v":139.64286494555319},{"$f":"E75*1.8+32 +1","v":138.64306189208696},null,null,{"$f":"H75*1.8+32 +1","v":138.64306189208696},{"$f":"I75*1.8+32 +1","v":138.64306189208696},{"$f":"J75*1.8+32 +1","v":138.64306189208696},138.64306189208696,"F"]
[null,null,null,{"$f":"(D76-32)/1.8","v":59.801591636418436},{"$f":"(E76-32)/1.8","v":59.246145495603869},null,null,{"$f":"(H76-32)/1.8","v":59.246145495603869},{"$f":"(I76-32)/1.8","v":59.246145495603869},{"$f":"(J76-32)/1.8","v":59.246145495603869},59.246145495603869,"C",null,"add 1F to calculated silica temperature minimum"]
[null,null,"Tgf-out min",{"$f":"D46+15+5+5+2","v":37},{"$f":"H46+15+5+5+2","v":37},null,null,{"$f":"F46+15+5+5+2","v":37},{"$f":"H78","v":37},{"$f":"J46+15+5+5+2","v":37},{"$f":"K46+15+5+5+2","v":37},"C",null,"minimum gf outlet temp - assumes 27C dT for heat rejection and HX pinch pt"]
[null,null,"T,gf-min",{"$f":"MAX(D77:D78)","v":59.801591636418436},{"$f":"MAX(E77:E78)","v":59.246145495603869},null,null,{"$f":"MAX(H77:H78)","v":59.246145495603869},{"$f":"MAX(I77:I78)","v":59.246145495603869},{"$f":"MAX(J77:J78)","v":59.246145495603869},59.246145495603869,"C"]
[]
[null,null,"plant performance","reference",null,null,null,null,"improved",0.1,0.9]
[null,null,"be used",null,null,null,null,{"$f":"'Summary A1'!H290","v":7.0255901149872093},{"$f":"'Summary A1'!J290","v":6.6259209419855383},{"$f":"'Summary A1'!L290","v":9.6536475766302789},{"$f":"'Summary A1'!M290","v":6.7575533036411946},"w-h/lb",null," brine effectiveness"]
[null,null,"2nd law eff",null,null,null,null,{"$f":"H82/H52","v":0.37661761097176788},{"$f":"I82/I52","v":0.35519272755964676},{"$f":"J82/J52","v":0.51749869092391698},{"$f":"K82/K52","v":0.36224908364674185}]
[null,null,"a",null,null,null,null,{"$f":"-0.000655*H72+1.01964","v":0.90553387753521453},{"$f":"-0.000655*I72+1.01964","v":0.90553387753521453},{"$f":"H84","v":0.90553387753521453},{"$f":"H84","v":0.90553387753521453}]
[null,null,"b",null,null,null,null,{"$f":"-0.00244*H72-0.0567","v":-0.48176708215889574},{"$f":"-0.00244*I72-0.0567","v":-0.48176708215889574},{"$f":"H85","v":-0.48176708215889574},{"$f":"H85","v":-0.48176708215889574}]
[null,null,"Tr",null,null,null,null,{"$f":"H84*EXP(H85*H83)","v":0.75527560484375456},{"$f":"I84*EXP(I85*I83)","v":0.76311178345225517},{"$f":"J84*EXP(J85*J83)","v":0.70571456392092879},{"$f":"K84*EXP(K85*K83)","v":0.76052197416750478}]
[]
[null,null,"T, binary out",null,null,null,null,{"$f":"H89*1.8+32","v":148.5772828915791},{"$f":"I89*1.8+32","v":154.8852035341834},{"$f":"J89*1.8+32","v":108.68192971944609},152.800474195579,"F",null,"calculated binary outlet temp at plant brine effectiveness"]
[null,null,null,null,null,null,null,{"$f":"((H72+273)*H86)-273","v":64.765157161988384},{"$f":"((I72+273)*I86)-273","v":68.26955751899078},{"$f":"((H72+273)*J86)-273","v":42.601072066358938},{"$f":"((H72+273)*K86)-273","v":67.111374553099438},"C"]
[null,null,"T,Si",null,null,null,null,{"$f":"H77","v":59.246145495603869},{"$f":"I77","v":59.246145495603869},{"$f":"H77","v":59.246145495603869},{"$f":"H77","v":59.246145495603869}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T,inj",null,null,null,null,{"$f":"MAX(H89:H90)","v":64.765157161988384},{"$f":"MAX(I89:I90)","v":68.26955751899078},{"$f":"MAX(J89:J90)","v":59.246145495603869},{"$f":"MAX(K89:K90)","v":67.111374553099438},"C",null,"INJECTION TEMPERATURE FOR BINARY PLANT"]
[]
[]
[null,null,"Tr",{"$f":"'Summary A1'!H50","v":175},"C",null,null,{"$f":"IF(A98=1,'Flash Plant F1- Reference'!D80,'Flash Plant F1- Reference'!D88)","v":215.21743846611196},{"$f":"IF(A98=1,'Flash Plant F1- Improved'!D80,'Flash Plant F1- Improved'!D88)","v":215.21743846611196},{"$f":"IF(A98=1,'Flash Plant F1-P10%'!D80,'Flash Plant F1-P10%'!D88)","v":215.21743846611196},{"$f":"IF(A98=1,'Flash Plant F1-P90%'!D80,'Flash Plant F1-P90%'!D88)","v":215.21743846611196},"F"]
[null,null,"Flash T limit",{"$f":"(0.897*(D95+273)-57)-273","v":71.855999999999995},"C",null,null,{"$f":"(H95-32)/1.8","v":101.78746581450665},{"$f":"(I95-32)/1.8","v":101.78746581450665},{"$f":"(J95-32)/1.8","v":101.78746581450665},101.78746581450665,"C"]
[null,null,null,{"$f":"D96*1.8+32","v":161.3408},"F",null,null,{"$f":"('Flash Plant F1- Reference'!D85+'Flash Plant F1- Reference'!D93)/'Flash Plant F1- Reference'!D67","v":0.13663266131300356},{"$f":"('Flash Plant F1- Improved'!D85+'Flash Plant F1- Improved'!D93)/'Flash Plant F1- Improved'!D67","v":0.13663266131300356},{"$f":"('Flash Plant F1-P10%'!D85+'Flash Plant F1-P10%'!D93)/'Flash Plant F1-P10%'!D67","v":0.13663266131300356},{"$f":"('Flash Plant F1-P90%'!D85+'Flash Plant F1-P90%'!D93)/'Flash Plant F1-P90%'!D67","v":0.13663266131300356}]
[{"$f":"INPUT!R464","v":2},null,"P,flash",{"$f":"E10*D97^6+F10*D97^5+G10*D97^4+H10*D97^3+I10*D97^2+J10*D97+K10","v":4.8967391424377205},"psia",null,null,{"$f":"D74/(1-H97)","v":244.17466428800424},{"$f":"D74/(1-I97)","v":244.17466428800424},{"$f":"D74/(1-J97)","v":244.17466428800424},{"$f":"D74/(1-K97)","v":244.17466428800424},"ppm"]
[null,null,null,null,null,null,null,{"$f":" 0.0000000000249634*H98^4 - 0.00000000425191*H98^3 - 0.000119669*H98^2 + 0.307616*H98 - 0.294394","v":67.70966013384772},{"$f":" 0.0000000000249634*I98^4 - 0.00000000425191*I98^3 - 0.000119669*I98^2 + 0.307616*I98 - 0.294394","v":67.70966013384772},{"$f":" 0.0000000000249634*J98^4 - 0.00000000425191*J98^3 - 0.000119669*J98^2 + 0.307616*J98 - 0.294394","v":67.70966013384772},{"$f":" 0.0000000000249634*K98^4 - 0.00000000425191*K98^3 - 0.000119669*K98^2 + 0.307616*K98 - 0.294394","v":67.70966013384772},"C"]
[null,null,"T,flash out",null,null,null,null,{"$f":"H99*1.8+32","v":153.87738824092588},{"$f":"I99*1.8+32","v":153.87738824092588},{"$f":"J99*1.8+32","v":153.87738824092588},{"$f":"K99*1.8+32","v":153.87738824092588},"F"]
[null,null,null,null,null,null,null,{"$f":"$E10*H100^6+$F10*H100^5+$G10*H100^4+$H10*H100^3+$I10*H100^2+$J10*H100+$K10","v":4.0908285312752533},{"$f":"$E10*I100^6+$F10*I100^5+$G10*I100^4+$H10*I100^3+$I10*I100^2+$J10*I100+$K10","v":4.0908285312752533},{"$f":"$E10*J100^6+$F10*J100^5+$G10*J100^4+$H10*J100^3+$I10*J100^2+$J10*J100+$K10","v":4.0908285312752533},{"$f":"$E10*K100^6+$F10*K100^5+$G10*K100^4+$H10*K100^3+$I10*K100^2+$J10*K100+$K10","v":4.0908285312752533},"psia"]
[null,null,"flash -steam fraction",null,null,null,null,{"$f":"MAX(H99,H96,D96)","v":101.78746581450665},{"$f":"MAX(I99,I96,D96)","v":101.78746581450665},{"$f":"MAX(J99,J96,E96)","v":101.78746581450665},{"$f":"MAX(K99,K96,F96)","v":101.78746581450665},"C",null,"INJECTION TEMPERATURE FOR FLASH PLANT"]
[null,null,"SiO2"]
[null,null,"T,amph SiO2"]
[]
[null,null,"P,flash",null,null,null,null,{"$f":"IF(A111=0,H102,H92)","v":64.765157161988384},{"$f":"IF(A111=0,I102,I92)","v":68.26955751899078},{"$f":"IF(A111=0,J102,J92)","v":59.246145495603869},{"$f":"IF(A111=0,K102,K92)","v":67.111374553099438},"C",null,"INJECTION TEMPERATURE USED"]
[null,null,"T,inj",null,null,null,null,{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":117.40079581820922},{"$f":"(IF($A111=0,$D96,E79)+$D30)/2","v":117.12307274780193},{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":117.40079581820922},{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":117.40079581820922},"C",null,"AVERAGE TEMPERATURE IN EGS RESERVOIR"]
[null,null,"T,wet",{"$f":"'Input A1'!C456","v":10},"C"]
[]
[]
[{"$f":"'Input A1'!A398","v":1},null,"T,inject"]
[null,null,"T,avg"]
[]
[]
[]
[null,"Estimate of well head pressure for flashing well (based on plant design temperature)"]
[null,null,"a",1,null,null,"C0",{"$f":" -2.30902E-15*H30^6 + 0.00000000000336333*H30^5 - 0.00000000193412*H30^4 + 0.000000568645*H30^3 - 0.0000930504*H30^2 + 0.00727095*H30 - 0.238165","v":-9.5319798225130842E-2},{"$f":" -2.30902E-15*I30^6 + 0.00000000000336333*I30^5 - 0.00000000193412*I30^4 + 0.000000568645*I30^3 - 0.0000930504*I30^2 + 0.00727095*I30 - 0.238165","v":-9.5319798225130842E-2},-9.5319798225130842E-2,-9.5319798225130842E-2]
[null,null,"b",{"$f":" -0.00172233*LN(D30) + 0.0100349","v":1.1394341735323135E-3},null,null,"C1",{"$f":" -0.0000000000000707533*H30^6 + 0.000000000107568*H30^5 - 0.000000066894*H30^4 + 0.0000216575*H30^3 - 0.00380974*H30^2 + 0.340452*H30 - 11.2014","v":0.66077891014516155},{"$f":" -0.0000000000000707533*I30^6 + 0.000000000107568*I30^5 - 0.000000066894*I30^4 + 0.0000216575*I30^3 - 0.00380974*I30^2 + 0.340452*I30 - 11.2014","v":0.66077891014516155},0.66077891014516155,0.66077891014516155]
[null,null,"c",{"$f":" 0.000000944171*LN(D30) - 0.0000053876","v":-5.1115886221466137E-7},null,null,"C2",{"$f":" -1.82812E-17*H30^6 + 0.0000000000000311691*H30^5 - 0.0000000000221578*H30^4 + 0.00000000842017*H30^3 - 0.00000180697*H30^2 + 0.000208363*H30 - 0.010242","v":-1.8310613254325821E-4},{"$f":" -1.82812E-17*I30^6 + 0.0000000000000311691*I30^5 - 0.0000000000221578*I30^4 + 0.00000000842017*I30^3 - 0.00000180697*I30^2 + 0.000208363*I30 - 0.010242","v":-1.8310613254325821E-4},-1.8310613254325821E-4,-1.8310613254325821E-4]
[null,null,"d",{"$f":" -0.000000000263645*LN(D30) + 0.00000000149933","v":1.3766000190493503E-10}]
[null,null,null,null,null,null,"C1",{"$f":" -0.0000000644961*H30^3 + 0.0000560859*H30^2 - 0.0112013*H30 + 0.682472","v":9.2247408823768584E-2},{"$f":" -0.0000000644961*I30^3 + 0.0000560859*I30^2 - 0.0112013*I30 + 0.682472","v":9.2247408823768584E-2},9.2247408823768584E-2,9.2247408823768584E-2]
[null,null,null,null,null,null,"C2",{"$f":" 0.000000844535*H30 - 0.000410792","v":-2.6366739826595774E-4},{"$f":" 0.000000844535*I30 - 0.000410792","v":-2.6366739826595774E-4},-2.6366739826595774E-4,-2.6366739826595774E-4]
[]
[null,"10-29-09: corrected temperature in F108"]
[null,"11-10-09  Changed H27  - make used equal to plant temperature"]

{"sheet":"Binary A1","index":18,"n_rows":35,"n_cols":33,"rows_kept":35,"cut":false,"hidden":false,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5],[21,1,25,6]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":1}]
[null,null,null,null,null,null,null," "]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[null,"GETEM - beta",null,"POWER PLANT SUMMARY "]
[null,null,null,"Reference","Change","Improved",null,0.1,null,0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"IF(A2=1,'Summary A1'!H24,\"FLASH\")","v":13.70822715237269},{"$f":"IF(A2=1,(F8-D8)/D8,\"FLASH\")","v":-0.52229314982573138},{"$f":"IF(A2=1,'Summary A1'!J24,\"FLASH\")","v":6.5485140144333416},null,{"$f":"'Summary A1'!L24","v":16.550735269158189},null,{"$f":"'Summary A1'!M24","v":13.727325274567523},null,{"$f":"'LCOE Summary 10-90s'!B2","v":58}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000},null,null,null,{"$f":"'Summary A1'!L279*1000","v":29999.999999999996},null,{"$f":"'Summary A1'!M279*1000","v":30000.000000000004}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D8-D8","v":0},null,{"$f":"D8-F8","v":7.1597131379393479},null,{"$f":"D8-H8","v":-2.8425081167854991},null,{"$f":"D8-J8","v":-1.9098122194833422E-2}]
[null,"The calculated optimal plant performance is obtained by varying that performance until the calculated LCOE is minimized.  This is accomplished by using the Excel Add-In 'Solver'.  To perform this optimization, enter an estimated brine effectiveness below which is less than the indicated maximum allowable.  Then press the Red Button to run the macro.  When finished press the Blue Return Button to return to the Input Sheet"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"INPUT!W403","v":9.6536475766302789},null,{"$f":"INPUT!X403","v":6.7575533036411946}]
[null,"Maximum Brine Effectiveness in Cost Correlations","w-h/lb",{"$f":"'Input A1'!T401","v":9.6536475766302789},"  note"]
[null,"Estimated brine effectiveness","w-h/lb",7.0255901149872093,null,6.6259209419855383,null,9.6536475766302789,null,4.9179130804910463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w-h/lb",7.5812766421369373]
[]
[]
[]
[]
[]
[null,null,null,"Reference",null,"Improved",null,0.1,null,0.9]

{"sheet":"Input A1","index":19,"n_rows":529,"n_cols":30,"rows_kept":529,"cut":false,"hidden":true,"merged":[[195,15,195,22],[202,17,202,23]]}
[{"$f":"'Input A1'!A75","v":0},"FCR","FCR","Hydrothermal","Temperature","Greenfield","Yes","Success Rate","Lump Sum","Low",1,"surface","Jet",{"$f":"SUM(C19:M41)","v":0},null,"Version (0 -DOE, 1 Public, 2 -Industry)",null,null,null,0]
[{"$f":"'Input A1'!A398","v":1},"EERE Approach","Inputted COE","EGS","Depth","Field Expansion","No","# of Wells","By Activity","Medium",2,"direct contact","VacPump"]
[null,null,null,null,null,null,null,null,null,"High",3,null,"Hybrid"]
[]
[null,"Well Count","Lump Sum","Cost Curves","Smaller Diameter","Perforated / Slotted Liner","Lump Sum","k*A","Annual Decline Rate","Input Value","Yes","Input","Core Hole"]
[null,"Confirmed Capacity","% Confirmation Drilling Cost","GETEM Estimate","Larger Diameter","Open Hole","Calculated",{"$f":"IF(A75=0,H5,\"Fracture Flow\")","v":"k*A"},{"$f":"IF(A75=10,\"Carslaw-Jaeger\",I5)","v":"Annual Decline Rate"},{"$f":"IF(A75=0,J5,\"Input Value\")","v":"Input Value"},{"$f":"IF('Input A1'!A75=1,\"Yes\",\"No\")","v":"No"},{"$f":"IF(A75=0,\"Calculate\",\"Input\")","v":"Calculate"},"Slim Hole"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Production Size"]
[null,"Yes","Submersible","Power Sales","Binary","Power","Fixed","Performance","Fixed Cost","Input","≤115kV","Flat","Rural"]
[null,"Yes","Lineshaft","Production Wells","Flash",{"$f":"IF(A392=1,F8,\"Flow\")","v":"Flow"},"Percent","Reference","Calculated","Calculate","230kV","Hilly","Suburban"]
[null,null,null,null,null,null,null,null,null,null,"500kV","Mountainous ","Urban"]
[null,null,null,null,null,null,null,null,null,null,null,"Forested"]
[null,null,"C","meter","C/km","kg/s","km","psi-h/1000lb","ΔC","meter","KJ/h-m^2-C"]
[null,null,"F","ft","F/1000 ft","lb/hr","ft","kPa-s/kg","ΔF","inch","btu/h-sqft-F"]
[null,null,null,null,null,"gpm"]
[]
[null,null,"$/m^3","bar","cm","w-h/lb","kPa","mm-Hg"]
[null,null,"$/acre-ft","psi","inch","kW-s/kg","psi","inch-Hg"]
[]
[null,null,{"$f":"IF(C1=INPUT!C1,0,1)","v":0},{"$f":"IF(D1=INPUT!D1,0,1)","v":0},{"$f":"IF(E1=INPUT!E1,0,1)","v":0},{"$f":"IF(F1=INPUT!F1,0,1)","v":0},{"$f":"IF(G1=INPUT!G1,0,1)","v":0},{"$f":"IF(H1=INPUT!H1,0,1)","v":0},{"$f":"IF(I1=INPUT!I1,0,1)","v":0},{"$f":"IF(J1=INPUT!J1,0,1)","v":0},{"$f":"IF(K1=INPUT!K1,0,1)","v":0},{"$f":"IF(L1=INPUT!L1,0,1)","v":0},{"$f":"IF(M1=INPUT!M1,0,1)","v":0}]
[null,null,{"$f":"IF(C2=INPUT!C2,0,1)","v":0},{"$f":"IF(D2=INPUT!D2,0,1)","v":0},{"$f":"IF(E2=INPUT!E2,0,1)","v":0},{"$f":"IF(F2=INPUT!F2,0,1)","v":0},{"$f":"IF(G2=INPUT!G2,0,1)","v":0},{"$f":"IF(H2=INPUT!H2,0,1)","v":0},{"$f":"IF(I2=INPUT!I2,0,1)","v":0},{"$f":"IF(J2=INPUT!J2,0,1)","v":0},{"$f":"IF(K2=INPUT!K2,0,1)","v":0},{"$f":"IF(L2=INPUT!L2,0,1)","v":0},{"$f":"IF(M2=INPUT!M2,0,1)","v":0}]
[null,null,{"$f":"IF(C3=INPUT!C3,0,1)","v":0},{"$f":"IF(D3=INPUT!D3,0,1)","v":0},{"$f":"IF(E3=INPUT!E3,0,1)","v":0},{"$f":"IF(F3=INPUT!F3,0,1)","v":0},{"$f":"IF(G3=INPUT!G3,0,1)","v":0},{"$f":"IF(H3=INPUT!H3,0,1)","v":0},{"$f":"IF(I3=INPUT!I3,0,1)","v":0},{"$f":"IF(J3=INPUT!J3,0,1)","v":0},{"$f":"IF(K3=INPUT!K3,0,1)","v":0},{"$f":"IF(L3=INPUT!L3,0,1)","v":0},{"$f":"IF(M3=INPUT!M3,0,1)","v":0}]
[null,null,{"$f":"IF(C4=INPUT!C4,0,1)","v":0},{"$f":"IF(D4=INPUT!D4,0,1)","v":0},{"$f":"IF(E4=INPUT!E4,0,1)","v":0},{"$f":"IF(F4=INPUT!F4,0,1)","v":0},{"$f":"IF(G4=INPUT!G4,0,1)","v":0},{"$f":"IF(H4=INPUT!H4,0,1)","v":0},{"$f":"IF(I4=INPUT!I4,0,1)","v":0},{"$f":"IF(J4=INPUT!J4,0,1)","v":0},{"$f":"IF(K4=INPUT!K4,0,1)","v":0},{"$f":"IF(L4=INPUT!L4,0,1)","v":0},{"$f":"IF(M4=INPUT!M4,0,1)","v":0}]
[null,null,{"$f":"IF(B5=INPUT!B5,0,1)","v":0},{"$f":"IF(C5=INPUT!C5,0,1)","v":0},{"$f":"IF(D5=INPUT!D5,0,1)","v":0},{"$f":"IF(F5=INPUT!F5,0,1)","v":0},{"$f":"IF(G5=INPUT!G5,0,1)","v":0},{"$f":"IF(H5=INPUT!H5,0,1)","v":0},{"$f":"IF(I5=INPUT!I5,0,1)","v":0},{"$f":"IF(J5=INPUT!J5,0,1)","v":0},{"$f":"IF(K5=INPUT!K5,0,1)","v":0},{"$f":"IF(L5=INPUT!L5,0,1)","v":0},{"$f":"IF(M5=INPUT!M5,0,1)","v":0}]
[null,null,{"$f":"IF(B6=INPUT!B6,0,1)","v":0},{"$f":"IF(C6=INPUT!C6,0,1)","v":0},{"$f":"IF(D6=INPUT!D6,0,1)","v":0},{"$f":"IF(F6=INPUT!F6,0,1)","v":0},{"$f":"IF(G6=INPUT!G6,0,1)","v":0},{"$f":"IF(H6=INPUT!H6,0,1)","v":0},{"$f":"IF(I6=INPUT!I6,0,1)","v":0},{"$f":"IF(J6=INPUT!J6,0,1)","v":0},{"$f":"IF(K6=INPUT!K6,0,1)","v":0},{"$f":"IF(L6=INPUT!L6,0,1)","v":0},{"$f":"IF(M6=INPUT!M6,0,1)","v":0}]
[null,null,{"$f":"IF(C7=INPUT!C7,0,1)","v":0},{"$f":"IF(D7=INPUT!D7,0,1)","v":0},{"$f":"IF(E7=INPUT!E7,0,1)","v":0},{"$f":"IF(F7=INPUT!F7,0,1)","v":0},{"$f":"IF(G7=INPUT!G7,0,1)","v":0},{"$f":"IF(H7=INPUT!H7,0,1)","v":0},{"$f":"IF(I7=INPUT!I7,0,1)","v":0},{"$f":"IF(J7=INPUT!J7,0,1)","v":0},{"$f":"IF(K7=INPUT!K7,0,1)","v":0},{"$f":"IF(L7=INPUT!L7,0,1)","v":0},{"$f":"IF(M7=INPUT!M7,0,1)","v":0}]
[null,null,{"$f":"IF(C8=INPUT!C8,0,1)","v":0},{"$f":"IF(D8=INPUT!D8,0,1)","v":0},{"$f":"IF(E8=INPUT!E8,0,1)","v":0},{"$f":"IF(F8=INPUT!F8,0,1)","v":0},{"$f":"IF(G8=INPUT!G8,0,1)","v":0},{"$f":"IF(H8=INPUT!H8,0,1)","v":0},{"$f":"IF(I8=INPUT!I8,0,1)","v":0},{"$f":"IF(J8=INPUT!J8,0,1)","v":0},{"$f":"IF(K8=INPUT!K8,0,1)","v":0},{"$f":"IF(L8=INPUT!L8,0,1)","v":0},{"$f":"IF(M8=INPUT!M8,0,1)","v":0}]
[null,null,{"$f":"IF(C9=INPUT!C9,0,1)","v":0},{"$f":"IF(D9=INPUT!D9,0,1)","v":0},{"$f":"IF(E9=INPUT!E9,0,1)","v":0},{"$f":"IF(F9=INPUT!F9,0,1)","v":0},{"$f":"IF(G9=INPUT!G9,0,1)","v":0},{"$f":"IF(H9=INPUT!H9,0,1)","v":0},{"$f":"IF(I9=INPUT!I9,0,1)","v":0},{"$f":"IF(J9=INPUT!J9,0,1)","v":0},{"$f":"IF(K9=INPUT!K9,0,1)","v":0},{"$f":"IF(L9=INPUT!L9,0,1)","v":0},{"$f":"IF(M9=INPUT!M9,0,1)","v":0}]
[null,null,{"$f":"IF(C10=INPUT!C10,0,1)","v":0},{"$f":"IF(D10=INPUT!D10,0,1)","v":0},{"$f":"IF(E10=INPUT!E10,0,1)","v":0},{"$f":"IF(F10=INPUT!F10,0,1)","v":0},{"$f":"IF(G10=INPUT!G10,0,1)","v":0},{"$f":"IF(H10=INPUT!H10,0,1)","v":0},{"$f":"IF(I10=INPUT!I10,0,1)","v":0},{"$f":"IF(J10=INPUT!J10,0,1)","v":0},{"$f":"IF(K10=INPUT!K10,0,1)","v":0},{"$f":"IF(L10=INPUT!L10,0,1)","v":0},{"$f":"IF(M10=INPUT!M10,0,1)","v":0}]
[null,null,{"$f":"IF(C11=INPUT!C11,0,1)","v":0},{"$f":"IF(D11=INPUT!D11,0,1)","v":0},{"$f":"IF(E11=INPUT!E11,0,1)","v":0},{"$f":"IF(F11=INPUT!F11,0,1)","v":0},{"$f":"IF(G11=INPUT!G11,0,1)","v":0},{"$f":"IF(H11=INPUT!H11,0,1)","v":0},{"$f":"IF(I11=INPUT!I11,0,1)","v":0},{"$f":"IF(J11=INPUT!J11,0,1)","v":0},{"$f":"IF(K11=INPUT!K11,0,1)","v":0},{"$f":"IF(L11=INPUT!L11,0,1)","v":0},{"$f":"IF(M11=INPUT!M11,0,1)","v":0}]
[null,null,{"$f":"IF(C12=INPUT!C12,0,1)","v":0},{"$f":"IF(D12=INPUT!D12,0,1)","v":0},{"$f":"IF(E12=INPUT!E12,0,1)","v":0},{"$f":"IF(F12=INPUT!F12,0,1)","v":0},{"$f":"IF(G12=INPUT!G12,0,1)","v":0},{"$f":"IF(H12=INPUT!H12,0,1)","v":0},{"$f":"IF(I12=INPUT!I12,0,1)","v":0},{"$f":"IF(J12=INPUT!J12,0,1)","v":0},{"$f":"IF(K12=INPUT!K12,0,1)","v":0},{"$f":"IF(L12=INPUT!L12,0,1)","v":0},{"$f":"IF(M12=INPUT!M12,0,1)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R23","v":13.70822715237269}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"INPUT!R35","v":2012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,{"$f":"INPUT!R36","v":"Hydro C"}]
[null,null,{"$f":"IF(C13=INPUT!C13,0,1)","v":0},{"$f":"IF(D13=INPUT!D13,0,1)","v":0},{"$f":"IF(E13=INPUT!E13,0,1)","v":0},{"$f":"IF(F13=INPUT!F13,0,1)","v":0},{"$f":"IF(G13=INPUT!G13,0,1)","v":0},{"$f":"IF(H13=INPUT!H13,0,1)","v":0},{"$f":"IF(I13=INPUT!I13,0,1)","v":0},{"$f":"IF(J13=INPUT!J13,0,1)","v":0},{"$f":"IF(K13=INPUT!K13,0,1)","v":0},{"$f":"IF(L13=INPUT!L13,0,1)","v":0},{"$f":"IF(M13=INPUT!M13,0,1)","v":0},null,null,"ECONOMIC PARAMETERS"]
[null,null,{"$f":"IF(C14=INPUT!C14,0,1)","v":0},{"$f":"IF(D14=INPUT!D14,0,1)","v":0},{"$f":"IF(E14=INPUT!E14,0,1)","v":0},{"$f":"IF(F14=INPUT!F14,0,1)","v":0},{"$f":"IF(G14=INPUT!G14,0,1)","v":0},{"$f":"IF(H14=INPUT!H14,0,1)","v":0},{"$f":"IF(I14=INPUT!I14,0,1)","v":0},{"$f":"IF(J14=INPUT!J14,0,1)","v":0},{"$f":"IF(K14=INPUT!K14,0,1)","v":0},{"$f":"IF(L14=INPUT!L14,0,1)","v":0},{"$f":"IF(M14=INPUT!M14,0,1)","v":0},null,null,"General Project Variables :"]
[null,null,{"$f":"IF(C15=INPUT!C15,0,1)","v":0},{"$f":"IF(D15=INPUT!D15,0,1)","v":0},{"$f":"IF(E15=INPUT!E15,0,1)","v":0},{"$f":"IF(F15=INPUT!F15,0,1)","v":0},{"$f":"IF(G15=INPUT!G15,0,1)","v":0},{"$f":"IF(H15=INPUT!H15,0,1)","v":0},{"$f":"IF(I15=INPUT!I15,0,1)","v":0},{"$f":"IF(J15=INPUT!J15,0,1)","v":0},{"$f":"IF(K15=INPUT!K15,0,1)","v":0},{"$f":"IF(L15=INPUT!L15,0,1)","v":0},{"$f":"IF(M15=INPUT!M15,0,1)","v":0},null,null,"Year for Baseline Estimate",null,null,null,{"$f":"INPUT!R39","v":2011}]
[null,null,{"$f":"IF(C16=INPUT!C16,0,1)","v":0},{"$f":"IF(D16=INPUT!D16,0,1)","v":0},{"$f":"IF(E16=INPUT!E16,0,1)","v":0},{"$f":"IF(F16=INPUT!F16,0,1)","v":0},{"$f":"IF(G16=INPUT!G16,0,1)","v":0},{"$f":"IF(H16=INPUT!H16,0,1)","v":0},{"$f":"IF(I16=INPUT!I16,0,1)","v":0},{"$f":"IF(J16=INPUT!J16,0,1)","v":0},{"$f":"IF(K16=INPUT!K16,0,1)","v":0},{"$f":"IF(L16=INPUT!L16,0,1)","v":0},{"$f":"IF(M16=INPUT!M16,0,1)","v":0},null,null,"Utilization Factor",null,null,null,{"$f":"INPUT!R40","v":0.95},null,{"$f":"INPUT!T40","v":1},{"$f":"T40*V40","v":0.95},null,{"$f":"INPUT!W40","v":0.95},{"$f":"INPUT!X40","v":0.95},null,{"$f":"T40-W40","v":0},{"$f":"T40-Y40","v":0},{"$f":"T40-Z40","v":0}]
[null,null,{"$f":"IF(C17=INPUT!C17,0,1)","v":0},{"$f":"IF(D17=INPUT!D17,0,1)","v":0},{"$f":"IF(E17=INPUT!E17,0,1)","v":0},{"$f":"IF(F17=INPUT!F17,0,1)","v":0},{"$f":"IF(G17=INPUT!G17,0,1)","v":0},{"$f":"IF(H17=INPUT!H17,0,1)","v":0},{"$f":"IF(I17=INPUT!I17,0,1)","v":0},{"$f":"IF(J17=INPUT!J17,0,1)","v":0},{"$f":"IF(K17=INPUT!K17,0,1)","v":0},{"$f":"IF(L17=INPUT!L17,0,1)","v":0},{"$f":"IF(M17=INPUT!M17,0,1)","v":0},null,null,"Contingency",null,null,null,{"$f":"INPUT!R41","v":0.15},null,{"$f":"INPUT!T41","v":0.66666666666666663},{"$f":"T41*V41","v":9.9999999999999992E-2},null,{"$f":"INPUT!W41","v":0.15},{"$f":"INPUT!X41","v":0.15},null,{"$f":"T41-W41","v":0.05},{"$f":"T41-Y41","v":0},{"$f":"T41-Z41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,null,null,{"$f":"INPUT!R42","v":1.7500000000000002E-2},null,{"$f":"INPUT!T42","v":1},1.7500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,{"$f":"INPUT!R43","v":3.5000000000000003E-2},null,{"$f":"INPUT!T43","v":1},3.5000000000000003E-2]
[null,null,{"$f":"-G55","v":2.9166666666666671E-2},{"$f":"-H55","v":2.9166666666666671E-2},null,null,null,null,null,null,null,null,null,null,null,"Discount Rate ",null,null,null,{"$f":"INPUT!R44","v":7.0000000000000007E-2},null,{"$f":"INPUT!T44","v":1},7.0000000000000007E-2,null,{"$f":"INPUT!W44","v":7.0000000000000007E-2},{"$f":"INPUT!X44","v":7.0000000000000007E-2},null,{"$f":"T44-W44","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,{"$f":"INPUT!R45","v":0.39200000000000002},null,{"$f":"INPUT!T45","v":1},0.39200000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,{"$f":"INPUT!R46","v":30},null,{"$f":"INPUT!T46","v":1},30,null,{"$f":"INPUT!W46","v":30},{"$f":"INPUT!X46","v":30},null,{"$f":"T46-W46","v":0},{"$f":"T46-Y46","v":0},{"$f":"T46-Z46","v":0}]
[null,null,null,null,null,"BLM < 10 yr",{"$f":"T42","v":1.7500000000000002E-2},{"$f":"W42","v":1.7500000000000002E-2},null,null,null,null,null,null,null,"Fixed Charge Rate (FCR) ",null,null,null,{"$f":"INPUT!R47","v":0.108},null,{"$f":"INPUT!T47","v":1},0.108,null,{"$f":"INPUT!W47","v":0.108},{"$f":"INPUT!X47","v":0.108},null,{"$f":"T47-W47","v":0},{"$f":"T47-Y47","v":0},{"$f":"T47-Z47","v":0}]
[{"$f":"IF(T48=B1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,{"$f":"INPUT!R48","v":"EERE Approach"}]
[1,"Use until worksheet ready for this input",null,null,null,"BLM >10 yr",{"$f":"T43","v":3.5000000000000003E-2},{"$f":"W43","v":3.5000000000000003E-2},null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,"discount rate",{"$f":"T44*0","v":0},{"$f":"W44*0","v":0},null,null,null,null,null,null,null,"Year of Project Initiation",null,null,null,{"$f":"INPUT!R50","v":2009}," note",null,{"$f":"T50","v":2009},null,{"$f":"T50","v":2009},{"$f":"T50","v":2009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration/Confirmation",null,"yr(s)",null,{"$f":"INPUT!R51","v":1}]
[null,null,null,null,null,"thru 10 yr",{"$f":"PV(G50,10,G47)","v":-0.17500000000000002},{"$f":"PV(H50,10,H47)","v":-0.17500000000000002},null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,{"$f":"INPUT!R52","v":2}," note",null,{"$f":"INPUT!U52","v":1},null,{"$f":"INPUT!W52","v":2},{"$f":"INPUT!X52","v":2},null,{"$f":"T52-W52","v":1},{"$f":"T52-Y52","v":0},{"$f":"T52-Z52","v":0}]
[null,null,null,null,null,"11-30 yr",{"$f":"PV(G50,20,G49)/(1+G50)^10","v":-0.70000000000000007},{"$f":"PV(H50,20,H49)/(1+H50)^10","v":-0.70000000000000007},null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",null,{"$f":"INPUT!R53","v":1.5},null,null,{"$f":"INPUT!U53","v":1},null,{"$f":"INPUT!W53","v":1.5},{"$f":"INPUT!X53","v":1.5},null,0.5,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)",null,"yr(s)",null,{"$f":"INPUT!R54","v":1}]
[null,null,null,null,null,"rate",{"$f":"(G53+G52)/30","v":-2.9166666666666671E-2},{"$f":"(H53+H52)/30","v":-2.9166666666666671E-2},null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",null,{"$f":"INPUT!R55","v":1.5}," note",null,{"$f":"INPUT!U55","v":1.25},null,{"$f":"INPUT!W55","v":1.5},{"$f":"INPUT!X55","v":1.5},null,0.25,0,0]
[null,null,null,null,null,null,{"$f":"(G47*10+G49*20)/30","v":2.9166666666666671E-2},null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",null,{"$f":"INPUT!R56","v":2},null,null,{"$f":"INPUT!U56","v":1.5},null,{"$f":"INPUT!W56","v":2},{"$f":"INPUT!X56","v":2},null,0.5,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations",null,null,null,{"$f":"ROUNDUP(T35+MAX(T55:T56),0)","v":2014}," note",null,{"$f":"ROUNDUP(T35+MAX(W55:W56),0)","v":2014},null,{"$f":"ROUNDUP(T35+MAX(Y55:Y56),0)","v":2014},{"$f":"ROUNDUP(T35+MAX(Z55:Z56),0)","v":2014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning",null,null,null,{"$f":"T57+T46","v":2044},null,null,{"$f":"W57+W46","v":2044},null,{"$f":"Y57+Y46","v":2044},{"$f":"Z57+Z46","v":2044}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",null,{"$f":"INPUT!R59","v":0},null,null,{"$f":"INPUT!U59","v":0},null,0,0,null,{"$f":"T59-W59","v":0},{"$f":"T59-Y59","v":0},{"$f":"T59-Z59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Year of Plant Closure",null,null,null,{"$f":"T58+T59","v":2044},null,null,{"$f":"W58+W59","v":2044},null,{"$f":"Y58+Y59","v":2044},2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,{"$f":"INPUT!R62","v":0.3},null,null,{"$f":"INPUT!U62","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,null,{"$f":"INPUT!R63","v":0.3},null,null,{"$f":"INPUT!U63","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,null,{"$f":"INPUT!R64","v":0.15},null,null,{"$f":"INPUT!U64","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,{"$f":"INPUT!R65","v":7.0000000000000007E-2},null,null,{"$f":"INPUT!U65","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation",null,null,null,{"$f":"INPUT!R66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,{"$f":"INPUT!R68","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,{"$f":"INPUT!R69","v":0.32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,{"$f":"INPUT!R70","v":0.192}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,{"$f":"INPUT!R71","v":0.1152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,{"$f":"INPUT!R72","v":0.1152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,null,{"$f":"INPUT!R73","v":5.7599999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"IF(T75=D2,1,0)","v":0},null,{"$f":"'Resource A1'!D31-'Resource A1'!D39","v":174.20782055692447},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,{"$f":"INPUT!R75","v":"Hydrothermal"}]
[null,null,{"$f":"'Summary A1'!H179","v":24.55},null,{"$f":"IF(C75<C77-C76,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[{"$f":"IF(INPUT!P77=$C$12,1,2)","v":1},null,{"$f":"IF(A77=1,T77,(T77-32)/1.8)","v":175},"C",{"$f":"IF(A77=1,T77*1.8+32,T77)","v":347},"F",{"$f":"IF($A77=1,Y77,(Y77-32)/1.8)","v":175},{"$f":"IF($A77=1,Z77,(Z77-32)/1.8)","v":175},null,null,null,null,null,null,null,"Resource Temperature",null,null,null,{"$f":"INPUT!R77","v":175},null,null,{"$f":"T77","v":175},null,{"$f":"T77","v":175},{"$f":"T77","v":175}]
[{"$f":"IF(INPUT!P78=$D12,1,2)","v":1},null,{"$f":"IF(A78=1,T78,T78/3.28083)","v":1500},"m",{"$f":"IF(A78=1,T78*3.28083,T78)","v":4921.2449999999999},"ft",{"$f":"IF($A78=1,Y78,Y78/3.28083)","v":1500},{"$f":"IF($A78=1,Z78,Z78/3.28083)","v":1500},null,null,null,null,null,null,null,"Resource Depth",null,null,null,{"$f":"INPUT!R78","v":1500},null,null,{"$f":"T78","v":1500},null,{"$f":"T78","v":1500},{"$f":"T78","v":1500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Parameters:"]
[{"$f":"IF(T81=F1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,{"$f":"INPUT!R81","v":"Greenfield"}]
[{"$f":"IF(A75=0,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,null,null,{"$f":"INPUT!R82","v":300},null,{"$f":"INPUT!T82","v":1},{"$f":"T82*V82","v":300}]
[{"$f":"IF(T83=G1,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,{"$f":"INPUT!R83","v":"No"}]
[null,null,null,null,null,{"$f":"F89+F90","v":500000},null,{"$f":"H89+H90","v":350000},null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites Evaluated Before Exploration Drilling Begins",null,"per project",null,{"$f":"INPUT!R85","v":6},null,{"$f":"INPUT!T85","v":0.83333333333333337},{"$f":"T85*V85","v":5},null,{"$f":"INPUT!W85","v":6},{"$f":"INPUT!X85","v":6},null,{"$f":"T85-W85","v":1},{"$f":"T85-Y85","v":0},{"$f":"T85-Z85","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Costs for Pre-Drilling Activities",null,"per site",null,{"$f":"INPUT!R86","v":60000},null,{"$f":"INPUT!T86","v":1},{"$f":"T86*V86","v":60000},null,{"$f":"T86","v":60000},{"$f":"T86","v":60000}]
[]
[{"$f":"IF(T88=I1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Non-Drilling Costs determined for each site?",null,null,null,{"$f":"INPUT!R88","v":"Lump Sum"}]
[null,null,null,null,null,{"$f":"(1-A88)*T89","v":500000},null,{"$f":"(1-A88)*W89","v":350000},null,null,null,null,null,null,null,"Lump Sum Cost for Non-Drilling Exploration Activities at each site",null,"per site",null,{"$f":"INPUT!R89","v":500000},null,{"$f":"INPUT!T89","v":0.7},{"$f":"T89*V89","v":350000},null,{"$f":"INPUT!W89","v":500000},{"$f":"INPUT!X89","v":500000},null,{"$f":"T89-W89","v":150000},{"$f":"T89-Y89","v":0},{"$f":"T89-Z89","v":0}]
[null,null,null,null,null,{"$f":"(F92+F95+F106+F108+F119+F140+F146)*(1+F149)*A88","v":0},null,{"$f":"(H92+H95+H106+H108+H119+H140+H146)*(1+H149)*A88","v":0},null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[{"$f":"$A$88","v":0},"default","input","used -Ref",null,"used -Ref",null,"used -Imp",null,null,null,null,null,null,null,"Survey of Existing Information  ",null,null,null,{"$f":"F92","v":32000},null,null,{"$f":"H92","v":32000}]
[null,{"$f":"4*40*200","v":32000},null,null,null,{"$f":"(1-A92)*((1-A93)*B92+A93*T93)","v":32000},null,{"$f":"W92","v":32000},null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null,null,null,{"$f":"'Input A1'!B92","v":32000},null,{"$f":"INPUT!T92","v":1},{"$f":"V92*'Input A1'!F92","v":32000}]
[{"$f":"COUNT(INPUT!R93)","v":0},null,{"$f":"T93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R93","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Work  ",null,null,null,{"$f":"F95","v":52000},null,null,{"$f":"H95","v":52000}]
[null,null,null,null,null,{"$f":"SUM(F96:F104)","v":52000},null,{"$f":"SUM(H96:H104)","v":52000},null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null,null,null,{"$f":"'Input A1'!B96","v":48000},null,{"$f":"INPUT!T95","v":1},{"$f":"V95*'Input A1'!F96","v":48000}]
[{"$f":"COUNT(INPUT!R96)","v":0},{"$f":"40*8*150","v":48000},null,null,null,{"$f":"((1-A96)*B96+A96*T96)","v":48000},null,{"$f":"W95","v":48000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R96","v":0}]
[{"$f":"IF(INPUT!O97=$G$1,0,1)","v":0},4000,null,null,null,{"$f":"(1-A97)*((1-A98)*B97+A98*T98)","v":4000},null,{"$f":"W97","v":4000},null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry",null,null,null,{"$f":"(1-'Input A1'!A97)*'Input A1'!B97","v":4000},null,{"$f":"INPUT!T97","v":1},{"$f":"V97*'Input A1'!F97","v":4000}]
[{"$f":"COUNT(INPUT!R98)","v":0},null,{"$f":"T98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R98","v":0}]
[{"$f":"IF(INPUT!O99=$G$1,0,1)","v":1},3000,null,null,null,{"$f":"(1-A99)*((1-A100)*B99+A100*T100)","v":0},null,{"$f":"W99","v":0},null,null,null,null,null,null,null,"Rock & Soil Sample Analysis",null,null,null,{"$f":"(1-'Input A1'!A99)*'Input A1'!B99","v":0},null,{"$f":"INPUT!T99","v":1},{"$f":"V99*'Input A1'!F99","v":0}]
[{"$f":"COUNT(INPUT!R100)","v":0},null,{"$f":"T100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R100","v":0}]
[{"$f":"IF(INPUT!O101=$G$1,0,1)","v":1},4000,null,null,null,{"$f":"(1-A101)*((1-A102)*B101+A102*T102)","v":0},null,{"$f":"W101","v":0},null,null,null,null,null,null,null,"Soil Gas Flux Analysis",null,null,null,{"$f":"(1-'Input A1'!A101)*'Input A1'!B101","v":0},null,{"$f":"INPUT!T101","v":1},{"$f":"V101*'Input A1'!F101","v":0}]
[{"$f":"COUNT(INPUT!R102)","v":0},null,{"$f":"T102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R102","v":0}]
[{"$f":"IF(INPUT!O103=$G$1,0,1)","v":1},7500,null,null,null,{"$f":"(1-A103)*((1-A104)*B103+A104*T104)","v":0},null,{"$f":"W103","v":0},null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy",null,null,null,{"$f":"(1-'Input A1'!A103)*'Input A1'!B103","v":0},null,{"$f":"INPUT!T103","v":1},{"$f":"V103*'Input A1'!F103","v":0}]
[{"$f":"COUNT(INPUT!R104)","v":0},null,{"$f":"T104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis",null,null,null,{"$f":"F106","v":80000},null,null,{"$f":"H106","v":80000}]
[{"$f":"IF(INPUT!O106=$G$1,0,1)","v":0},{"$f":"10*40*200","v":80000},null,null,null,{"$f":"(1-A106)*((1-A107)*B106+A107*T107)","v":80000},null,{"$f":"W106","v":80000},null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)",null,null,null,{"$f":"(1-'Input A1'!A106)*'Input A1'!B106","v":80000},null,{"$f":"INPUT!T106","v":1},{"$f":"V106*'Input A1'!F106","v":80000}]
[{"$f":"COUNT(INPUT!R107)","v":0},null,{"$f":"T107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R107","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F109:F117)","v":140388.88888888888},null,{"$f":"SUM(H109:H117)","v":140388.88888888888},null,null,null,null,null,null,null,"Remote Sensing ",null,null,null,{"$f":"F108","v":140388.88888888888},null,null,{"$f":"H108","v":140388.88888888888}]
[{"$f":"IF(INPUT!O109=$G$1,0,1)","v":0},{"$f":"500*(1000)^2/(60^2)","v":138888.88888888888},null,null,null,{"$f":"(1-A109)*((1-A110)*B109+A110*T110)","v":138888.88888888888},null,{"$f":"W109","v":138888.88888888888},null,null,null,null,null,null,null,"Multispectral imaging  ",null,null,null,{"$f":"(1-'Input A1'!A109)*'Input A1'!B109","v":138888.88888888888},null,{"$f":"INPUT!T109","v":1},{"$f":"V109*'Input A1'!F109","v":138888.88888888888}]
[{"$f":"COUNT(INPUT!R110)","v":0},null,{"$f":"T110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R110","v":0}]
[{"$f":"IF(INPUT!O111=$G$1,0,1)","v":1},62500,null,null,null,{"$f":"(1-A111)*((1-A112)*B111+A112*T112)","v":0},null,{"$f":"W111","v":0},null,null,null,null,null,null,null,"Hyperspectral imaging",null,null,null,{"$f":"(1-'Input A1'!A111)*'Input A1'!B111","v":0},null,{"$f":"INPUT!T111","v":1},{"$f":"V111*'Input A1'!F111","v":0}]
[{"$f":"COUNT(INPUT!R112)","v":0},null,{"$f":"T112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R112","v":0}]
[{"$f":"IF(INPUT!O113=$G$1,0,1)","v":1},115000,null,null,null,{"$f":"(1-A113)*((1-A114)*B113+A114*T114)","v":0},null,{"$f":"W113","v":0},null,null,null,null,null,null,null,"LiDAR",null,null,null,{"$f":"(1-'Input A1'!A113)*'Input A1'!B113","v":0},null,{"$f":"INPUT!T113","v":1},{"$f":"V113*'Input A1'!F113","v":0}]
[{"$f":"COUNT(INPUT!R114)","v":0},null,{"$f":"T114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R114","v":0}]
[{"$f":"IF(INPUT!O115=$G$1,0,1)","v":0},1500,null,null,null,{"$f":"(1-A115)*((1-A116)*B115+A116*T116)","v":1500},null,{"$f":"W115","v":1500},null,null,null,null,null,null,null,"Aerial Photography",null,null,null,{"$f":"(1-'Input A1'!A115)*'Input A1'!B115","v":1500},null,{"$f":"INPUT!T115","v":1},{"$f":"V115*'Input A1'!F115","v":1500}]
[{"$f":"COUNT(INPUT!R116)","v":0},null,{"$f":"T116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R116","v":0}]
[{"$f":"IF(INPUT!O117=$G$1,0,1)","v":1},15000,null,null,null,{"$f":"(1-A117)*((1-A118)*B117+A118*T118)","v":0},null,{"$f":"W117","v":0},null,null,null,null,null,null,null,"FLIR",null,null,null,{"$f":"(1-'Input A1'!A117)*'Input A1'!B117","v":0},null,{"$f":"INPUT!T117","v":1},{"$f":"V117*'Input A1'!F117","v":0}]
[{"$f":"COUNT(INPUT!R118)","v":0},null,{"$f":"T118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R118","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F120:F138)","v":195000},null,{"$f":"SUM(H120:H138)","v":195000},null,null,null,null,null,null,null,"Geophysics",null,null,null,{"$f":"F119","v":195000},null,null,{"$f":"H119","v":195000}]
[{"$f":"IF(INPUT!O120=$G$1,0,1)","v":0},40000,null,null,null,{"$f":"(1-A120)*((1-A121)*B120+A121*T121)","v":40000},null,{"$f":"W120","v":40000},null,null,null,null,null,null,null,"Gravity",null,null,null,{"$f":"(1-'Input A1'!A120)*'Input A1'!B120","v":40000},null,{"$f":"INPUT!T120","v":1},{"$f":"V120*'Input A1'!F120","v":40000}]
[{"$f":"COUNT(INPUT!R121)","v":0},null,{"$f":"T121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R121","v":0}]
[{"$f":"IF(INPUT!O122=$G$1,0,1)","v":0},115000,null,null,null,{"$f":"(1-A122)*((1-A123)*B122+A123*T123)","v":115000},null,{"$f":"W122","v":115000},null,null,null,null,null,null,null,"Aeromagnetic",null,null,null,{"$f":"(1-'Input A1'!A122)*'Input A1'!B122","v":115000},null,{"$f":"INPUT!T122","v":1},{"$f":"V122*'Input A1'!F122","v":115000}]
[{"$f":"COUNT(INPUT!R123)","v":0},null,{"$f":"T123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R123","v":0}]
[{"$f":"IF(INPUT!O124=$G$1,0,1)","v":1},{"$f":"15000*3*1","v":45000},null,null,null,{"$f":"(1-A124)*((1-A125)*B124+A125*T125)","v":0},null,{"$f":"W124","v":0},null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction",null,null,null,{"$f":"(1-'Input A1'!A124)*'Input A1'!B124","v":0},null,{"$f":"INPUT!T124","v":1},{"$f":"V124*'Input A1'!F124","v":0}]
[{"$f":"COUNT(INPUT!R125)","v":0},null,{"$f":"T125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R125","v":0}]
[{"$f":"IF(INPUT!O126=$G$1,0,1)","v":1},{"$f":"45000*3*1","v":135000},null,null,null,{"$f":"(1-A126)*((1-A127)*B126+A127*T127)","v":0},null,{"$f":"W126","v":0},null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction",null,null,null,{"$f":"(1-'Input A1'!A126)*'Input A1'!B126","v":0},null,{"$f":"INPUT!T126","v":1},{"$f":"V126*'Input A1'!F126","v":0}]
[{"$f":"COUNT(INPUT!R127)","v":0},null,{"$f":"T127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R127","v":0}]
[{"$f":"IF(INPUT!O128=$G$1,0,1)","v":1},150000,null,null,null,{"$f":"(1-A128)*((1-A129)*B128+A129*T129)","v":0},null,{"$f":"W128","v":0},null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)",null,null,null,{"$f":"(1-'Input A1'!A128)*'Input A1'!B128","v":0},null,{"$f":"INPUT!T128","v":1},{"$f":"V128*'Input A1'!F128","v":0}]
[{"$f":"COUNT(INPUT!R129)","v":0},null,{"$f":"T129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R129","v":0},null,null,{"$f":"T129*V129","v":0}]
[{"$f":"IF(INPUT!O130=$G$1,0,1)","v":1},75000,null,null,null,{"$f":"(1-A130)*((1-A131)*B130+A131*T131)","v":0},null,{"$f":"W130","v":0},null,null,null,null,null,null,null,"Single Borehole and cross well seismic",null,null,null,{"$f":"(1-'Input A1'!A130)*'Input A1'!B130","v":0},null,{"$f":"INPUT!T130","v":1},{"$f":"V130*'Input A1'!F130","v":0}]
[{"$f":"COUNT(INPUT!R131)","v":0},null,{"$f":"T131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R131","v":0}]
[{"$f":"IF(INPUT!O132=$G$1,0,1)","v":0},40000,null,null,null,{"$f":"(1-A132)*((1-A133)*B132+A133*T133)","v":40000},null,{"$f":"W132","v":40000},null,null,null,null,null,null,null,"Direct Current / Resistivity",null,null,null,{"$f":"(1-'Input A1'!A132)*'Input A1'!B132","v":40000},null,{"$f":"INPUT!T132","v":1},{"$f":"V132*'Input A1'!F132","v":40000}]
[{"$f":"COUNT(INPUT!R133)","v":0},null,{"$f":"T133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R133","v":0}]
[{"$f":"IF(INPUT!O134=$G$1,0,1)","v":1},30000,null,null,null,{"$f":"(1-A134)*((1-A135)*B134+A135*T135)","v":0},null,{"$f":"W134","v":0},null,null,null,null,null,null,null,"Self-Potential",null,null,null,{"$f":"(1-'Input A1'!A134)*'Input A1'!B134","v":0},null,{"$f":"INPUT!T134","v":1},{"$f":"V134*'Input A1'!F134","v":0}]
[{"$f":"COUNT(INPUT!R135)","v":0},null,{"$f":"T135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R135","v":0}]
[{"$f":"IF(INPUT!O136=$G$1,0,1)","v":1},200000,null,null,null,{"$f":"(1-A136)*((1-A137)*B136+A137*T137)","v":0},null,{"$f":"W136","v":0},null,null,null,null,null,null,null,"Electromagnetic",null,null,null,{"$f":"(1-'Input A1'!A136)*'Input A1'!B136","v":0},null,{"$f":"INPUT!T136","v":1},{"$f":"V136*'Input A1'!F136","v":0}]
[{"$f":"COUNT(INPUT!R137)","v":0},null,{"$f":"T137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R137","v":0}]
[{"$f":"IF(INPUT!O138=$G$1,0,1)","v":1},150000,null,null,null,{"$f":"(1-A138)*((1-A139)*B138+A139*T139)","v":0},null,{"$f":"W138","v":0},null,null,null,null,null,null,null,"Magnetotelluric",null,null,null,{"$f":"(1-'Input A1'!A138)*'Input A1'!B138","v":0},null,{"$f":"INPUT!T138","v":1},{"$f":"V138*'Input A1'!F138","v":0}]
[{"$f":"COUNT(INPUT!R139)","v":0},null,{"$f":"T139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R139","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F141:F144)","v":109500},null,{"$f":"SUM(H141:H144)","v":109500},null,null,null,null,null,null,null,"Temperature Gradient Measurements",null,null,null,{"$f":"F140","v":109500},null,null,{"$f":"H140","v":109500}]
[{"$f":"IF(INPUT!O141=$G$1,0,1)","v":0},{"$f":"50*500*3","v":75000},null,null,null,{"$f":"(1-A141)*((1-A142)*B141+A142*T142)","v":75000},null,{"$f":"W141","v":75000},null,null,null,null,null,null,null,"Drill Temperature Gradient holes",null,null,null,{"$f":"(1-'Input A1'!A141)*'Input A1'!B141","v":75000},null,{"$f":"INPUT!T141","v":1},{"$f":"V141*'Input A1'!F141","v":75000}]
[{"$f":"COUNT(INPUT!R142)","v":0},null,{"$f":"T142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R142","v":0}]
[{"$f":"IF(INPUT!O143=$G$1,0,1)","v":0},{"$f":"115*300","v":34500},null,null,null,{"$f":"(1-A143)*((1-A144)*B143+A144*T144)","v":34500},null,{"$f":"W143","v":34500},null,null,null,null,null,null,null,"2-meter probes",null,null,null,{"$f":"(1-'Input A1'!A143)*'Input A1'!B143","v":34500},null,{"$f":"INPUT!T143","v":1},{"$f":"V143*'Input A1'!F143","v":34500}]
[{"$f":"COUNT(INPUT!R144)","v":0},null,{"$f":"T144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R144","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting",null,null,null,{"$f":"F146","v":96000},null,null,{"$f":"H146","v":96000}]
[null,{"$f":"12*40*200","v":96000},null,null,null,{"$f":"(1-A146)*((1-A147)*B146+A147*T147)","v":96000},null,{"$f":"W146","v":96000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B146","v":96000},null,{"$f":"INPUT!T146","v":1},{"$f":"V146*'Input A1'!F146","v":96000}]
[{"$f":"COUNT(INPUT!R147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R147","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs ",null,null,null,{"$f":"IF('Input A1'!A150=0,T149,T150)","v":0.12},null,null,{"$f":"H149","v":0.12}]
[null,0.12,null,null,null,{"$f":"(1-A149)*((1-A150)*B149+A150*T150)","v":0.12},null,{"$f":"W149","v":0.12},null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null,null,null,{"$f":"B149","v":0.12},null,{"$f":"INPUT!T149","v":1},{"$f":"V149*F149","v":0.12}]
[{"$f":"COUNT(INPUT!R150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R150","v":0}]
[{"$f":"'Summary A1'!H295/1000","v":34.225103127935533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :"]
[{"$f":"IF(T152=$G$1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,{"$f":"INPUT!R152","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,null,null,{"$f":"INPUT!R153","v":5},null,{"$f":"INPUT!T153","v":0.6},{"$f":"T153*V153","v":3},null,{"$f":"INPUT!W153","v":5},{"$f":"INPUT!X153","v":5},null,{"$f":"T153-W153","v":2},{"$f":"T153-Y153","v":0},{"$f":"T153-Z153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Exploration Drilling Cost",null,null,null,{"$f":"INPUT!R154","v":3000000},null,{"$f":"INPUT!T154","v":0.6},{"$f":"T154*V154","v":1800000},null,{"$f":"INPUT!W154","v":3000000},{"$f":"INPUT!X154","v":3000000},null,{"$f":"T154-W154","v":1200000},{"$f":"T154-Y154","v":0},{"$f":"T154-Z154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost for Exploration Drilling (per site)",null,null,null,{"$f":"INPUT!R155","v":125000},null,{"$f":"INPUT!T155","v":1},125000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 160 acre per MW per location)",null,"$ per acre",null,{"$f":"INPUT!R156","v":30},null,{"$f":"INPUT!T156","v":1},{"$f":"T156*V156","v":30},null,{"$f":"INPUT!W156","v":30},{"$f":"INPUT!X156","v":30},null,{"$f":"T156-W156","v":0},{"$f":"T156-Y156","v":0},{"$f":"T156-Z156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,null,null,{"$f":"INPUT!R157","v":0},null,{"$f":"INPUT!T157","v":1},{"$f":"T157*V157","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,null,{"$f":"INPUT!R159","v":2},null,{"$f":"INPUT!T159","v":0.75},{"$f":"T159*V159","v":1.5},null,{"$f":"INPUT!W159","v":2},{"$f":"INPUT!X159","v":2},null,{"$f":"T159-W159","v":0.5},{"$f":"T159-Y159","v":0},{"$f":"T159-Z159","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of failed wells at Each Unsuccessful Site",null,null,null,{"$f":"INPUT!R161","v":2},null,{"$f":"INPUT!T161","v":1},{"$f":"T161*V161","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,null,{"$f":"INPUT!R162","v":0.6},null,{"$f":"INPUT!T162","v":1.25},{"$f":"IF(V162*T162>1,1,T162*V162)","v":0.75},null,{"$f":"INPUT!W162","v":0.6},{"$f":"INPUT!X162","v":0.6},null,{"$f":"T162-W162","v":-0.15000000000000002},{"$f":"T162-Y162","v":0},{"$f":"T162-Z162","v":0}]
[{"$f":"IF(T163=B5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,null,{"$f":"INPUT!R163","v":"Well Count"}]
[null,{"$f":"'Summary A1'!H118","v":3.1379834487015961},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,null,null,{"$f":"INPUT!R164","v":3},null,{"$f":"INPUT!T164","v":0.66666666666666663},{"$f":"T164*V164","v":2},null,{"$f":"INPUT!W164","v":3},{"$f":"INPUT!X164","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,null,null,{"$f":"INPUT!R165","v":0.5},null,{"$f":"INPUT!T165","v":1},{"$f":"T165*V165","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,null,null,{"$f":"('Summary A1'!H296/1000)/'Summary A1'!H294","v":4.8875987123011999},null,null,{"$f":"('Summary A1'!J296/1000)/'Summary A1'!J294","v":4.63533876035721}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,null,null,{"$f":"T165*'Summary A1'!H27/(T166*1000)","v":3.068991724350798},null,null,{"$f":"W165*'Summary A1'!J27/(W166*1000)","v":5.3933490716595314}]
[null,null,null,null,null,{"$f":"T168*T172","v":26584078.541811254},{"$f":"W168*W172","v":8354996.113140679},null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,null,null,{"$f":"IF('Input A1'!$A163=0,T164/T162,(T167-#REF!)/T162)+(T159-1)*T161","v":7},null,null,{"$f":"IF('Input A1'!$A163=0,W164/W162,(W167-#REF!)/W162)+(W159-1)*W161","v":3.6666666666666665}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,T169<2),\"Stop - 2 successful confirmation wells required for EGS\",\"# of Successful Confirmation Wells\")","v":"# of Successful Confirmation Wells"},null,null,null,{"$f":"'Summary A1'!H96","v":3},null,null,{"$f":"'Summary A1'!J96","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,null,{"$f":"INPUT!R170","v":1.2},null,null,null,null,{"$f":"INPUT!W170","v":1.2},{"$f":"INPUT!X170","v":1.2},null,{"$f":"T170-W170","v":1.2},{"$f":"T170-Y170","v":0},{"$f":"T170-Z170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,null,null,{"$f":"'Summary A1'!H109","v":3164771.2549775303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,null,null,{"$f":"'Summary A1'!H92","v":3797725.5059730364},null,{"$f":"INPUT!T172","v":0.6},{"$f":"T172*V172","v":2278635.3035838217}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost during Confirmation Phase",null,"per site",null,{"$f":"INPUT!R174","v":0},null,{"$f":"INPUT!T174","v":1},{"$f":"T174*V174","v":0}]
[{"$f":"IF(T175=C5,0,1)","v":1},null,null,null,null,{"$f":"IF(A175=0,T177,F168*T179)","v":1329203.9270905629},{"$f":"IF(A175=0,W177,G168*W179)","v":417749.80565703398},null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,null,{"$f":"INPUT!R175","v":"% Confirmation Drilling Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,{"$f":"INPUT!R177","v":2500000},null,{"$f":"INPUT!T177","v":1},{"$f":"T177*V177","v":2500000}]
[null,null,null,null,null,{"$f":"F168+F183+F185","v":26884078.541811254},{"$f":"G168+G183+G185","v":8579996.1131406799},null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of total confirmation  costs attributed to non-drilling activities (exclusive of stimulation)",null,null,null,{"$f":"INPUT!R179","v":0.05},null,{"$f":"INPUT!T179","v":1},0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!C75=0,'Input A1'!C181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!C75=1,'Input A1'!C181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"IF(T181=G1,1,0)","v":0},{"$f":"A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,{"$f":"INPUT!R181","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,null,null,{"$f":"T252","v":0}]
[null,null,null,null,null,{"$f":"IF(A181=0,0,T183*(T169+#REF!*(1-#REF!)))","v":0},{"$f":"IF(A181=0,0,W183*(W169+#REF!*(1-#REF!)))","v":0},null,null,null,null,null,null,null,null,"enter Stimulation Cost per well",null,null,null,{"$f":"INPUT!R183","v":0},null,{"$f":"INPUT!T183","v":1},0,null,{"$f":"INPUT!W183","v":0},{"$f":"INPUT!X183","v":0},null,{"$f":"T183-W183","v":0},{"$f":"T183-Y183","v":0},{"$f":"T183-Z183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,null,{"$f":"T186","v":300000},{"$f":"W186","v":225000},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,null,null,{"$f":"INPUT!R185","v":150000},null,{"$f":"INPUT!T185","v":1},150000]
[null,null,"Ref","Imp",0.1,0.1,0.09,0.09,null,null,null,null,null,null,null,"Total Well Testing Cost",null,null,null,{"$f":"IF(T164>0,T185*T159,0)","v":300000},null,null,{"$f":"IF(W164>0,W185*W159,0)","v":225000}]
[null,null,"Prod","Inje","Prod","Inje","Prod","Inje",null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,"Curves/GETEM","G-P-L/O","G-I-L/O",null,null,null,null,null,null,null,null,null,null,null,"Well Field Details:"]
[null,{"$f":"A197","v":1},{"$f":"A219","v":0},{"$f":"B219","v":0},{"$f":"C189","v":0},{"$f":"D189","v":0},{"$f":"C189","v":0},{"$f":"D189","v":0},null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,null,{"$f":"INPUT!R189","v":0.8},null,{"$f":"INPUT!T189","v":1.0625},{"$f":"IF(T189*V189>1,1,V189*T189)","v":0.85000000000000009},null,{"$f":"INPUT!W189","v":0.8},{"$f":"INPUT!X189","v":0.8},null,{"$f":"T189-W189","v":-5.0000000000000044E-2},{"$f":"T189-Y189","v":0},{"$f":"T189-Z189","v":0}]
[null,null,"C-P-L/O","C-I-L/O","C-P-L/O","C-I-L/O","C-P-L/O","C-I-L/O",null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,{"$f":"INPUT!R190","v":0},null,{"$f":"INPUT!T190","v":1},0]
[null,null,{"$f":"A299","v":0},{"$f":"A316","v":0},{"$f":"C191","v":0},{"$f":"D191","v":0},{"$f":"C191","v":0},{"$f":"D191","v":0},null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated",null,null,null,{"$f":"'Summary A1'!H117","v":1.5482942070455583},null,null,{"$f":"'Summary A1'!J117","v":2.5315082626212519}]
[null,null,"G-P-D","G-I-D",null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,1,null,null,{"$f":"T192","v":1}]
[null,null,{"$f":"T206","v":"default"},{"$f":"W207","v":"default"},{"$f":"E195","v":12.25},{"$f":"F195","v":12.25},{"$f":"G195","v":12.25},{"$f":"H195","v":12.25},null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,{"$f":"INPUT!R193","v":1},null,null,{"$f":"T193","v":1}]
[null,null,"C-P-D","C-I-D","C-P-D","C-I-D","C-P-D","C-I-D",null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,null,{"$f":"INPUT!R194","v":0.75},null,{"$f":"INPUT!T194","v":1},0.75,null,{"$f":"INPUT!W194","v":0.75},{"$f":"INPUT!X194","v":0.75},null,{"$f":"T194-W194","v":0},{"$f":"T194-Y194","v":0},{"$f":"T194-Z194","v":0}]
[null,null,{"$f":"T300","v":12.25},{"$f":"T317","v":12.25},{"$f":"Y300","v":12.25},{"$f":"Y317","v":12.25},{"$f":"Z300","v":12.25},{"$f":"Z317","v":12.25},null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,"P-L/O","I-L/O","P-L/O","I-L/O","P-L/O","I-L/O",null,null,null,null,null,null,null,"Drilling costs are estimated for 'full-diameter' wells using either simple cost correlations based on well depth, or an estimate made by the model based on User provided input. The simpler cost correlations are for either a smaller diameter well or a larger diameter well. If this option is used, the User defines which correlation is used for the production well. If the ratio of injection to production wells is 1 or larger, the model uses same correlation for the injection well; if the ratio is less than 1, the cost correlation for the larger diameter well is used."]
[{"$f":"IF(T197=D5,1,0)","v":1},null,{"$f":"IF(B189=0,C189,C191)","v":0},{"$f":"IF(B189=0,D189,D191)","v":0},{"$f":"IF(B189=0,E189,E191)","v":0},{"$f":"IF(B189=0,F189,F191)","v":0},{"$f":"IF(B189=0,G189,G191)","v":0},{"$f":"IF(B189=0,H189,H191)","v":0},null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,{"$f":"INPUT!R197","v":"Cost Curves"}]
[{"$f":"IF(T199=E5,1,0)","v":0},null,"P-D-O","I-D-O","P-D-O","I-D-O","P-D-O","I-D-O",null,null,null,null,null,null,null,"Cost Curves"]
[{"$f":"IF(T200=E5,1,0)","v":0},null,{"$f":"IF($A$203=3,10.625,14.5)","v":14.5},{"$f":"IF($A$204=3,10.625,14.5)","v":14.5},{"$f":"IF($A203=3,10.625,14.5)","v":14.5},{"$f":"IF($A204=3,10.625,14.5)","v":14.5},{"$f":"IF($A203=3,10.625,14.5)","v":14.5},{"$f":"IF($A204=3,10.625,14.5)","v":14.5},null,{"$f":"IF(A198=1,150,350)","v":350},{"$f":"IF(T194<1,350,J199)","v":350},null,null,null,null,"Production Well size",null,null,null,{"$f":"INPUT!R199","v":"Larger Diameter"},null,{"$f":"IF(A198=1,\"8.5 inch well bore in production interval\",\"12.25 inch well bore in production interval\")","v":"12.25 inch well bore in production interval"}]
[null,null,"P-D-L","I-D-L","P-D-L","I-D-L","P-D-L","I-D-L",null,{"$f":"E78","v":4921.2449999999999},{"$f":"J200*T192","v":4921.2449999999999},null,null,null,null,"Injection Well Size",null,null,null,{"$f":"IF(T194<1,E6,E5)","v":"Larger Diameter"},null,{"$f":"IF(A199=1,\"8.5 inch well bore in injection interval\",\"12.25 inch well bore in injection interval\")","v":"12.25 inch well bore in injection interval"}]
[{"$f":"IF(#REF!=$J$1,0,IF(#REF!=$J$2,1,2))","v":{"$error":"#REF!"}},null,{"$f":"IF($A$203=3,8.625,11.75)","v":11.75},{"$f":"IF($A$204=3,8.625,11.75)","v":11.75},{"$f":"IF($A$203=3,8.625,11.75)","v":11.75},{"$f":"IF($A$204=3,8.625,11.75)","v":11.75},{"$f":"IF($A$203=3,8.625,11.75)","v":11.75},{"$f":"IF($A$204=3,8.625,11.75)","v":11.75},null,null,null,null,null,null,null,"Production Well Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D21","v":3164771.2549775303}]
[{"$f":"IF(#REF!=$J$1,0,IF(#REF!=$J$2,1,2))","v":{"$error":"#REF!"}},null,"P-D*","I-D*","P-D*","I-D*","P-D*","I-D*",null,null,null,null,null,null,null,"injection Well Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!F21","v":3164771.2549775303}]
[{"$f":"'Well Field Dvlpmnt A2'!E16","v":2},null,{"$f":"IF(C191=0,C199,C201)","v":14.5},14.5,14.5,14.5,14.5,14.5,null,null,null,null,null,null,null,"GETEM Estimates",null,"This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[{"$f":"'Well Field Dvlpmnt A2'!G16","v":2},null,"P-D","I-D","P-D","I-D","P-D","I-D",null,null,null,null,null,null,null,null,null,null,null,"Production Well",null,null,"Injection Well"]
[null,null,{"$f":"IF(B189=0,C193,C195)","v":12.25},{"$f":"IF(B189=0,D193,D195)","v":12.25},{"$f":"IF(B189=0,E193,E195)","v":12.25},{"$f":"IF(B189=0,F193,F195)","v":12.25},{"$f":"IF(B189=0,G193,G195)","v":12.25},{"$f":"IF(B189=0,H193,H195)","v":12.25},null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,{"$f":"INPUT!R205","v":"Open Hole"},null,null,{"$f":"INPUT!U205","v":"Open Hole"}]
[null,null,{"$f":"'Well Field Dvlpmnt A2'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2'!AA3","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!AA3","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!AA3","v":16},"surface casing size calculated ",null,null,null,null,null,null,{"$f":"IF('Input A1'!E208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,null,null,{"$f":"INPUT!R206","v":"default"}]
[null,null,{"$f":"'Well Field Dvlpmnt A2'!V3","v":24},{"$f":"'Well Field Dvlpmnt A2'!AC3","v":24},{"$f":"'Well Field Dvlpmnt A2 10%'!V3","v":24},{"$f":"'Well Field Dvlpmnt A2 10%'!AC3","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!V3","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!AC3","v":24},"upper casing size calculated ",null,null,null,null,null,null,{"$f":"IF('Input A1'!F208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Well Interval Liner OD or Hole Diameter"},null,null,null,null,null,null,{"$f":"INPUT!U207","v":"default"}]
[null,null,{"$f":"IF(OR(C205>C203,C206>16,C207>48),1,0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E164","v":0},null,null,{"$f":"'Well Field Dvlpmnt A2'!G164","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,{"$f":"INPUT!R210","v":1},null,null,{"$f":"INPUT!U210","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,{"$f":"INPUT!R211","v":1},null,null,{"$f":"INPUT!U211","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!#REF!/3.28083","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E76/3.28083","v":4.5720137891935879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,{"$f":"INPUT!R214","v":1},null,null,{"$f":"INPUT!U214","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Bit Life",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E77","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,{"$f":"INPUT!R216","v":1},null,null,{"$f":"INPUT!U216","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Casing Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!I469","v":1.0696535409112233},null,null,{"$f":"'Well Field Dvlpmnt A2'!J469","v":1.0696535409112233}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Cost Multiplier Used for Casing Exposed to Fluid",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E63","v":1.5},null,null,{"$f":"'Well Field Dvlpmnt A2'!G63","v":1.5}]
[{"$f":"IF(T205=F5,1,0)","v":0},{"$f":"IF(W205=F5,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,{"$f":"INPUT!R219","v":1},null,null,{"$f":"INPUT!U219","v":1}]
[null,{"$f":"IF(OR(A220=10000,A222>16),10000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Cement Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E85","v":65}]
[null,{"$f":"IF(OR(A221=10000,A223>16),10000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D41","v":3652689.8826577505},null,null,{"$f":"'Well Field Dvlpmnt A1'!F41","v":3521873.3268489968}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,{"$f":"INPUT!R222","v":"Reference"},null,null,{"$f":"INPUT!U222","v":"Improved"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,null,null,{"$f":"IF('Input A1'!A197=1,T201,T221)","v":3164771.2549775303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,{"$f":"INPUT!R224","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Production Well Cost Used",null,null,null,{"$f":"INPUT!R225","v":3164771.2549775303},null,{"$f":"INPUT!T225","v":0.6},{"$f":"T225*V225","v":1898862.7529865182},null,{"$f":"INPUT!W225","v":3164771.2549775303},{"$f":"INPUT!X225","v":3164771.2549775303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,null,null,{"$f":"IF('Input A1'!A197=1,T202,W221)","v":3164771.2549775303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,{"$f":"INPUT!R227","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,null,null,{"$f":"INPUT!R228","v":3164771.2549775303},null,{"$f":"INPUT!T228","v":0.6},{"$f":"V228*T228","v":1898862.7529865182},null,{"$f":"INPUT!W228","v":3164771.2549775303},{"$f":"INPUT!X228","v":3164771.2549775303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Field Costs :",null,null,null,{"$f":"INPUT!R229","v":0}]
[{"$f":"IF(T230=I8,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,{"$f":"INPUT!R230","v":"Fixed Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"GREG - doesn't seem significant enough to change cost.  Is this true ?",null,null,"Fixed Cost",null,null,null,{"$f":"INPUT!R231","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,null,null,{"$f":"INPUT!R232","v":200000},null,null,{"$f":"T232","v":200000},null,{"$f":"INPUT!W232","v":200000},{"$f":"INPUT!X232","v":200000},null,{"$f":"T236-W236","v":0},{"$f":"T232-Y232","v":0},{"$f":"T232-Z232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost",null,null,null,{"$f":"INPUT!R233","v":0}]
[{"$f":"IF(INPUT!P234=D$12,1,2)","v":1},null,{"$f":"IF(A234=1,T234,T234/3.28083)","v":500},"m",{"$f":"IF(A234=1,T234*3.28083,T234)","v":1640.415},"ft",null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,null,null,{"$f":"INPUT!R234","v":500},null,null,{"$f":"T234","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,null,null,{"$f":"INPUT!R235","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,null,null,{"$f":"IF('Input A1'!A230=0,T232,'Well Field Dvlpmnt A1'!D102)","v":200000},null,{"$f":"INPUT!T236","v":1},{"$f":"IF('Input A1'!A230=0,V236*T236,'Well Field Dvlpmnt A1'!F102*V236)","v":200000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,null,null,{"$f":"INPUT!R237","v":0.05},null,{"$f":"INPUT!T237","v":1},{"$f":"T237*V237","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost for Well Field Development Phase Drilling",null,null,null,{"$f":"INPUT!R238","v":1000000},null,{"$f":"INPUT!T238","v":1},{"$f":"T238*V238","v":1000000},null,{"$f":"INPUT!W238","v":1000000},{"$f":"INPUT!X238","v":1000000},null,{"$f":"T238-W238","v":0},{"$f":"T238-Y238","v":0},{"$f":"T238-Z238","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,{"$f":"2.20462*3600","v":7936.6319999999996},null,{"$f":"7.4805/(Geofluid!D62*60)","v":2.2380305299545258E-3},null,null,null,null,null,null,null,null,"Well Flow Rate"]
[{"$f":"IF(INPUT!P241=F12,1,IF(INPUT!P241=F13,2,3))","v":1},null,{"$f":"IF(A241=1,T241,IF(A241=2,T241/E240,T241/(G240*E240)))","v":100},"kg/s",{"$f":"IF(A241=1,T241*E240,IF(A241=2,T241,T241/G240))","v":793663.2},"lb/h",{"$f":"IF(A241=1,T241*E240*G240,IF(A241=2,T241*G240,T241))","v":1776.2424721014047},"gpm",null,null,null,null,null,null,null,"Production Well Flow Rate",null,null,null,{"$f":"INPUT!R241","v":100},null,{"$f":"INPUT!T241","v":1},{"$f":"T241*V241","v":100},null,{"$f":"INPUT!W241","v":100},{"$f":"INPUT!X241","v":100},null,{"$f":"T241-W241","v":0},{"$f":"T241-Y241","v":0},{"$f":"T241-Z241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"IF(T243=G2,0,1)","v":0},{"$f":"A75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,{"$f":"INPUT!R243","v":"No"}]
[{"$f":"IF(T244=J5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,null,{"$f":"INPUT!R244","v":"Input Value"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,null,null,{"$f":"INPUT!R246","v":0},null,{"$f":"INPUT!T246","v":1},{"$f":"T246*V246","v":0},null,{"$f":"INPUT!W246","v":0},{"$f":"INPUT!X246","v":0},null,{"$f":"T246-W246","v":0},{"$f":"T246-Y246","v":0},{"$f":"T246-Z246","v":0}]
[null,{"$f":"A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"IF(INPUT!P248=G$12,1,2)","v":1},null,{"$f":"IF(A248=1,T248,T248/3280.83)","v":1},"km",{"$f":"IF(A248=1,T248*3280.83,T248)","v":3280.83},"ft",null,null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,null,null,{"$f":"INPUT!R248","v":1},null,{"$f":"INPUT!T248","v":1},{"$f":"T248*V248","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,{"$f":"INPUT!R249","v":200000},null,{"$f":"INPUT!T249","v":1},200000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,null,null,{"$f":"INPUT!R250","v":0.1},null,{"$f":"INPUT!T250","v":1},0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,{"$f":"INPUT!R251","v":1},null,null,{"$f":"INPUT!U251","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,null,null,{"$f":"'Summary A1'!H154","v":0},null,null,{"$f":"'Summary A1'!J154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Drawdown "]
[{"$f":"IF(T254=J5,0,1)","v":0},null,null,null,{"$f":"6.894757*2.20462*3.6","v":54.721149038423995},null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,null,{"$f":"INPUT!R254","v":"Input Value"}]
[{"$f":"IF(INPUT!P255=H$12,1,2)","v":1},null,{"$f":"IF(A255=1,T255,T255/E254)","v":0.4},"psi-h/ 1000lb",{"$f":"IF(A255=1,T255*E254,T255)","v":21.888459615369598},"KPa-s/kg",null,null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,null,null,{"$f":"INPUT!R255","v":0.4},null,{"$f":"INPUT!T255","v":1},{"$f":"T255*V255","v":0.4},null,{"$f":"INPUT!W255","v":0.4},{"$f":"INPUT!X255","v":0.4},null,{"$f":"T255-W255","v":0},{"$f":"T255-Y255","v":0},{"$f":"T255-Z255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,null,null,{"$f":"INPUT!R256","v":1},null,{"$f":"INPUT!T256","v":1},1]
[{"$f":"IF(C257>E257,1,0)","v":0},null,{"$f":"'GF Pumping A2'!G253","v":898.21839844880651},"pump depth",{"$f":"'Resource A1'!D34","v":4921.2449999999999},"resource depth",null,null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)"]
[{"$f":"IF(T258=H5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,{"$f":"INPUT!R258","v":"k*A"}]
[{"$f":"IF(A254=0,1,IF(A258=0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,null,null,{"$f":"INPUT!R259","v":0.5},null,{"$f":"INPUT!T259","v":1},{"$f":"T259*V259","v":0.5}]
[{"$f":"IF(INPUT!P260=D$12,1,2)","v":1},null,{"$f":"IF(A260=1,T260,T260/3.28083)","v":200},"m",{"$f":"IF(A260=1,T260*3.28083,T260)","v":656.16599999999994},"ft",{"$f":"IF(A260=1,W260,W260/3.28083)","v":200},"m",{"$f":"IF(A260=1,W260*3.28083,W260)","v":656.16599999999994},"ft",null,null,null,null,null,"Reservoir Height",null,null,null,{"$f":"INPUT!R260","v":200},null,{"$f":"INPUT!T260","v":1},200]
[{"$f":"IF(INPUT!P261=D$12,1,2)","v":1},null,{"$f":"IF(A261=1,T261,T261/3.28083)","v":800},"m",{"$f":"IF(A261=1,T261*3.28083,T261)","v":2624.6639999999998},"ft",{"$f":"IF(A261=1,W261,W261/3.28083)","v":800},"m",{"$f":"IF(A261=1,W261*3.28083,W261)","v":2624.6639999999998},"ft",null,null,null,null,null,"Reservoir Width",null,null,null,{"$f":"INPUT!R261","v":800},null,{"$f":"INPUT!T261","v":1},800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,null,null,{"$f":"INPUT!R263","v":24.55}]
[{"$f":"IF(T264=G1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,null,{"$f":"INPUT!R264","v":"Yes"}]
[{"$f":"IF(INPUT!P265=I$12,1,2)","v":1},null,{"$f":"IF(A265=1,T265,T265/1.8)","v":0},"ΔC",{"$f":"IF(A265=1,T265*1.8,T265)","v":0},"ΔF",{"$f":"IF(A265=1,W265,W265/1.8)","v":24.55},"ΔC",{"$f":"IF(A265=1,W265*1.8,W265)","v":44.190000000000005},"ΔF",null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,null,null,{"$f":"INPUT!R265","v":0},null,{"$f":"INPUT!T265","v":1},{"$f":"IF(A264=1,T265,T263)*V265","v":24.55}]
[]
[{"$f":"IF(T267=I5,0,1)","v":0},null,{"$f":"IF('Summary A1'!H191>1,1,0)","v":0},{"$f":"IF('Summary A1'!J191>1,1,0)","v":0},{"$f":"IF('Summary A1'!L191>1,1,0)","v":0},{"$f":"IF('Summary A1'!M191>1,1,0)","v":0},{"$f":"SUM(C267:F267)","v":0},null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",null,null,null,{"$f":"INPUT!R267","v":"Annual Decline Rate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,null,null,{"$f":"INPUT!R268","v":4.0000000000000001E-3},null,{"$f":"INPUT!T268","v":1},{"$f":"T268*V268","v":4.0000000000000001E-3},null,{"$f":"INPUT!W268","v":4.0000000000000001E-3},{"$f":"INPUT!X268","v":4.0000000000000001E-3},null,{"$f":"T268-W268","v":0},{"$f":"T268-Y268","v":0},{"$f":"T268-Z268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction",null,null,null,{"$f":"INPUT!R269","v":"Calculation option not currently used"}]
[{"$f":"IF(INPUT!P270=J$12,1,2)","v":2},null,{"$f":"IF(A270=1,T270,T270/E272)","v":3.1750095758288806E-3},"m",{"$f":"IF(A270=1,T270*E272,T270)","v":0.125},"inch",{"$f":"IF(A270=1,W270,W270/E272)","v":3.1750095758288806E-3},"m",{"$f":"IF(A270=1,W270*E272,W270)","v":0.125},"inch",null,null,null,null,null,"Fracture aperture",null,null,null,{"$f":"INPUT!R270","v":0.125},null,{"$f":"INPUT!T270","v":1},{"$f":"T270*V270","v":0.125}]
[{"$f":"IF(INPUT!P271=D$12,1,2)","v":2},null,{"$f":"IF(A271=1,T271,T271/3.28083)","v":152.40045963978628},"m",{"$f":"IF(A271=1,T271*3.28083,T271)","v":500},"ft",{"$f":"IF(A271=1,W271,W271/3.28083)","v":152.40045963978628},"m",{"$f":"IF(A271=1,W271*3.28083,W271)","v":500},"ft",null,null,null,null,null,"Fracture width",null,null,null,{"$f":"INPUT!R271","v":500},null,{"$f":"INPUT!T271","v":1},500]
[{"$f":"'Reservoir A1'!A40","v":0},null,null,null,{"$f":"3.28083*12","v":39.369959999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R272","v":" "}]
[{"$f":"'Reservoir A1'!A41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,{"$f":"INPUT!R273","v":8},null,{"$f":"INPUT!T273","v":1},{"$f":"T273*V273","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,null,null,{"$f":"INPUT!R274","v":15},null,{"$f":"INPUT!T274","v":1},15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,{"$f":"INPUT!R275","v":1},null,{"$f":"INPUT!T275","v":1},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,null,null,{"$f":"INPUT!R277","v":259200},null,{"$f":"INPUT!T277","v":1},{"$f":"T277*V277","v":259200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,null,null,{"$f":"INPUT!R278","v":950},null,{"$f":"INPUT!T278","v":1},950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Density, rho",null,null,null,{"$f":"INPUT!R279","v":2600},null,{"$f":"INPUT!T279","v":1},2600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,null,null,{"$f":"T277/(T278*T279)","v":0.10493927125506072},null,null,{"$f":"W277/(W278*W279)","v":0.10493927125506072}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Loss "]
[{"$f":"IF(T282=0,0,1)","v":0},null,null,null,{"$f":"1233.472","v":1233.472},null,null,null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,{"$f":"INPUT!R282","v":0},null,{"$f":"INPUT!T282","v":1},{"$f":"IF(T282*V282<1,T282*V282,1)","v":0},null,{"$f":"INPUT!W282","v":0},{"$f":"INPUT!X282","v":0},null,{"$f":"T282-W282","v":0},{"$f":"T282-Y282","v":0},{"$f":"T282-Z282","v":0}]
[{"$f":"IF(OR(A75=1,T283=K$5),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"INPUT!R283","v":"No"}]
[{"$f":"IF(INPUT!P284=C$16,1,2)","v":2},null,{"$f":"IF(A284=1,T284,T284/E282)","v":0},"$/m^3",{"$f":"IF(A284=1,T284*E282,T284)","v":0},"$/acre-ft",{"$f":"IF(A284=1,W284,W284/E282)","v":0},"$/m^3",{"$f":"IF(A284=1,W284*E282,W284)","v":0},"$/acre-ft",null,null,null,null,null,"Makeup Water cost ",null,null,null,{"$f":"INPUT!R284","v":0},null,{"$f":"INPUT!T284","v":1},{"$f":"T284*V284","v":0},null,{"$f":"INPUT!W284","v":0},{"$f":"INPUT!X284","v":0},null,{"$f":"T284-W284","v":0},{"$f":"T284-Y284","v":0},{"$f":"T284-Z284","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,{"$f":"INPUT!R286","v":0.67500000000000004},null,{"$f":"INPUT!T286","v":1.1111111111111109},{"$f":"IF(T286*V286>1,1,T286*V286)","v":0.74999999999999989},null,{"$f":"INPUT!W286","v":0.67500000000000004},{"$f":"INPUT!X286","v":0.67500000000000004},null,{"$f":"T286-W286","v":-7.4999999999999845E-2},{"$f":"T286-Y286","v":0},{"$f":"T286-Z286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"IF(T288=G$1,1,0)","v":1},null,{"$f":"'GF Pumping A2'!A238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"INPUT!R288","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - setting depth not used\")","v":" "}]
[{"$f":"IF(T290=J8,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,{"$f":"INPUT!R290","v":"Calculate"}]
[null,null,{"$f":"IF(OR(E292>E291,I292>E291),1,0)","v":0},null,{"$f":"'Resource A1'!D34","v":4921.2449999999999}]
[{"$f":"IF(INPUT!P292=D$12,1,2)","v":1},null,{"$f":"IF(A292=1,T292,T292/3.28083)","v":0},"m",{"$f":"IF(A292=1,T292*3.28083,T292)","v":0},"ft",{"$f":"IF(A292=1,W292,W292/3.28083)","v":0},"m",{"$f":"IF(A292=1,W292*3.28083,W292)","v":0},"ft",null,null,null,null,null,"Production Pump setting depth",null,null,null,{"$f":"INPUT!R292","v":0},null,{"$f":"INPUT!T292","v":1},{"$f":"T292*V292","v":0}]
[null,null,null,null,14.503769999999999,null,null,null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[{"$f":"IF(INPUT!P294=D$16,1,2)","v":2},null,{"$f":"IF(A294=1,T294,T294/E293)","v":3.4473795433876848},"bar",{"$f":"IF(A294=1,T294*E293,T294)","v":50},"psi",{"$f":"IF(A294=1,W294,W294/E293)","v":3.4473795433876848},"bar",{"$f":"IF(A294=1,W294*E293,W294)","v":50},"psi",null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,null,null,{"$f":"INPUT!R294","v":50},null,{"$f":"INPUT!T294","v":1},{"$f":"T294*V294","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch",null,{"$f":"'Well Field Dvlpmnt A2'!E279","v":16}]
[{"$f":"IF(INPUT!P296=E$16,1,2)","v":2},null,{"$f":"IF(A296=1,T296,T296*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A296=1,T296/2.54,T296)","v":9.625},"inch",{"$f":"IF(A296=1,W296,W296*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A296=1,W296/2.54,W296)","v":9.625},"inch",null,null,null,null,null,"Inside diameter of production pump casing",null,null,null,{"$f":"INPUT!R296","v":9.625},null,{"$f":"INPUT!T296","v":1},{"$f":"T296*V296","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness for casing",null,null,null,1.4999999999999999E-4]
[{"$f":"A$197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[{"$f":"IF(T299=F5,1,0)","v":0},{"$f":"IF(W299=F5,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"INPUT!R299","v":"Open Hole"},null,null,{"$f":"INPUT!U299","v":0}]
[{"$f":"IF(INPUT!P300=E$16,1,2)","v":2},null,{"$f":"IF(A300=1,T300,T300*2.54)","v":31.115000000000002},"cm",{"$f":"IF(A300=1,T300/2.54,T300)","v":12.25},"inch",{"$f":"IF(A300=1,W300,W300*2.54)","v":0},"cm",{"$f":"IF(A300=1,W300/2.54,W300)","v":0},"inch",null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,null,null,{"$f":"IF(A299=0,IF(A198=1,8.5,12.25),IF(A198=1,7,9.625))","v":12.25},null,null,{"$f":"INPUT!U300","v":0},null,{"$f":"INPUT!W300","v":12.25},{"$f":"INPUT!X300","v":12.25},null,{"$f":"T300-W300","v":12.25},{"$f":"T300-Y300","v":0},{"$f":"T300-Z300","v":0}]
[null,{"$f":"'Well Field Dvlpmnt A2'!E16","v":2},{"$f":"IF(B301>2,'Well Field Dvlpmnt A2'!E224,'Well Field Dvlpmnt A2'!E283)","v":14.688000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R301","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped -pump cost not used\")","v":" "}]
[{"$f":"IF(T303=C8,0,1)","v":1},{"$f":"IF(AND(A303=1,C303>2000),1,0)","v":0},{"$f":"IF(A290=0,E292,E303)","v":898.21839844880651},"ft",{"$f":"'GF Pumping A2'!G251","v":898.21839844880651},"ft",{"$f":"IF(A290=0,I292,I303)","v":898.21839844880651},"ft",{"$f":"'GF Pumping A2'!M250","v":898.21839844880651},"ft",{"$f":"IF(AND(A303=1,G303>2000),1,0)","v":0},null,null,null,null,"Type of production pump used",null,null,null,{"$f":"INPUT!R303","v":"Lineshaft"},null,null,{"$f":"INPUT!U303","v":0}]
[{"$f":"IF(T304=J8,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,{"$f":"INPUT!R304","v":"Calculate"},null,null,{"$f":"INPUT!U304","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Production Pump Cost",null,null,null,{"$f":"INPUT!R306","v":0},null,{"$f":"INPUT!T306","v":1},{"$f":"T306*V306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casing cost",null,null,null,{"$f":"INPUT!R308","v":45},null,{"$f":"INPUT!T308","v":1},{"$f":"T308*V308","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation Cost",null,null,null,{"$f":"INPUT!R309","v":5},null,{"$f":"INPUT!T309","v":1},5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,{"$f":"INPUT!R310","v":10000},null,{"$f":"INPUT!T310","v":1},10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,null,null,{"$f":"'GF Pumping A1'!D63","v":426808.41383357678},null,null,{"$f":"'GF Pumping A1'!F63","v":407723.86098277819},null,{"$f":"'GF Pumping A1'!H63","v":426808.41383357678},{"$f":"'GF Pumping A1'!I63","v":426808.41383357678}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,null,{"$f":"INPUT!R312","v":1},null,null,{"$f":"INPUT!U312","v":1},null,{"$f":"INPUT!W312","v":1},{"$f":"INPUT!X312","v":1},null,{"$f":"T312-W312","v":0},{"$f":"T312-Y312","v":0},{"$f":"T312-Z312","v":0}]
[null,null,null,null,14.503769999999999,null,null,null,null,null,null,null,null,null,null,"Injection Pump :"]
[{"$f":"IF(INPUT!P314=D$16,1,2)","v":2},null,{"$f":"IF(A314=1,T314,T314/E313)","v":2.7579036347101478},"bar",{"$f":"IF(A314=1,T314*E313,T314)","v":40},"psi",{"$f":"IF(A314=1,W314,W314/E313)","v":2.7579036347101478},"bar",{"$f":"IF(A314=1,W314*E313,W314)","v":40},"psi",null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,null,null,{"$f":"INPUT!R314","v":40},null,{"$f":"INPUT!T314","v":1},{"$f":"T314*V314","v":40}]
[{"$f":"A$197","v":1},null,{"$f":"'Well Field Dvlpmnt A2'!G16","v":2},{"$f":"IF(C315>2,'Well Field Dvlpmnt A2'!G224,'Well Field Dvlpmnt A2'!G283)","v":14.688000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[{"$f":"IF(T316=F5,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"INPUT!R316","v":"Open Hole"}]
[{"$f":"IF(INPUT!P317=E$16,1,2)","v":2},null,{"$f":"IF(A317=1,T317,T317*2.54)","v":31.115000000000002},"cm",{"$f":"IF(A317=1,T317/2.54,T317)","v":12.25},"inch",{"$f":"IF(A317=1,W317,W317*2.54)","v":0},"cm",{"$f":"IF(A317=1,W317/2.54,W317)","v":0},"inch",null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,null,null,{"$f":"IF(A316=0,IF(A199=1,8.5,12.25),IF(A199=1,7,9.625))","v":12.25},null,{"$f":"INPUT!T317","v":0},{"$f":"T317*V317","v":0},null,{"$f":"INPUT!W317","v":12.25},{"$f":"INPUT!X317","v":12.25},null,{"$f":"T317-W317","v":12.25},{"$f":"T317-Y317","v":0},{"$f":"T317-Z317","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R318","v":" "}]
[{"$f":"IF(T319=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,null,{"$f":"INPUT!R319","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,null,null,{"$f":"'GF Pumping A2'!G115-'GF Pumping A2'!G116","v":-267.90297934319534},null,null,{"$f":"'GF Pumping A2'!M115-'GF Pumping A2'!M116","v":-271.54983868449727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GF Pumping A2'!D115-'GF Pumping A2'!D116","v":-18.471256178957201},null,null,{"$f":"'GF Pumping A2'!J115-'GF Pumping A2'!J116","v":-18.722698344773544}]
[{"$f":"IF(T322=G1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,{"$f":"INPUT!R322","v":"No"}]
[{"$f":"IF(INPUT!P323=D$16,1,2)","v":2},null,{"$f":"IF(A323=1,T323,T323/K323)","v":0},"bar",{"$f":"IF(A323=1,T323*K323,T323)","v":0},"psi",{"$f":"IF(A323=1,W323,W323/K323)","v":0},"bar",{"$f":"IF(A323=1,W323*K323,W323)","v":0},"psi",14.503769999999999,null,null,null,null,"Additional Injection Pressure ",null,null,null,{"$f":"INPUT!R323","v":0},null,{"$f":"INPUT!T323","v":1},{"$f":"T323*V323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,null,null,{"$f":"'Input A1'!E323*'Input A1'!A322","v":0},null,null,{"$f":"'Input A1'!I323*'Input A1'!A322","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost",null,null,null,{"$f":"'GF Pumping A2'!G306","v":1068582.0652568159},null,null,{"$f":"'GF Pumping A2'!M306","v":1354214.5765652843}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,{"$f":"INPUT!R326","v":1},null,{"$f":"INPUT!T326","v":0},{"$f":"INPUT!U326","v":0.93}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"IF(T328=J8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,{"$f":"INPUT!R328","v":"Calculate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,null,null,{"$f":"INPUT!R329","v":1.67},null,{"$f":"INPUT!T329","v":1},{"$f":"T329*V329","v":1.67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,null,null,{"$f":"INPUT!R330","v":0.8},null,{"$f":"INPUT!T330","v":1},0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,null,null,{"$f":"((1-T336)*'EERE COE'!D136+'EERE COE'!D137+'Summary A1'!H253/(IF('Summary A1'!H253=0,1,'Summary A1'!H253)+'Summary A1'!H258)*'EERE COE'!D139)*100","v":1.07963013510777},null,null,{"$f":"((1-W336)*'EERE COE'!D280+'EERE COE'!D281+'EERE COE'!D283*'Summary A1'!J253/(IF('Summary A1'!J253=0,1,'Summary A1'!J253)+'Summary A1'!J258))*100","v":0.75692837533767654}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,null,null,{"$f":"(T336*'EERE COE'!D136+'EERE COE'!D138+'EERE COE'!D140+'EERE COE'!D139*'Summary A1'!H258/(IF('Summary A1'!H258=0,1,'Summary A1'!H258)+'Summary A1'!H253))*100","v":0.80824110456342735},null,null,{"$f":"(W336*'EERE COE'!D280+'EERE COE'!D282+'EERE COE'!D284+'EERE COE'!D283*'Summary A1'!J258/(IF('Summary A1'!J258=0,1,'Summary A1'!J258)+'Summary A1'!J253))*100","v":0.43579769424364662}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,null,null,{"$f":"('EERE COE'!D141+'EERE COE'!D142)*100","v":0.81611456461406773},null,null,{"$f":"('EERE COE'!D285+'EERE COE'!D286)*100","v":0.50710348834556529}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Cost Calculation",null,null,null,{"$f":"SUM(T331:T333)","v":2.7039858042852649},null,null,{"$f":"SUM(W331:W333)","v":1.6998295579268885}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,{"$f":"INPUT!R336","v":0.25},null,{"$f":"INPUT!T336","v":1},{"$f":"T336*V336","v":0.25}]
[null,null,null,"used -Ref",null,"used -Imp",null,2004,"Reference year for labor rates given below",null,null,null,null,null,null,"Labor Rates Used"]
[0,{"$f":"H341*H$340","v":23.469640644361832},null,{"$f":"(1-A338)*((1-A339)*B338+A339*T339)","v":23.469640644361832},null,{"$f":"W339","v":23.469640644361832},null,{"$f":"Tables!C37","v":1.2387181164159582},"Labor PI for year of calculations",null,null,null,null,null,null,"Operators",null,null,null,{"$f":"(1-'Input A1'!A338)*'Input A1'!B338","v":23.469640644361832}]
[{"$f":"COUNT(INPUT!R339)","v":0},null,null,null,null,null,null,{"$f":"Tables!C71","v":1.0555918901242642},"Labor PI for 2004",null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R339","v":0},null,{"$f":"INPUT!T339","v":1},{"$f":"V339*'Input A1'!D338","v":23.469640644361832}]
[0,{"$f":"H342*H$340","v":28.1635687732342},null,{"$f":"(1-A340)*((1-A341)*B340+A341*T341)","v":28.1635687732342},null,{"$f":"W341","v":28.1635687732342},null,{"$f":"H338/H339","v":1.1734820322180917},"Labor PI to be applied to rates inputted below ",null,null,null,null,null,null,"maintenance mechanic",null,null,null,{"$f":"(1-'Input A1'!A340)*'Input A1'!B340","v":28.1635687732342}]
[{"$f":"COUNT(INPUT!R341)","v":0},null,null,null,null,null,null,{"$f":"20","v":20},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R341","v":0},null,{"$f":"INPUT!T341","v":1},{"$f":"V341*'Input A1'!D340","v":28.1635687732342}]
[0,{"$f":"H343*H$340","v":28.1635687732342},null,{"$f":"(1-A342)*((1-A343)*B342+A343*T343)","v":28.1635687732342},null,{"$f":"W343","v":28.1635687732342},null,{"$f":"24","v":24},null,null,null,null,null,null,null,"electrician",null,null,null,{"$f":"(1-'Input A1'!A342)*'Input A1'!B342","v":28.1635687732342}]
[{"$f":"COUNT(INPUT!R343)","v":0},null,null,null,null,null,null,{"$f":"24","v":24},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R343","v":0},null,{"$f":"INPUT!T343","v":1},{"$f":"V343*'Input A1'!D342","v":28.1635687732342}]
[0,{"$f":"H344*H$340","v":20.535935563816604},null,{"$f":"(1-A344)*((1-A345)*B344+A345*T345)","v":20.535935563816604},null,{"$f":"W345","v":20.535935563816604},null,{"$f":"17.5","v":17.5},null,null,null,null,null,null,null,"general maintenance labor",null,null,null,{"$f":"(1-'Input A1'!A344)*'Input A1'!B344","v":20.535935563816604}]
[{"$f":"COUNT(INPUT!R345)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R345","v":0},null,{"$f":"INPUT!T345","v":1},{"$f":"V345*'Input A1'!D344","v":20.535935563816604}]
[0,{"$f":"H346*H$340","v":46.939281288723663},null,{"$f":"(1-A346)*((1-A347)*B346+A347*T347)","v":46.939281288723663},null,{"$f":"W347","v":46.939281288723663},null,{"$f":"40","v":40},null,null,null,null,null,null,null,"facility manager/plant engineer",null,null,null,{"$f":"(1-'Input A1'!A346)*'Input A1'!B346","v":46.939281288723663}]
[{"$f":"COUNT(INPUT!R347)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R347","v":0},null,{"$f":"INPUT!T347","v":1},{"$f":"V347*'Input A1'!D346","v":46.939281288723663}]
[0,{"$f":"H348*H$340","v":35.204460966542747},null,{"$f":"(1-A348)*((1-A349)*B348+A349*T349)","v":35.204460966542747},null,{"$f":"W349","v":35.204460966542747},null,30,null,null,null,null,null,null,null,"operations manager",null,null,null,{"$f":"(1-'Input A1'!A348)*'Input A1'!B348","v":35.204460966542747}]
[{"$f":"COUNT(INPUT!R349)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R349","v":0},null,{"$f":"INPUT!T349","v":1},{"$f":"V349*'Input A1'!D348","v":35.204460966542747}]
[0,{"$f":"H350*H$340","v":14.0817843866171},null,{"$f":"(1-A350)*((1-A351)*B350+A351*T351)","v":14.0817843866171},null,{"$f":"W351","v":14.0817843866171},null,12,null,null,null,null,null,null,null,"clerical",null,null,null,{"$f":"(1-'Input A1'!A350)*'Input A1'!B350","v":14.0817843866171}]
[{"$f":"COUNT(INPUT!R351)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R351","v":0},null,{"$f":"INPUT!T351","v":1},{"$f":"V351*'Input A1'!D350","v":14.0817843866171}]
[0,1.8,null,{"$f":"(1-A352)*((1-A353)*B352+A353*T353)","v":1.8},null,{"$f":"W353","v":1.8},null,2,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null,null,null,{"$f":"(1-'Input A1'!A352)*'Input A1'!B352","v":1.8}]
[{"$f":"COUNT(INPUT!R353)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R353","v":1.8},null,{"$f":"INPUT!T353","v":1},{"$f":"V353*'Input A1'!D352","v":1.8},null,{"$f":"INPUT!W353","v":1.8},{"$f":"INPUT!X353","v":1.8},null,{"$f":"T353-W353","v":0},{"$f":"T353-Y353","v":0},{"$f":"T353-Z353","v":0}]
[{"$f":"A398","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario",null,null,null,{"$f":"IF('Input A1'!A354=1,'O&M Costs B1'!E26,'O&M Cost F1'!E26)","v":13.706073458163861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,null,{"$f":"INPUT!R355","v":1},null,null,null,null,{"$f":"INPUT!W355","v":1},{"$f":"INPUT!X355","v":1},null,{"$f":"T355-W355","v":1},{"$f":"T355-Y355","v":0},{"$f":"T355-Z355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario",null,null,null,null,null,{"$f":"INPUT!T356","v":0.8},{"$f":"IF('Input A1'!A398=1,'O&M Costs B1'!N26,'O&M Cost F1'!N26)","v":14.751741529025043}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,null,null,{"$f":"INPUT!R358","v":1.4999999999999999E-2},null,{"$f":"INPUT!T358","v":0.79999999999999993},{"$f":"T358*V358","v":1.1999999999999999E-2},null,{"$f":"INPUT!W358","v":1.4999999999999999E-2},{"$f":"INPUT!X358","v":1.4999999999999999E-2},null,{"$f":"T358-W358","v":3.0000000000000009E-3},{"$f":"T358-Y358","v":0},{"$f":"T358-Z358","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,null,null,{"$f":"INPUT!R359","v":0.5},null,{"$f":"INPUT!T359","v":1},{"$f":"T359*V359","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,null,null,{"$f":"INPUT!R360","v":0},null,{"$f":"INPUT!T360","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,null,null,{"$f":"INPUT!R362","v":1.7999999999999999E-2},null,{"$f":"INPUT!T362","v":0.91666666666666663},{"$f":"T362*V362","v":1.6499999999999997E-2},null,{"$f":"INPUT!W362","v":1.7999999999999999E-2},{"$f":"INPUT!X362","v":1.7999999999999999E-2},null,{"$f":"T362-W362","v":1.5000000000000013E-3},{"$f":"T362-Y362","v":0},{"$f":"T362-Z362","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,null,null,{"$f":"INPUT!R363","v":10},null,{"$f":"INPUT!T363","v":1},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,null,null,{"$f":"INPUT!R364","v":0},null,{"$f":"INPUT!T364","v":1},{"$f":"T364*V364","v":0}]
[{"$f":"IF('Summary A1'!H206>0,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance",null,null,null,{"$f":"INPUT!R365","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost",null,null,null,{"$f":"'GF Pumping A1'!D63-'GF Pumping A1'!D60","v":54910.919922440313},null,null,{"$f":"'GF Pumping A1'!F63-'GF Pumping A1'!F60","v":54910.919922440313},null,{"$f":"'GF Pumping A1'!H63-'GF Pumping A1'!H60","v":54910.919922440313},{"$f":"'GF Pumping A1'!I63-'GF Pumping A1'!I60","v":54910.919922440313},null,{"$f":"T366-W366","v":0},{"$f":"T366-Y366","v":0},{"$f":"T366-Z366","v":0}]
[{"$f":"A304","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost",null,null,null,{"$f":"'Summary A1'!H218","v":426808.41383357678},null,null,{"$f":"'Summary A1'!J218","v":407723.86098277819},null,{"$f":"'Summary A1'!L218","v":426808.41383357678},{"$f":"'Summary A1'!M218","v":426808.41383357678},null,19084.552850798587,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,null,{"$f":"INPUT!R368","v":1},null,null,{"$f":"INPUT!U368","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework",null,null,null,{"$f":"(T367-T366)*T368","v":371897.49391113647},null,null,{"$f":"(W367-W366)*W368","v":352812.94106033788},null,{"$f":"(Y367-Y366)*T368","v":371897.49391113647},{"$f":"(Z367-Z366)*T368","v":371897.49391113647},null,19084.552850798587,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump",null,null,null,{"$f":"'GF Pumping A1'!D61","v":14491.091992244033},null,null,{"$f":"'GF Pumping A1'!F61","v":14491.091992244033},null,{"$f":"'GF Pumping A1'!H61","v":14491.091992244033},{"$f":"'GF Pumping A1'!I61","v":14491.091992244033},null,0,0,0]
[{"$f":"IF(T371=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,null,{"$f":"INPUT!R371","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost",null,null,null,{"$f":"INPUT!R372","v":0},null,null,{"$f":"T372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Removal or installation cost used",null,null,null,{"$f":"IF('Input A1'!$A371=0,$T372,T370)","v":14491.091992244033},null,{"$f":"INPUT!T373","v":1},{"$f":"IF('Input A1'!$A371=0,$T372,W370)*V373","v":14491.091992244033},null,{"$f":"IF('Input A1'!$A371=0,$T372,Y370)","v":14491.091992244033},{"$f":"IF('Input A1'!$A371=0,$T372,Z370)","v":14491.091992244033},null,{"$f":"T373-W373","v":0},{"$f":"T373-Y373","v":0},{"$f":"T373-Z373","v":0}]
[{"$f":"'Summary A1'!H206","v":898.21839844880651},{"$f":"'Summary A1'!L206","v":898.21839844880651},{"$f":"'Summary A1'!M206","v":898.21839844880651},null,null,null,null,null,null,null,null,null,null,null,null,"Line shaft pump operating life [p]",null,null,null,{"$f":"INPUT!R374","v":3},null,{"$f":"INPUT!T374","v":2},{"$f":"T374*V374","v":6},null,{"$f":"INPUT!W374","v":3},{"$f":"INPUT!X374","v":3},null,-3,0,0]
[{"$f":"'Summary A1'!J206","v":898.21839844880651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]",null,null,null,{"$f":"IF('Input A1'!A374>0,2*T373+T369,0)","v":400879.67789562454},null,null,{"$f":"IF('Input A1'!A375>0,2*W373+W369,0)","v":381795.12504482595},null,{"$f":"IF('Input A1'!B374>0,2*Y373+Y369,0)","v":400879.67789562454},{"$f":"IF('Input A1'!C374>0,2*Z373+Z369,0)","v":400879.67789562454},null,19084.552850798587,{"$f":"T375-Y375","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,null,null,{"$f":"INPUT!R376","v":1},null,{"$f":"INPUT!T376","v":1},{"$f":"T376*V376","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,null,null,{"$f":"INPUT!R377","v":4},null,{"$f":"INPUT!T377","v":1},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,null,null,{"$f":"INPUT!R378","v":2},null,{"$f":"INPUT!T378","v":1},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]",null,null,null,{"$f":"IF('Input A1'!A374>0,2*T373+T369,0)","v":400879.67789562454},null,null,{"$f":"IF('Input A1'!A375>0,2*W373+W369,0)","v":381795.12504482595},null,{"$f":"IF('Input A1'!B374>0,2*Y373+Y369,0)","v":400879.67789562454},{"$f":"IF('Input A1'!C374>0,2*Z373+Z369,0)","v":400879.67789562454},null,19084.552850798587,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (% of Project Capital Costs)",null,null,null,{"$f":"INPUT!R380","v":7.4999999999999997E-3},null,{"$f":"INPUT!T380","v":1},{"$f":"T380*V380","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost"]
[{"$f":"IF(T383=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,{"$f":"INPUT!R383","v":"Yes"}]
[{"$f":"IF(T384=K8,0,IF(T384=K9,1.2))","v":0},{"$f":"IF(A384=0,940000,IF(A384=1,1100000,1300000))","v":940000},null,{"$f":"B384","v":940000},{"$f":"D384","v":940000},null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,{"$f":"INPUT!R384","v":"≤115kV"}]
[{"$f":"IF(T385=L8,0,IF(T385=L9,1,IF(T385=L10,2,3)))","v":0},{"$f":"IF(A385=0,1,IF(A385=1,1.2,IF(A385=2,1.3,1.5)))","v":1},null,{"$f":"B385","v":1},{"$f":"D385","v":1},null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,{"$f":"INPUT!R385","v":"Flat"}]
[{"$f":"IF(T386=M8,0,IF(T386=M9,1,2))","v":0},{"$f":"IF(A386=0,1,IF(A386=1,1.2,1.5))","v":1},null,{"$f":"B386","v":1},1,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,{"$f":"INPUT!R386","v":"Rural"}]
[null,{"$f":"IF(T387<10,2,IF(T387<20,1.5,1))","v":2},null,{"$f":"IF(Y387<10,2,IF(Y387<20,1.5,1))","v":2},{"$f":"IF(Z387<10,2,IF(Z387<20,1.5,1))","v":2},null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,null,{"$f":"INPUT!R387","v":0},null,null,{"$f":"T387","v":0},null,{"$f":"INPUT!W387","v":0},{"$f":"INPUT!X387","v":0},null,{"$f":"T387-W387","v":0},{"$f":"T387-Y387","v":0},{"$f":"T387-Z387","v":0}]
[null,{"$f":"'Input A1'!$B387*'Input A1'!$B386*'Input A1'!$B385*'Input A1'!$B384","v":1880000},null,{"$f":"'Input A1'!$D387*'Input A1'!$D386*'Input A1'!$D385*'Input A1'!$D384","v":1880000},{"$f":"'Input A1'!$E387*'Input A1'!$E386*'Input A1'!$E385*'Input A1'!$E384","v":1880000},null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input",null,null,null,{"$f":"'Input A1'!$B387*'Input A1'!$B386*'Input A1'!$B385*'Input A1'!$B384","v":1880000},null,null,{"$f":"T388","v":1880000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,null,{"$f":"INPUT!R389","v":1},null,null,{"$f":"T389","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting costs for Power Plant",null,null,null,{"$f":"INPUT!R390","v":0},null,{"$f":"INPUT!T390","v":1},{"$f":"T390*V390","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Parameters",null,null,null,{"$f":"INPUT!R391","v":0}]
[{"$f":"IF(T392=D9,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,{"$f":"INPUT!R392","v":"Power Sales"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,null,null,{"$f":"INPUT!R393","v":30},null,{"$f":"INPUT!T393","v":1.6666666666666667},{"$f":"T393*V393","v":50},null,{"$f":"INPUT!W393","v":30},{"$f":"INPUT!X393","v":30},null,{"$f":"T393-W393","v":-20},{"$f":"T393-Y393","v":0},{"$f":"T393-Z393","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,null,null,{"$f":"INPUT!R394","v":4},null,null,{"$f":"T394","v":4},null,{"$f":"T394","v":4},{"$f":"T394","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of independent power units (binary)",null,null,null,{"$f":"INPUT!R395","v":1},null,null,{"$f":"INPUT!U395","v":1}]
[{"$f":"IF(T396=F8,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to reducing flow requirement or increasing power output",null,null,null,{"$f":"INPUT!R396","v":"Power"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System"]
[{"$f":"IF(T398=E8,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,{"$f":"INPUT!R398","v":"Binary"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,null,null,{"$f":"IF('Summary A1'!H277<150,0.14425*EXP(0.008806*'Summary A1'!H277),Geofluid!Q36)*Geofluid!F57","v":9.6536475766302789},null,null,{"$f":"T401","v":9.6536475766302789},null,{"$f":"IF('Summary A1'!M277<150,0.14425*EXP(0.008806*'Summary A1'!L277),0.57)*Geofluid!J57","v":9.4899653781898063},{"$f":"IF('Summary A1'!N277<150,0.14425*EXP(0.008806*'Summary A1'!M277),0.57)*Geofluid!K57","v":10.704024046678576}]
[{"$f":"IF(T402=J8,1,0)","v":0},{"$f":"'LCOE Summary 10-90s'!B63-'LCOE Summary 10-90s'!B2","v":0},null,null,{"$f":"3.6*2.20462","v":7.9366319999999995},null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,{"$f":"INPUT!R402","v":"Calculate"}]
[{"$f":"IF(INPUT!P403=INPUT!$F$16,1,2)","v":1},null,{"$f":"IF(A403=1,T403,T403/E402)","v":7.0255901149872093},"w-h/lb",{"$f":"IF(A403=1,T403*E402,T403)","v":55.759523325491159},"kW-s/kg",null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>T401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Input brine effectiveness"},null,null,null,{"$f":"INPUT!R403","v":7.0255901149872093},null,null,null,null,{"$f":"INPUT!W403","v":9.6536475766302789},{"$f":"INPUT!X403","v":6.7575533036411946}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R405","v":"CALCULATE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Binary A1'!D29","v":7.0255901149872093},null,null,{"$f":"'Binary A1'!F29","v":6.6259209419855383},null,{"$f":"'Binary A1'!H29","v":9.6536475766302789},{"$f":"'Binary A1'!J29","v":4.9179130804910463},null,{"$f":"T406-Y406","v":-2.6280574616430696}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R407","v":" "}]
[{"$f":"INPUT!T408","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,null,null,{"$f":"IF('Input A1'!$A402=0,T406,'Input A1'!C403)","v":7.0255901149872093},null,{"$f":"INPUT!T408","v":1},{"$f":"IF('Input A1'!$A402=0,W406,$T408*$V408)","v":6.6259209419855383},null,{"$f":"IF('Input A1'!$B402=0,Y403,$Y406)","v":9.6536475766302789},{"$f":"IF('Input A1'!$B402=0,Z403,$Z406)","v":6.7575533036411946}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T408*3.6*2.20462","v":55.759523325491159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,null,null,{"$f":"'Summary A1'!H295","v":34225.10312793553},null,null,{"$f":"'Summary A1'!J295","v":56724.54473810675}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,{"$f":"INPUT!R413","v":"carbon stl"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,{"$f":"INPUT!R414","v":1},null,null,{"$f":"T414","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,null,null,{"$f":"'Binary B2'!E39","v":412.76297630638584},null,null,{"$f":"'Binary B2'!E84","v":382.42217164072844},null,{"$f":"'Binary B2 10-90s'!E39","v":424.20750928498876},{"$f":"'Binary B2 10-90s'!E88","v":411.71422078545589}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,{"$f":"INPUT!R416","v":1},null,null,{"$f":"INPUT!U416","v":0.93},null,{"$f":"INPUT!W416","v":1},{"$f":"INPUT!X416","v":1},null,{"$f":"T416-W416","v":6.9999999999999951E-2},{"$f":"T416-Y416","v":0},{"$f":"T416-Z416","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,null,null,{"$f":"'Binary B2'!E37","v":275.58164091505114},null,null,{"$f":"'Binary B2'!E82","v":225.33010996844808},null,{"$f":"'Binary B2 10-90s'!E37","v":890.83076883455419},{"$f":"'Binary B2 10-90s'!E86","v":252.2353885500379}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,null,{"$f":"INPUT!R418","v":1},null,null,{"$f":"INPUT!U418","v":0.93},null,{"$f":"INPUT!W418","v":1},{"$f":"INPUT!X418","v":1},null,{"$f":"T418-W418","v":6.9999999999999951E-2},{"$f":"T418-Y418","v":0},{"$f":"T418-Z418","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,null,null,{"$f":"'Binary B2'!E36","v":57.908859285797973},null,null,{"$f":"'Binary B2'!E81","v":48.682818201403308},null,{"$f":"'Binary B2 10-90s'!E36","v":92.617977356329817},{"$f":"'Binary B2 10-90s'!E85","v":55.193156791502176}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,null,{"$f":"INPUT!R420","v":1},null,null,{"$f":"INPUT!U420","v":0.93},null,{"$f":"INPUT!W420","v":1},{"$f":"INPUT!X420","v":1},null,{"$f":"T420-W420","v":6.9999999999999951E-2},{"$f":"T420-Y420","v":0},{"$f":"T420-Z420","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,null,null,{"$f":"'Binary B2'!E38","v":26.955018694824094},null,null,{"$f":"'Binary B2'!E83","v":19.946949248207307},null,{"$f":"'Binary B2 10-90s'!E38","v":44.100974520647334},{"$f":"'Binary B2 10-90s'!E87","v":25.616958542204159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,null,{"$f":"INPUT!R422","v":1},null,null,{"$f":"INPUT!U422","v":0.93}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs",null,null,null,{"$f":"INPUT!R423","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"INPUT!R424","v":0.05},null,null,{"$f":"T424","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"INPUT!R425","v":0.05},null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs",null,null,null,{"$f":"'Binary B2'!E64","v":2.6609043337795173},null,null,{"$f":"'Binary B2'!E108","v":2.647454288498166}]
[{"$f":"IF(T427=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,{"$f":"INPUT!R427","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,{"$f":"INPUT!R428","v":0},null,null,null,null,null,null,null,{"$f":"T428-V429","v":-0.93},{"$f":"T428-Y429","v":-2.6609043337795173},{"$f":"T428-Z429","v":-2.6609043337795173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,null,{"$f":"IF('Input A1'!A427=1,T426,T428)","v":2.6609043337795173},null,{"$f":"INPUT!T429","v":0.93},{"$f":"IF('Input A1'!A427=0,T428,W426)*V429","v":2.4621324883032947},null,{"$f":"INPUT!W429","v":2.6609043337795173},{"$f":"INPUT!X429","v":2.6609043337795173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Project Costs",null,null,null,{"$f":"INPUT!R430","v":0}]
[{"$f":"IF(T431=G9,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,null,{"$f":"INPUT!R431","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,{"$f":"INPUT!R432","v":2500000},null,{"$f":"INPUT!T432","v":1},{"$f":"T432*V432","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,null,{"$f":"INPUT!R433","v":0.12},null,{"$f":"INPUT!T433","v":1},{"$f":"T433*V433","v":0.12},null,{"$f":"INPUT!W433","v":0.12},{"$f":"INPUT!X433","v":0.12},null,{"$f":"T433-W433","v":0},{"$f":"T433-Y433","v":0},{"$f":"T433-Z433","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used",null,null,null,{"$f":"'Binary B1'!D56","v":2.9802128538330597},null,null,{"$f":"'Binary B1'!D144","v":2.7575883868996898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,null,null,{"$f":"'Binary B1'!D57","v":2304.3258960940939}]
[{"$f":"IF(T437=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,null,{"$f":"INPUT!R437","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,null,null,{"$f":"INPUT!R438","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,null,null,{"$f":"IF('Input A1'!A437=0,T438,T436)","v":2304.3258960940939},null,null,null,null,{"$f":"INPUT!W439","v":2304.3258960940939},{"$f":"INPUT!X439","v":2304.3258960940939}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,null,null,null,null,null,{"$f":"'Binary B1'!D145","v":1865.1832835919279}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on reference plant equipment cost",null,null,null,null,null,null,{"$f":"'Binary B1'!E145","v":3542.4372754648775}]
[{"$f":"IF(T445=H8,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,null,{"$f":"INPUT!R445","v":"Performance"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,null,null,null,null,null,{"$f":"IF('Input A1'!A445=0,W443,W444)","v":1865.1832835919279}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Change for Improved Plant",null,null,null,null,null,{"$f":"INPUT!T447","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,null,null,{"$f":"T439","v":2304.3258960940939},null,null,{"$f":"V447*W446","v":1865.1832835919279}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,null,{"$f":"INPUT!R450","v":7.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,null,null,{"$f":"'Binary B2'!E42*T450/43560","v":12.49486242830031},null,null,{"$f":"'Binary B2'!E87*T450/43560","v":18.207223807330493}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T451*1000/'Summary A1'!H295","v":0.36507888322772175},null,null,{"$f":"W451*1000/'Summary A1'!J295","v":0.32097611168837004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[{"$f":"IF(INPUT!P456=$C$12,1,2)","v":2},null,{"$f":"IF(A456=1,T456,(T456-32)/1.8)","v":10},"C",{"$f":"IF(A456=1,T456*1.8+32,T456)","v":50},"F",null,null,null,null,null,null,null,null,null,"T,wet bulb",null,null,null,{"$f":"INPUT!R456","v":50},null,null,{"$f":"T456","v":50},null,{"$f":"INPUT!W456","v":50},{"$f":"INPUT!X456","v":50}]
[{"$f":"IF(INPUT!P457=G$16,1,2)","v":2},null,{"$f":"IF(A457=1,T457,T457/K457)","v":101.35295857559794},"kPa",{"$f":"IF(A457=1,T457*K457,T457)","v":14.7},"psi",{"$f":"IF(A457=1,W457,W457/K457)","v":101.35295857559794},"kPa",{"$f":"IF(A457=1,W457*K457,W457)","v":14.7},"psi",{"$f":"14.50377/100","v":0.14503769999999999},null,null,null,null,"Atmospheric pressure",null,null,null,{"$f":"INPUT!R457","v":14.7},null,null,{"$f":"T457","v":14.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies",null,null,null,{"$f":"INPUT!R458","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,{"$f":"INPUT!R459","v":0.8},null,null,{"$f":"INPUT!U459","v":0},null,{"$f":"INPUT!W459","v":0.8},{"$f":"INPUT!X459","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,{"$f":"INPUT!R460","v":0.98},null,null,{"$f":"T460","v":0.98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,{"$f":"INPUT!R461","v":0.75},null,null,{"$f":"INPUT!U461","v":0},null,{"$f":"INPUT!W461","v":0.75},{"$f":"INPUT!X461","v":0.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure",null,null,null,{"$f":"INPUT!R462","v":0}]
[{"$f":"IF(T463=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,{"$f":"INPUT!R463","v":"Yes"}]
[{"$f":"T464","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,null,null,{"$f":"INPUT!R464","v":2},null,null,{"$f":"T464","v":2}]
[{"$f":"IF(T465=J8,1,2)","v":2},null,null,null,{"$f":"'GF Pumping A2'!G245","v":177.0461365835294},null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",null,null,null,{"$f":"INPUT!R465","v":"Calculate"}]
[{"$f":"IF(INPUT!P466=D$16,1,2)","v":2},null,{"$f":"IF(A466=1,T466,T466/K466)","v":0},"bar",{"$f":"IF(A466=1,T466*K466,T466)","v":0},"psi",{"$f":"IF(A466=1,T466,T466/K466)","v":0},"bar",{"$f":"IF(A466=1,INPUT!T466*K466,INPUT!T466)","v":0},"psi",14.503769999999999,null,null,null,null,"Input High Pressure Flash pressure",null,null,null,{"$f":"INPUT!R466","v":0},null,null,{"$f":"T466","v":0}]
[{"$f":"IF(INPUT!P467=D$16,1,2)","v":2},null,{"$f":"IF(A467=1,T467,T467/K466)","v":0},"bar",{"$f":"IF(A467=1,T467*K466,T467)","v":0},"psi",{"$f":"IF(A467=1,INPUT!T467,INPUT!T467/K466)","v":0},"bar",{"$f":"IF(A467=1,INPUT!T467*K466,INPUT!T467)","v":0},"psi",null,null,null,null,null,"Input Low Pressure Flash pressure",null,null,null,{"$f":"INPUT!R467","v":0},null,null,0]
[{"$f":"IF(INPUT!P468=D$16,1,2)","v":2},null,{"$f":"E468/K466","v":2.727678101966335},"bar",{"$f":"'Flash Plant F1- Reference'!D62","v":39.56161582495627},"psi",{"$f":"I468/K466","v":2.727678101966335},"bar",{"$f":"IF(A468=1,W468*E491,W468)","v":39.56161582495627},"psi",null,null,null,null,null,"Calculated High Pressure Flash pressure",null,null,null,{"$f":"IF('Input A1'!A468=1,'Input A1'!C468,'Input A1'!E468)","v":39.56161582495627},null,null,{"$f":"'Flash Plant F1- Improved'!E62","v":39.56161582495627},null,{"$f":"'Flash Plant F1-P10%'!D62","v":39.56161582495627},{"$f":"'Flash Plant F1-P90%'!D62","v":39.56161582495627}]
[{"$f":"IF(INPUT!P469=D$16,1,2)","v":2},null,{"$f":"IF(T464=1,\"NA\",E469/K466)","v":1.0824771766237331},"bar",{"$f":"IF(T464=1,\"NA\",'Flash Plant F1- Reference'!D63)","v":15.7},"psi",{"$f":"I469/K466","v":1.0824771766237331},"bar",{"$f":"IF(A469=1,W62*K466,W469)","v":15.7},"psi",null,null,null,null,null,"Calculated Low Pressure Flash pressure",null,null,null,{"$f":"IF('Input A1'!A469=1,'Input A1'!C469,'Input A1'!E469)","v":15.7},null,null,{"$f":"'Flash Plant F1- Improved'!D63","v":15.7},null,{"$f":"'Flash Plant F1-P10%'!D63","v":15.7},{"$f":"'Flash Plant F1-P90%'!D63","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[{"$f":"IF(INPUT!P471=G$16,1,2)","v":2},null,{"$f":"IF(A471=1,T471,T471/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A471=1,T471*K471,T471)","v":1},"psi",{"$f":"IF(A471=1,W471,W471/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A471=1,W471*K471,W471)","v":1},"psi",{"$f":"14.50377/100","v":0.14503769999999999},null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,null,null,{"$f":"INPUT!R471","v":1},null,null,{"$f":"T471","v":1}]
[{"$f":"IF(INPUT!P472=G$16,1,2)","v":2},null,{"$f":"IF(A472=1,T472,T472/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A472=1,T472*K471,T472)","v":1},"psi",{"$f":"IF(A472=1,W472,W472/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A472=1,W472*K471,W472)","v":1},"psi",null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,null,null,{"$f":"INPUT!R472","v":1},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[{"$f":"IF(T474=L1,1,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,null,null,{"$f":"INPUT!R474","v":"surface"}]
[{"$f":"IF(INPUT!P475=D12,1,2)","v":2},null,{"$f":"IF(A475=1,T475,T475/3.28083)","v":19.812059753172218},"m",{"$f":"IF(A475=1,T475*3.28083,T475)","v":65},"ft",null,null,null,null,null,null,null,null,null,"CW pump head",null,null,null,{"$f":"INPUT!R475","v":65},null,null,{"$f":"T475","v":65}]
[{"$f":"IF(INPUT!P476=$C$12,1,2)","v":2},null,{"$f":"IF(A476=1,T476,(T476-32*0)/1.8)","v":12.5},"C",{"$f":"IF(A476=1,T476*1.8+32*0,T476)","v":22.5},"F",null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cw",null,null,null,{"$f":"INPUT!R476","v":22.5},null,null,22.5,null,{"$f":"INPUT!W476","v":22.5},{"$f":"INPUT!X476","v":22.5}]
[{"$f":"IF(INPUT!P477=$C$12,1,2)","v":2},null,{"$f":"IF(A477=1,T477,(T477-32*0)/1.8)","v":4.166666666666667},"C",{"$f":"IF(A477=1,T477*1.8+32*0,T477)","v":7.5},"F",null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,null,null,{"$f":"INPUT!R477","v":7.5},null,null,7.5]
[{"$f":"IF(INPUT!P478=$C$12,1,2)","v":2},null,{"$f":"IF(A478=1,T478,(T478-32*0)/1.8)","v":2.7777777777777777},"C",{"$f":"IF(A478=1,T478*1.8+32*0,T478)","v":5},"F",null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,null,null,{"$f":"INPUT!R478","v":5},null,null,5]
[{"$f":"IF(INPUT!P479=H$16,1,2)","v":2},null,{"$f":"IF(A479=1,T479,T479/K479)","v":8.0010241310887782},"mm-Hg",{"$f":"IF(A479=1,T479*K479,T479)","v":0.315},"\"Hg",{"$f":"IF(A479=1,W479,W479/K479)","v":8.0010241310887782},"mm-Hg",{"$f":"IF(A479=1,W479*K479,W479)","v":0.315},"\"Hg",3.9369960000000002E-2,null,null,null,null,"Condenser NCG partial pressure",null,null,null,{"$f":"0.0000825*T481+0.15","v":0.315},null,null,{"$f":"T479","v":0.315},null,{"$f":"0.0000825*Y481+0.15","v":0.315},0.315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,null,null,{"$f":"INPUT!R481","v":2000},null,null,{"$f":"T481","v":2000},null,{"$f":"INPUT!W481","v":2000},{"$f":"INPUT!X481","v":2000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,{"$f":"INPUT!R482","v":44},null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,null,null,{"$f":"INPUT!R483","v":20},null,null,20,null,{"$f":"INPUT!W483","v":20},{"$f":"INPUT!X483","v":20}]
[{"$f":"IF(T484=M1,1,IF(T484=M2,2,3))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,null,null,{"$f":"INPUT!R484","v":"Hybrid"},null,null,"Hybrid"]
[{"$f":"T485","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,{"$f":"INPUT!R485","v":3},null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,{"$f":"INPUT!R486","v":0.7},null,null,{"$f":"T486","v":0.7}]
[null,null,{"$f":"IF($A$465=1,C466,C468)","v":2.727678101966335},"bar",{"$f":"IF($A$465=1,E466,E468)","v":39.56161582495627},"psi",{"$f":"IF($A$465=1,G466,G468)","v":2.727678101966335},"bar",{"$f":"IF($A$465=1,I466,I468)","v":39.56161582495627},"psi",null,null,null,null,null,"High Pressure Flash pressure Used",null,null,null,{"$f":"'Input A1'!E487","v":39.56161582495627},null,null,{"$f":"W468","v":39.56161582495627},null,{"$f":"Y468","v":39.56161582495627},{"$f":"Z468","v":39.56161582495627}]
[null,null,{"$f":"IF($A$465=1,C467,C469)","v":1.0824771766237331},"bar",{"$f":"IF($A$465=1,E467,E469)","v":15.7},"psi",{"$f":"IF($A$465=1,G467,G469)","v":1.0824771766237331},"bar",{"$f":"IF($A$465=1,I467,I469)","v":15.7},"psi",null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!C487","v":2.727678101966335},null,null,{"$f":"W487/K466","v":2.727678101966335},null,{"$f":"Y487/K466","v":2.727678101966335},{"$f":"Z487/K466","v":2.727678101966335}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,null,null,{"$f":"'Input A1'!E488","v":15.7},null,null,{"$f":"W469","v":15.7},null,{"$f":"Y469","v":15.7},{"$f":"Z469","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!C488","v":1.0824771766237331},null,null,{"$f":"W489/K466","v":1.0824771766237331},null,{"$f":"Y489/K466","v":1.0824771766237331},{"$f":"Z489/K466","v":1.0824771766237331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Flash Plant F1- Reference'!J11","v":5.8038269401662488},null,{"$f":"INPUT!T491","v":0},{"$f":"V491*T491","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[{"$f":"IF(INPUT!P494=K$12,1,2)","v":2},null,{"$f":"IF(A494=1,T494,T494*K494)","v":17.121821684669893},"KJ/h-m^2-C",{"$f":"IF(A494=1,T494/K494,T494)","v":350},"btu/h-sqft-F",{"$f":"IF(A494=1,W494,W494*K494)","v":17.121821684669893},"KJ/h-m^2-C",{"$f":"IF(A494=1,W494/K494,W494)","v":350},"btu/h-sqft-F",{"$f":"1/(1.8*1.055056*10.76391)","v":4.891949052762827E-2},null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,null,null,{"$f":"INPUT!R494","v":350},null,null,{"$f":"T494","v":350}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,null,null,{"$f":"INPUT!R495","v":200},null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs",null,null,null,{"$f":"'Summary A1'!H317","v":782.06494408806248},null,null,{"$f":"'Summary A1'!J317","v":{"$error":"#DIV/0!"}},null,{"$f":"'Summary A1'!L317","v":861.96267378460925},{"$f":"'Summary A1'!M317","v":772.51327596404053}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G63","v":402.96874830658646},null,null,{"$f":"'Flash Plant F2-Improved'!G63","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,{"$f":"INPUT!R498","v":1},null,null,{"$f":"INPUT!U498","v":0},null,{"$f":"INPUT!W498","v":1},{"$f":"INPUT!X498","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G64","v":25.831732911134569},null,null,{"$f":"'Flash Plant F2-Improved'!G64","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,null,{"$f":"INPUT!R500","v":1},null,null,{"$f":"INPUT!U500","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G65","v":71.339435288291853},null,null,{"$f":"'Flash Plant F2-Improved'!G65","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,null,{"$f":"INPUT!R502","v":1},null,null,{"$f":"INPUT!U502","v":0},null,{"$f":"INPUT!W502","v":1},{"$f":"INPUT!X502","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G66","v":95.834973791591423},null,null,{"$f":"'Flash Plant F2-Improved'!G66","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,null,{"$f":"INPUT!R504","v":1},null,null,{"$f":"INPUT!U504","v":0},null,{"$f":"INPUT!W504","v":1},{"$f":"INPUT!X504","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,null,null,{"$f":"'Flash Plant F2-Reference'!G67","v":45.787245551418017},null,null,{"$f":"'Flash Plant F2-Improved'!G67","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,null,{"$f":"INPUT!R506","v":1},null,null,{"$f":"INPUT!U506","v":0},null,{"$f":"INPUT!W506","v":1},{"$f":"INPUT!X506","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G68","v":55.634355374494369},null,null,{"$f":"'Flash Plant F2-Improved'!G68","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,null,{"$f":"INPUT!R508","v":1},null,null,{"$f":"INPUT!U508","v":0},null,{"$f":"INPUT!W508","v":1},{"$f":"INPUT!X508","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G69","v":84.668452864545856},null,null,{"$f":"'Flash Plant F2-Improved'!G69","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,null,{"$f":"INPUT!R510","v":1},null,null,{"$f":"INPUT!U510","v":0},null,{"$f":"INPUT!W510","v":1},{"$f":"INPUT!X510","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"INPUT!R512","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"INPUT!R513","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs",null,null,null,{"$f":"'Flash Plant F2-Reference'!E82","v":2.8158467619560557},null,null,{"$f":"'Flash Plant F2-Improved'!E82","v":2.8158467619560557}]
[{"$f":"IF(T515=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,{"$f":"INPUT!R515","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,{"$f":"INPUT!R516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,null,{"$f":"IF('Input A1'!A515=1,T514,T516)","v":2.8158467619560557},null,{"$f":"INPUT!T517","v":0},{"$f":"IF(A515=1,W514,T517)*V517","v":0},null,{"$f":"INPUT!W517","v":0},{"$f":"INPUT!X517","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs",null,null,null,{"$f":"INPUT!R518","v":0}]
[{"$f":"IF(T519=G8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,null,{"$f":"INPUT!R519","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost",null,null,null,{"$f":"INPUT!R520","v":0},null,null,{"$f":"INPUT!U520","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,{"$f":"INPUT!R521","v":0.12},null,{"$f":"INPUT!T521","v":0},{"$f":"T521*V521","v":0},null,{"$f":"INPUT!W521","v":0.12},{"$f":"INPUT!X521","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used",null,null,null,{"$f":"IF(T519=\"Fixed\",T520,T521*'Flash Plant F2-Reference'!E85)","v":7471529.1100294003},null,null,{"$f":"IF(T519=\"Fixed\",W520,W521*'Flash Plant F2-Improved'!E85)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(Y519=\"Fixed\",Y520,Y521*'Flash Plant F2-P10%'!E85)","v":0},{"$f":"IF(T519=\"Fixed\",Z520,Z521*'Flash Plant F2-P90%'!E85)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier",null,null,null,{"$f":"'Flash Plant F2-Reference'!E88","v":3.1537483733907825},null,null,{"$f":"'Flash Plant F2-Improved'!E88","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!E88","v":0},{"$f":"'Flash Plant F2-P90%'!E88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!E89","v":2466.4360453036807},null,null,{"$f":"'Flash Plant F2-Improved'!E89","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!E89","v":0},{"$f":"'Flash Plant F2-P90%'!E89","v":0}]
[{"$f":"IF(T525=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,{"$f":"INPUT!R525","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,null,null,{"$f":"INPUT!R526","v":0},null,{"$f":"INPUT!T526","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,null,null,{"$f":"IF('Input A1'!A525=0,T526,T524)","v":2466.4360453036807},null,null,{"$f":"IF(A525=0,V526*T527,W524)","v":{"$error":"#DIV/0!"}},null,{"$f":"INPUT!W527","v":2466.4360453036807},{"$f":"INPUT!X527","v":2466.4360453036807}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T496*T516*(1+T521)","v":0},null,null,{"$f":"W496*V517*(1+W521)","v":{"$error":"#DIV/0!"}},null,{"$f":"Y496*Y516*(1+Y521)","v":0},{"$f":"Z496*Z516*(1+Z521)","v":0}]

{"sheet":"Summary A1","index":20,"n_rows":320,"n_cols":20,"rows_kept":320,"cut":false,"hidden":true,"merged":[[29,5,29,9],[20,5,20,12]]}
[]
[null,null,null,null,null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"GETEM  -  SUMMARY WORKSHEET"]
[null,"Flash (0) or Binary (1)",null,null,null,"HIGH-LEVEL SUMMARY",null,"Reference Case",null,"Improved Scenario",null,"10% Scenario Hydrothermal Case C","90% Scenario Hydrothermal Case C"]
[null,null,null,null,null,"TECHNOLOGY YEAR",null,{"$f":"'Input A1'!T35","v":2012}]
[{"$f":"'Input A1'!A48","v":0},"Method used for LCOE calc",null,null,null,"COST OF ELECTRICITY","cent / kWh",{"$f":"IF(A24=0,'EERE COE'!D124*100,IF(A276=0,'LCOE Flash'!D15,'LCOE Binary'!D15))","v":13.70822715237269},null,{"$f":"IF(A24=0,'EERE COE'!D268*100,IF(A276=0,'LCOE Flash'!D16,'LCOE Binary'!D16))","v":6.5485140144333416},null,{"$f":"IF(A24=0,'EERE COE 10-90'!D124*100,IF(A276=0,'LCOE Flash 10-90s'!D15,'LCOE Binary 10-90s'!D15))","v":16.550735269158189},{"$f":"IF(A24=0,'EERE COE 10-90'!D268*100,IF(A276=0,'LCOE Flash 10-90s'!D16,'LCOE Binary 10-90s'!D16))","v":13.727325274567523}]
[{"$f":"'Input A1'!A75","v":0},"EGS (1) or Hydro (0)",null,null,null,"RESOURCE TYPE",null,{"$f":"IF(A25=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,null,null,null,null,"CONVERSION SYSTEM",null,{"$f":"IF(A276=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,null,null,null,null,"POWER SALES","kW",{"$f":"H279*1000","v":30000},null,{"$f":"J279*1000","v":50000.000000000007},null,{"$f":"L279*1000","v":29999.999999999996},30000.000000000004]
[null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":0},"note"]
[]
[null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse.",null,null,null,null,null,null,null,null,{"$f":"SUM(O50:O304)","v":-137295647.8549431},{"$f":"SUM(P50:P304)","v":-1370277.3248282415},null,{"$f":"SUM(R50:R304)","v":-47738048.358328685}]
[null,null,null,null,null,"SUMMARY of PROJECT PHASES & SCENARIOS"]
[null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,null,"Year of Scenario Estimate Dollars",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,null,null,null,"Method Used to Determine Generation Costs",null,{"$f":"'Input A1'!T48","v":"EERE Approach"}]
[null,null,null,null,null,"Discount Rate by Project Phase"]
[null,null,null,null,null,"Exploration",null,{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"'Input A1'!W62","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Confirmation",null,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"'Input A1'!W63","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Well Field Development (&Stimulation)",null,{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"'Input A1'!W64","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Power Plant Construction",null,{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W65","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Plant Operation",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Project Phase Duration"]
[null,null,null,null,null,"Exploration","yr",{"$f":"'Input A1'!T52","v":2},null,{"$f":"'Input A1'!W52","v":1},null,{"$f":"'Input A1'!Y52","v":2},{"$f":"'Input A1'!Z52","v":2}]
[null,null,null,null,null,"Confirmation","yr",{"$f":"'Input A1'!T53","v":1.5},null,{"$f":"'Input A1'!W53","v":1},null,{"$f":"'Input A1'!Y53","v":1.5},{"$f":"'Input A1'!Z53","v":1.5}]
[null,null,null,null,null,"Well Field Development (&Stimulation)","yr",{"$f":"'Input A1'!T55","v":1.5},null,{"$f":"'Input A1'!W55","v":1.25},null,{"$f":"'Input A1'!Y55","v":1.5},{"$f":"'Input A1'!Z55","v":1.5}]
[null,null,null,null,null,"Power Plant","yr",{"$f":"'Input A1'!T56","v":2},null,{"$f":"'Input A1'!W56","v":1.5},null,{"$f":"'Input A1'!Y56","v":2},{"$f":"'Input A1'!Z56","v":2}]
[null,null,null,null,null,"Project/Plant Life","yr",{"$f":"'Input A1'!T46","v":30},null,{"$f":"'Input A1'!W46","v":30},null,{"$f":"'Input A1'!Y46","v":30},{"$f":"'Input A1'!Z46","v":30}]
[null,null,null,null,null,"Plant Utilization Factor",null,{"$f":"'Input A1'!T40","v":0.95},null,{"$f":"'Input A1'!W40","v":0.95},null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,null,null,null,null,"RESOURCE DEFINITION"]
[null,null,null,null,null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"}]
[null,null,null,null,null,"Resource Temperature Used","C",{"$f":"'Input A1'!C77","v":175},null,{"$f":"'Resource A1'!E7","v":175},null,{"$f":"'Resource A1'!G7","v":175},{"$f":"'Resource A1'!H7","v":175},null,{"$f":"H50-L50","v":0},{"$f":"H50-M50","v":0},null,{"$f":"H50-J50","v":0},{"$f":"L50-M50","v":0},{"$f":"J50-M50","v":0}]
[null,null,null,null,null,null,"F",{"$f":"'Resource A1'!D8","v":347},null,{"$f":"'Resource A1'!E8","v":347},null,{"$f":"'Resource A1'!G8","v":347},{"$f":"'Resource A1'!H8","v":347},null,{"$f":"H51-L51","v":0},0,null,{"$f":"H51-J51","v":0},{"$f":"L51-M51","v":0},{"$f":"J51-M51","v":0}]
[null,null,null,null,null,"Resource Depth Used","m",{"$f":"'Resource A1'!D9","v":1500},null,{"$f":"'Resource A1'!E9","v":1500},null,{"$f":"'Resource A1'!G9","v":1500},{"$f":"'Resource A1'!H9","v":1500},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"ft",{"$f":"'Resource A1'!D10","v":4921.2449999999999},null,{"$f":"'Resource A1'!E10","v":4921.2449999999999},null,{"$f":"'Resource A1'!G10","v":4921.2449999999999},{"$f":"'Resource A1'!H10","v":4921.2449999999999},null,0,0,null,0,0,0]
[null,null,null,null,null,"Earth Temperature Gradient","C/m",{"$f":"'Resource A1'!D51","v":0.10893333333333334},"note",{"$f":"'Resource A1'!E51","v":0.10893333333333334},null,{"$f":"'Resource A1'!G51","v":0.10893333333333334},{"$f":"'Resource A1'!H51","v":0.10893333333333334},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"F/ ft",{"$f":"'Resource A1'!D52","v":5.9765364252338589E-2},null,{"$f":"'Resource A1'!E52","v":5.9765364252338589E-2},null,{"$f":"'Resource A1'!G52","v":5.9765364252338589E-2},{"$f":"'Resource A1'!H52","v":5.9765364252338589E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Geofluid Temperature Loss in Well","C",{"$f":"'Reservoir A2'!D459","v":0.79217944307553501},null,{"$f":"'Reservoir A2'!G464","v":0.79217944307553501},null,{"$f":"'Reservoir A2'!J464","v":0.79217944307553501},{"$f":"'Reservoir A2'!M459","v":0.79217944307553501},null,0,0,null,0,{"$f":"L56-M56","v":0},0]
[null,null,null,null,null,null,"F",{"$f":"H56*1.8","v":1.4259229975359631},null,{"$f":"J56*1.8","v":1.4259229975359631},null,{"$f":"L56*1.8","v":1.4259229975359631},{"$f":"M56*1.8","v":1.4259229975359631},null,0,0,null,0,0,0]
[null,null,null,null,null,"RESOURCE EXPLORATION",null,{"$f":"H82","v":19094955.915385347},null,{"$f":"J82","v":7918453.3315543896},null,{"$f":"L82","v":19068878.452948779},{"$f":"M82","v":19098970.822306994},null,{"$f":"H58-L58","v":26077.462436567992},-4014.9069216474891,null,11176502.583830956,-30092.369358215481,-11180517.490752604]
[null,null,null,null,null,"Project Scenario",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Project Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Resource Potential Discovered","MW",{"$f":"'Input A1'!T82","v":300},null,{"$f":"'Input A1'!W82","v":300},null,{"$f":"'Input A1'!T82","v":300},{"$f":"'Input A1'!T82","v":300},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A83","v":1},"Proportion Expl cost - Y(0), N(1)",null,null,null,"Exploration Costs Proportioned with Resource Potential",null,{"$f":"'Input A1'!T83","v":"No"},null,{"$f":"H62","v":"No"},null,{"$f":"H62","v":"No"},{"$f":"H62","v":"No"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Plant Power Output","MW",{"$f":"H295/1000","v":34.225103127935533},null,{"$f":"J295/1000","v":56.724544738106751},null,{"$f":"L295/1000","v":32.932505059482978},{"$f":"M295/1000","v":34.438435283501256},null,{"$f":"H63-L63","v":1.2925980684525555},-0.21333215556572327,null,-22.499441610171218,-1.5059302240182788,22.286109454605494]
[null,null,null,null,null,"Number of Exploration Sites Evaluated",null,{"$f":"'Input A1'!T85","v":6},null,{"$f":"'Input A1'!W85","v":5},null,{"$f":"'Input A1'!Y85","v":6},{"$f":"'Input A1'!Z85","v":6},null,0,0,null,1,0,-1]
[null,null,null,null,null,"Cost of non-drilling activities per site",null,{"$f":"'Input A1'!F84","v":500000},null,{"$f":"'Input A1'!H84","v":350000},null,{"$f":"'Input A1'!Y89","v":500000},{"$f":"'Input A1'!Z89","v":500000},null,0,0,null,150000,0,-150000]
[null,null,null,null,null,"Permitting cost for non-drilling activities per site",null,{"$f":"'Input A1'!T86","v":60000},null,{"$f":"'Input A1'!W86","v":60000},null,{"$f":"'Input A1'!T86","v":60000},{"$f":"'Input A1'!T86","v":60000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Estimated Lease Size","acre",{"$f":"'lease size'!D17","v":733.03943590230074},null,{"$f":"'lease size'!E17","v":1038.3703506043325},null,{"$f":"'lease size'!F17","v":559.18968632519045},{"$f":"'lease size'!G17","v":759.80548204662512}]
[null,null,null,null,null,"Leasing Costs per site",null,{"$f":"H67*'Input A1'!T156","v":21991.183077069021},null,{"$f":"J67*'Input A1'!W156","v":31151.110518129975},null,{"$f":"L67*'Input A1'!Y156","v":16775.690589755715},{"$f":"M67*'Input A1'!Z156","v":22794.164461398752},null,null,null,null,null,-6018.4738716430365,8356.9460567312235]
[null,null,null,null,null,"Number of sites where Exploration Drilling is Done","per project",{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T153)","v":5},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!W153)","v":3},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!Y153)","v":5},{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!Z153)","v":5},null,0,0,null,2,0,-2]
[null,null,null,null,null,"Site Exploration Drilling Costs (if drilled)",null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!T154)","v":3000000},null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!W154)","v":1800000},null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!Y154)","v":3000000},{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!Z154)","v":3000000}]
[null,null,null,null,null,"Permitting cost for Exploration/Confirmation Drilling per site",null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":125000},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!W155)","v":125000},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":125000},{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":125000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Other Costs incurred during drilling",null,{"$f":"'Input A1'!T157","v":0},null,{"$f":"'Input A1'!W157","v":0},null,{"$f":"'Input A1'!T157","v":0},{"$f":"'Input A1'!T157","v":0},null,null,null,null,0,0,0]
[0,"ExpW full size - N(0), Y(1)",null,null,null,"# Successful Exploration Wells Supporting Fluid Production to Plant",null,{"$f":"IF(A73=1,1,0)","v":0},null,{"$f":"IF(A73=1,1,0)","v":0},null,{"$f":"IF(A73=1,1,0)","v":0},{"$f":"IF(A73=1,1,0)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Exploration Well Depth","ft",{"$f":"H53","v":4921.2449999999999},null,{"$f":"H53","v":4921.2449999999999},null,null,null,null,null,null,null,0,0,4921.2449999999999]
[null,null,null,null,null,"Estimated Exploration Costs",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A152","v":0},"Drill ExpW - Y(0), N(1)",null,null,null,"Total Exploration Drilling Costs ",null,{"$f":"IF($A76=1,0,H69*H70)","v":15000000},null,{"$f":"IF($A76=1,0,J69*J70)","v":5400000},null,{"$f":"IF($A76=1,0,L69*L70)","v":15000000},{"$f":"IF($A76=1,0,M69*M70)","v":15000000},null,0,0,null,9600000,0,-9600000]
[null,null,null,null,null,"Total Exploration Non-Drilling Costs Used",null,{"$f":"H65*H64+H69*H72","v":3000000},null,{"$f":"J65*J64+J69*J72","v":1750000},null,{"$f":"L65*L64+L69*L72","v":3000000},{"$f":"M65*M64+M69*M72","v":3000000},null,0,0,null,1250000,0,-1250000]
[null,null,null,null,null,"Permitting Costs for all Exploration Activities ",null,{"$f":"H64*H66+MAX(H69,H85)*H71","v":985000},null,{"$f":"J64*J66+MAX(J69,J85)*J71","v":675000},null,{"$f":"L64*L66+MAX(L69,L85)*L71","v":985000},{"$f":"M64*M66+MAX(M69,M85)*M71","v":985000},null,0,0,null,310000,0,-310000]
[null,null,null,null,null,"Leasing Costs",null,{"$f":"H68*MAX(H69,H85)","v":109955.91538534511},null,{"$f":"J68*MAX(J69,J85)","v":93453.331554389923},null,{"$f":"L68*MAX(L69,L85)","v":83878.452948778577},{"$f":"M68*MAX(M69,M85)","v":113970.82230699377},null,null,null,null,null,-30092.36935821519,-20517.490752603844]
[null,null,null,null,null,"Total Lease Acreage for Successful Project","acre",{"$f":"'lease size'!D19","v":3665.1971795115037},null,{"$f":"'lease size'!E19","v":3115.1110518129976},null,{"$f":"'lease size'!F19","v":2795.9484316259523},{"$f":"'lease size'!G19","v":3799.0274102331255}]
[null,null,null,null,null,"Ratio of Exploration Costs if Proportioned (else 1)",null,{"$f":"IF(A62=1,1,H63/H61)","v":1},null,{"$f":"IF($A62=1,1,J63/J61)","v":1},null,{"$f":"IF($A62=1,1,L63/L61)","v":1},1,null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Exploration Costs",null,{"$f":"SUM(H76:H79)*H81","v":19094955.915385347},null,{"$f":"SUM(J76:J79)*J81","v":7918453.3315543896},null,{"$f":"SUM(L76:L79)*L81","v":19068878.452948779},{"$f":"SUM(M76:M79)*M81","v":19098970.822306994},null,26077.462436567992,-4014.9069216474891,null,11176502.583830956,-30092.369358215481,-11180517.490752604]
[null,null,null,null,null,"RESOURCE CONFIRMATION",null,{"$f":"H105","v":28213282.468901817},null,{"$f":"J105","v":8997745.9187977128},null,{"$f":"L105","v":28213282.468901817},28213282.468901817,null,0,0,null,19215536.550104104,0,-19215536.550104104]
[null,null,null,null,null,"Confirmation Scenario",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Number of Confirmation Sites",null,{"$f":"'Input A1'!T159","v":2},null,{"$f":"INPUT!U159","v":1.5},null,{"$f":"'Input A1'!Y159","v":2},{"$f":"'Input A1'!Z159","v":2},null,0,0,null,0.5,0,-0.5]
[null,null,null,null,null,"Number of Wells Drilled at each 'Unsuccessful Site'",null,{"$f":"'Input A1'!T161","v":2},null,{"$f":"'Input A1'!W161","v":2},null,{"$f":"'Input A1'!T161","v":2},{"$f":"'Input A1'!T161","v":2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Number of Stimulations at Unsuccessful Sites",null,{"$f":"(H85-1)","v":1},null,{"$f":"(J85-1)","v":0.5},null,{"$f":"(L85-1)","v":1},{"$f":"(M85-1)","v":1}]
[null,null,null,null,null,"Number of Confirmation Well is Based on ",null,{"$f":"'Input A1'!T163","v":"Well Count"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A163","v":0},"Well Count (0), Prod Capacity (1)",null,null,null,"Production Capacity to be Confirmed",null,{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"},null,{"$f":"IF($A89=0,\"NA\",'Input A1'!W165)","v":"NA"},null,{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"},{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"}]
[null,null,null,null,null,"Production Capacity per Well",null,{"$f":"H279/H112","v":4.8875987123011999},null,{"$f":"J279/J112","v":4.63533876035721},null,{"$f":"L279/L112","v":6.979497745618124},{"$f":"M279/M112","v":4.6720078903014377}]
[null,null,null,null,null,"Confirmation Drilling Success Rate at Successful Site",null,{"$f":"'Input A1'!T162","v":0.6},null,{"$f":"'Input A1'!W162","v":0.75},null,{"$f":"'Input A1'!Y162","v":0.6},{"$f":"'Input A1'!Z162","v":0.6},null,0,0,null,-0.15000000000000002,0,0.15000000000000002]
[null,null,null,null,null,"Cost per Confirmation Well",null,{"$f":"'Input A1'!T170*'Summary A1'!H109","v":3797725.5059730364},null,{"$f":"'Input A1'!W172","v":2278635.3035838217},null,{"$f":"'Input A1'!Y170*'Summary A1'!L109","v":3797725.5059730364},{"$f":"'Input A1'!Z170*'Summary A1'!M109","v":3797725.5059730364},null,0,0,null,1519090.2023892147,0,-1519090.2023892147]
[null,null,null,null,null,"# of Confirmation Wells Drilled",null,{"$f":"(H96)/H91+(H85-1)*H86","v":7},null,{"$f":"(J96)/J91+(J85-1)*J86","v":3.6666666666666665},null,{"$f":"(L96)/L91+(L85-1)*L86","v":7},{"$f":"(M96)/M91+(M85-1)*M86","v":7},null,0,0,null,3.3333333333333335,0,-3.3333333333333335]
[null,null,null,null,null,"Are successful confirmation wells stimulated?",null,{"$f":"'Input A1'!T181","v":"No"},null,{"$f":"H94","v":"No"},null,{"$f":"H94","v":"No"},{"$f":"H94","v":"No"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A181","v":0},"stimulate ConfirmW - N(0), Y(1)",null,null,null,"Stimulation Cost per Injection Well",null,{"$f":"IF(A95=0,0,'Input A1'!T183)","v":0},null,{"$f":"IF(A95=0,0,'Input A1'!W183)","v":0},null,{"$f":"IF(A95=0,0,'Input A1'!Y183)","v":0},{"$f":"IF(A95=0,0,'Input A1'!Z183)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"# of Successful Confirmation Wells",null,{"$f":"IF($A89=0,'Input A1'!T164,H89*H279/H90)","v":3},null,{"$f":"IF($A89=0,'Input A1'!W164,J89*J279/J90)","v":2},null,{"$f":"IF($A89=0,'Input A1'!Y164,L89*L279/L90)","v":3},{"$f":"IF($A89=0,'Input A1'!Z164,M89*M279/M90)","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"Production Capacity Confirmed","MW",{"$f":"H96*H90","v":14.6627961369036},null,{"$f":"J96*J90","v":9.2706775207144201},null,{"$f":"L96*L90","v":20.93849323685437},{"$f":"M96*M90","v":14.016023670904314},null,{"$f":"H97-L97","v":-6.2756970999507704},{"$f":"H97-M97","v":0.64677246599928573},null,5.3921186161891796,6.9224695659500561,-4.7453461501898939]
[null,null,null,null,null,null,"% of total",{"$f":"H97/H279","v":0.48875987123011999},null,{"$f":"J97/J279","v":0.18541355041428836},null,{"$f":"L97/L279","v":0.6979497745618124},{"$f":"M97/M279","v":0.46720078903014373},null,-0.20918990333169241,2.1559082199976265E-2,null,0.30334632081583163,0.23074898553166867,-0.28178723861585536]
[null,null,null,null,null,"Estimated Confirmation Costs",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Confirmation Drilling Costs",null,{"$f":"H93*H92","v":26584078.541811254},null,{"$f":"J93*J92","v":8354996.113140679},null,{"$f":"L93*L92","v":26584078.541811254},26584078.541811254,null,0,0,null,18229082.428670574,0,-18229082.428670574]
[null,null,null,null,null,"Stimulation Cost",null,{"$f":"H95*H96*(H114/(H112+H114))+H95*H87","v":0},null,{"$f":"J95*J96*(J114/(J112+J114))+J95*J87","v":0},null,{"$f":"L95*L96*(L114/(L112+L114))+L95*L87","v":0},{"$f":"M95*M96*(M114/(M112+M114))+M95*M87","v":0},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A175","v":1},"ND Confirmation - fixed (0), % (1)",null,null,null,"Other Confirmation Non-Drilling Costs",null,{"$f":"H100*'Input A1'!T179","v":1329203.9270905629},null,{"$f":"J100*'Input A1'!W179","v":417749.80565703398},null,{"$f":"L100*'Input A1'!T179","v":1329203.9270905629},{"$f":"M100*'Input A1'!T179","v":1329203.9270905629},null,0,0,null,911454.12143352884,0,-911454.12143352884]
[null,null,null,null,null,"Permitting Costs for Confirmation Activities",null,{"$f":"'Input A1'!T174*H85","v":0},null,{"$f":"'Input A1'!W174*J85","v":0},null,{"$f":"'Input A1'!T174*L85","v":0},{"$f":"'Input A1'!T174*M85","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Well Testing",null,{"$f":"'Input A1'!T186","v":300000},null,{"$f":"'Input A1'!W186","v":225000},null,{"$f":"'Input A1'!T186","v":300000},{"$f":"'Input A1'!T186","v":300000},null,0,0,null,75000,0,-75000]
[null,null,null,null,null,"Total Cost",null,{"$f":"SUM(H100:H104)","v":28213282.468901817},null,{"$f":"SUM(J100:J104)","v":8997745.9187977128},null,{"$f":"SUM(L100:L104)","v":28213282.468901817},28213282.468901817,null,0,0,null,19215536.550104104,0,-19215536.550104104]
[null,null,null,null,null,"WELL FIELD DEVELOPMENT (w/o STIMULATION)",null,{"$f":"H131","v":38048431.319236301},null,{"$f":"J131","v":49650639.354239404},null,{"$f":"L131","v":23516650.677315243},{"$f":"M131","v":40287422.882569224},null,{"$f":"H106-L106","v":14531780.641921058},-2238991.5633329228,null,-11602208.035003103,-16770772.205253981,9363216.4716701806]
[null,null,null,null,null,"Well Field Development Scenario",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Well Cost Based on",null,{"$f":"'Input A1'!T197","v":"Cost Curves"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Cost per Production Well",null,{"$f":"'Input A1'!T225","v":3164771.2549775303},null,{"$f":"'Input A1'!W225","v":1898862.7529865182},null,{"$f":"'Input A1'!Y225","v":3164771.2549775303},{"$f":"'Input A1'!Z225","v":3164771.2549775303},null,0,0,null,1265908.5019910121,0,-1265908.5019910121]
[null,null,null,null,null,"Cost per Injection Well",null,{"$f":"'Input A1'!T228","v":3164771.2549775303},null,{"$f":"'Input A1'!W228","v":1898862.7529865182},null,{"$f":"'Input A1'!Y228","v":3164771.2549775303},{"$f":"'Input A1'!Z228","v":3164771.2549775303},null,0,0,null,1265908.5019910121,0,-1265908.5019910121]
[null,null,null,null,null,"Ratio of Injection to Production Wells",null,{"$f":"'Input A1'!T194","v":0.75},null,{"$f":"'Input A1'!W194","v":0.75},null,{"$f":"'Input A1'!Y194","v":0.75},{"$f":"'Input A1'!Z194","v":0.75},null,0,0,null,0,0,0]
[null,null,null,null,null,"# of Production Wells Required",null,{"$f":"IF($A$276=1,H294,H311)","v":6.1379834487015961},null,{"$f":"IF($A$276=1,J294,J311)","v":10.786698143319063},null,{"$f":"IF($A$276=1,L294,L311)","v":4.2983035589967242},{"$f":"IF($A$276=1,M294,M311)","v":6.4212220322394202},null,1.8396798897048718,-0.28323858353782416,null,-4.6487146946174667,-2.122918473242696,4.3654761110796425]
[null,null,null,null,null,"Number of Successful Exploration & Confirmation Wells Used",null,{"$f":"H96+H73","v":3},null,{"$f":"J96+J73","v":2},null,{"$f":"L96+L73","v":3},{"$f":"M96+M73","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"# of Injection Wells Drilled",null,{"$f":"IF(H113>(1+H111)*H112,0,IF(H113>H112,H111*H112-(H113-H112),H111*H112))","v":4.6034875865261968},null,{"$f":"IF(J113>(1+J111)*J112,0,IF(J113>J112,J111*J112-(J113-J112),J111*J112))","v":8.0900236074892966},null,{"$f":"IF(L113>(1+L111)*L112,0,IF(L113>L112,L111*L112-(L113-L112),L111*L112))","v":3.2237276692475429},{"$f":"IF(M113>(1+M111)*M112,0,IF(M113>M112,M111*M112-(M113-M112),M111*M112))","v":4.8159165241795652},null,1.3797599172786539,-0.21242893765336834,null,-3.4865360209630998,{"$f":"L114-M114","v":-1.5921888549320222},{"$f":"J114-M114","v":3.2741070833097314}]
[null,null,null,null,null,"# of Production Wells Drilled (including spares and dry holes)",null,{"$f":"IF(H116+H117+H118>0,H116+H117+H118,0)","v":4.6862776557471548},null,{"$f":"IF(J116+J117+J118>0,J116+J117+J118,0)","v":11.318206405940314},null,{"$f":"IF(L116+L117+L118>0,L116+L117+L118,0)","v":2.2027098046455773},{"$f":"IF(M116+M117+M118>0,M116+M117+M118,0)","v":5.068649743523217},null,2.4835678511015775,-0.38237208777606213,null,-6.6319287501931594,-2.8659399388776396,6.2495566624170973]
[null,null,null,null,null,"# of Spare Production Wells",null,{"$f":"'Input A1'!T190","v":0},null,{"$f":"'Input A1'!W190","v":0},null,{"$f":"H116","v":0},{"$f":"H116","v":0},null,{"$f":"H116-L116","v":0},{"$f":"H116-M116","v":0},null,{"$f":"H116-J116","v":0},0,0]
[null,null,null,null,null,"# of Dry Holes (Unusable)",null,{"$f":"(1-'Input A1'!T189)*('Summary A1'!H114+'Summary A1'!H118)","v":1.5482942070455583},null,{"$f":"(1-'Input A1'!W189)*('Summary A1'!J114+'Summary A1'!J118)","v":2.5315082626212519},null,{"$f":"(1-'Input A1'!Y189)*('Summary A1'!L114+'Summary A1'!L118)","v":0.90440624564885319},{"$f":"(1-'Input A1'!Z189)*('Summary A1'!M114+'Summary A1'!M118)","v":1.6474277112837967},null,0.64388796139670512,-9.9133504238238412E-2,null,-0.98321405557569364,-0.74302146563494353,0.88408055133745522]
[null,null,null,null,null,"# of Production Successful Wells Drilled in This Phase",null,{"$f":"IF(H112-H113>0,H112-H113,0)","v":3.1379834487015961},null,{"$f":"IF(J112-J113>0,J112-J113,0)","v":8.7866981433190627},null,{"$f":"IF(L112-L113>0,L112-L113,0)","v":1.2983035589967242},{"$f":"IF(M112-M113>0,M112-M113,0)","v":3.4212220322394202},null,1.8396798897048718,-0.28323858353782416,null,-5.6487146946174667,-2.122918473242696,5.3654761110796425]
[null,null,null,null,null,"Production Well Depth","km",{"$f":"'Well Field Dvlpmnt A1'!D17/1000","v":1.5},null,{"$f":"H119","v":1.5},null,{"$f":"H119","v":1.5},{"$f":"H119","v":1.5},null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Well Depth","km",{"$f":"'Well Field Dvlpmnt A1'!F16/3280.83","v":1.5},null,{"$f":"H120","v":1.5},null,{"$f":"H120","v":1.5},{"$f":"H120","v":1.5},null,0,0,null,0,0,0]
[null,null,null,null,null,"Estimated Well Field Development Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Surface Equipment Costs","$/well",{"$f":"'Input A1'!T236","v":200000},null,{"$f":"'Input A1'!W236","v":200000},null,{"$f":"'Input A1'!Y232","v":200000},{"$f":"'Input A1'!Z232","v":200000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Surface Equipment Costs (production, injection & spare wells)",null,{"$f":"(H112+H114+H116)*H122","v":2148294.2070455584},null,{"$f":"(J112+J114+J116)*J122","v":3775344.3501616716},null,{"$f":"(L112+L114+L116)*L122","v":1504406.2456488535},2247427.7112837969,null,643887.96139670489,-99133.504238238558,null,-1627050.1431161133,-743021.46563494345,1527916.6388778747]
[null,null,null,null,null,"Production Pump Cost (total)",null,{"$f":"H112*'Summary A1'!H218","v":2619742.9798770756},null,{"$f":"J112*'Summary A1'!J218","v":4397994.214249813},null,{"$f":"L112*'Summary A1'!L218","v":1834552.1241906097},{"$f":"M112*'Summary A1'!M218","v":2740631.5904533234},null,785190.85568646598,-120888.6105762478,null,-1778251.2343727374,-906079.46626271377,1657362.6237964896]
[null,null,null,null,null,"Injection Pump Cost",null,{"$f":"H231","v":1068582.0652568159},null,{"$f":"J231","v":1259419.5562057144},null,{"$f":"L231","v":884418.46472236677},{"$f":"M231","v":1098523.6801920326},null,184163.6005344491,-29941.614935216727,null,-190837.49094889848,-214105.21546966583,160895.87601368176]
[null,null,null,null,null,"Permitting Cost (Utilization Plan) for Well Field & Power Plant",null,{"$f":"'Input A1'!T238","v":1000000},null,{"$f":"'Input A1'!W238","v":1000000},null,{"$f":"'Input A1'!Y238","v":1000000},{"$f":"'Input A1'!Z238","v":1000000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Other Well Field Development Costs (non-drilling)",null,{"$f":"(H129+H130+H123+H124+H125+H126)*'Input A1'!T237","v":1811830.0628207766},null,{"$f":"(J129+J130+J123+J124+J125+J126)*'Input A1'!W237","v":2364316.1597256861},null,{"$f":"(L129+L130+L123+L124+L125+L126)*'Input A1'!T237","v":1119840.508443583},{"$f":"(M129+M130+M123+M124+M125+M126)*'Input A1'!T237","v":1918448.7086937726},null,691989.55437719356,-106618.64587299596,null,-552486.09690490947,-798608.20025018952,445867.45103191352]
[null,null,null,null,null,"Subtotal - Well Field Development Costs Not Associated with Drilling or Stimulation",null,{"$f":"SUM(H123:H127)","v":8648449.3150002267},null,{"$f":"SUM(J123:J127)","v":12797074.280342886},null,{"$f":"SUM(L123:L127)","v":6343217.3430054132},9005031.6906229258,null,2305231.9719948135,-356582.37562269904,null,-4148624.9653426595,-2661814.3476175126,{"$f":"J128-M128","v":3792042.5897199605}]
[null,null,null,null,null,"Subtotal - Production Well Drilling Cost",null,{"$f":"H109*H115","v":14830996.817752082},null,{"$f":"J109*J115","v":21491720.574853472},null,{"$f":"L109*L115","v":6971072.6727994941},{"$f":"M109*M115","v":16041117.009851508},null,7859924.1449525878,-1210120.1920994259,null,-6660723.7571013905,-9070044.3370520137,{"$f":"J129-M129","v":5450603.5650019646}]
[null,null,null,null,null,"Subtotal - Injection Well Drilling Cost",null,{"$f":"H110*H114","v":14568985.186483994},null,{"$f":"J110*J114","v":15361844.499043049},null,{"$f":"L110*L114","v":10202360.661510335},{"$f":"M110*M114","v":15241274.182094788},null,4366624.5249736588,-672288.99561079405,null,-792859.31255905516,-5038913.5205844529,120570.31694826111]
[null,null,null,null,null,"Total Well Field Development Costs (exclusive of Stimulation)",null,{"$f":"SUM(H128:H130)","v":38048431.319236301},null,{"$f":"SUM(J128:J130)","v":49650639.354239404},null,{"$f":"SUM(L128:L130)","v":23516650.677315243},40287422.882569224,null,14531780.641921058,-2238991.5633329228,null,-11602208.035003103,-16770772.205253981,9363216.4716701806]
[null,null,null,null,null,"RESERVOIR DEFINITION",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Well Flow Rate",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Input A1'!C241","v":100},null,{"$f":"H134*'Input A1'!V$241","v":100},null,{"$f":"'Input A1'!Y241","v":100},{"$f":"'Input A1'!Z241","v":100},null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","lb/hr",{"$f":"'Input A1'!E241","v":793663.2},null,{"$f":"H135*'Input A1'!V$241","v":793663.2},null,{"$f":"L134*'Input A1'!E240","v":793663.2},{"$f":"M134*'Input A1'!E240","v":793663.2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","gpm",{"$f":"'Input A1'!G241","v":1776.2424721014047},null,{"$f":"H136*'Input A1'!V$241","v":1776.2424721014047},null,{"$f":"L135*'Input A1'!G240","v":1776.2424721014047},{"$f":"M135*'Input A1'!G240","v":1776.2424721014047},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A75","v":0},{"$f":"'Input A1'!A398","v":1},{"$f":"'Input A1'!A283","v":0},null,null,"Subsurface Water Loss",null,{"$f":"IF(A137=0,0,'Input A1'!T282)","v":0},null,{"$f":"IF(A137=0,0,'Input A1'!W282)","v":0},null,{"$f":"'Input A1'!Y282","v":0},{"$f":"'Input A1'!Z282","v":0},null,0,0,null,0,0,0]
[{"$f":"IF(A137=1,H137*H143,0)","v":0},{"$f":"IF(A137=1,J137*J143,0)","v":0},{"$f":"IF(A137=1,L137*L143,0)","v":0},{"$f":"IF(A137=1,M137*M143,0)","v":0},null,"Flash Steam Cycle Water Losses",null,{"$f":"IF($B$137=1,0,'Flash Plant F1- Reference'!D134)","v":0},null,{"$f":"IF($B$137=1,0,'Flash Plant F1- Improved'!D134)","v":0},null,{"$f":"IF($B$137=1,0,'Flash Plant F1-P10%'!D134)","v":0},{"$f":"IF($B$137=1,0,'Flash Plant F1-P90%'!D134)","v":0},null,null,null,null,0,0,0]
[{"$f":"IF(AND($C137=1,$B137=0),H138*H143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),J138*J143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),L138*L143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),M138*M143,0)","v":0},null,"Injection Well Flow Rate","kg/s",{"$f":"(1+A$140+A$141)*H134*1/H$111","v":133.33333333333334},null,{"$f":"(1+B$140+B$141)*J134*1/J$111","v":133.33333333333334},null,{"$f":"(1+C$140+C$141)*L134*1/L$111","v":133.33333333333334},133.33333333333334,null,0,0,null,0,0,0]
[{"$f":"IF($A137=1,H137,0)","v":0},{"$f":"IF($A137=1,J137,0)","v":0},{"$f":"IF($A137=1,L137,0)","v":0},{"$f":"IF($A137=1,M137,0)","v":0},null,"Injection Well Flow Rate","lb/hr",{"$f":"(1+A$140+A$141)*H135*1/H$111","v":1058217.5999999999},null,{"$f":"(1+B$140+B$141)*J135*1/J$111","v":1058217.5999999999},null,1058217.5999999999,1058217.5999999999,null,0,0,null,0,0,0]
[{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-H138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-J138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-L138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-M138))","v":0},null,"Injection Well Flow Rate","gpm",{"$f":"(1+A$140+A$141)*H136*1/H$111","v":2368.3232961352064},null,{"$f":"(1+B$140+B$141)*J136*1/J$111","v":2368.3232961352064},null,2368.3232961352064,2368.3232961352064,null,{"$f":"H141-L141","v":0},0,null,0,0,0]
[null,null,null,null,null,"Total Production Flow","kg/s",{"$f":"H134*H112","v":613.79834487015955},null,{"$f":"J134*J112","v":1078.6698143319063},null,{"$f":"L134*L112","v":429.83035589967244},{"$f":"M134*M112","v":642.12220322394205},null,183.96798897048711,-28.323858353782498,null,-464.87146946174676,-212.29184732426961,436.54761110796426]
[null,null,null,null,null,"Total Production Flow","lb/hr",{"$f":"H135*H112","v":4871491.5854435442},null,{"$f":"J135*J112","v":8561005.3658606652},null,{"$f":"L135*L112","v":3411405.3572047288},{"$f":"M135*M112","v":5096287.6260176413},null,1460086.2282388154,-224796.04057409707,null,-3689513.780417121,-1684882.2688129125,3464717.7398430239]
[null,null,null,null,null,"Total Injection Flow","kg/s",{"$f":"H139*H114","v":613.79834487015967},null,{"$f":"J139*J114","v":1078.6698143319063},null,{"$f":"L139*L114","v":429.83035589967244},642.12220322394205,null,183.96798897048723,-28.323858353782384,null,-464.87146946174664,-212.29184732426961,436.54761110796426]
[null,null,null,null,null,"Total Injection Flow","lb/hr",{"$f":"H140*H114","v":4871491.5854435433},null,{"$f":"J140*J114","v":8561005.3658606652},null,{"$f":"L140*L114","v":3411405.3572047283},{"$f":"M140*M114","v":5096287.6260176403},null,1460086.228238815,-224796.04057409707,null,-3689513.7804171219,-1684882.2688129121,3464717.7398430249]
["note",null,null,null,null,"Reservoir Stimulation",null,{"$f":"H158","v":0},null,{"$f":"J158","v":0},null,{"$f":"L158","v":0},0,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A243","v":0},"wells stimulated N(0), Y(1)",null,null,null,"Are Wells Stimulated?",null,{"$f":"'Input A1'!T243","v":"No"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"J147-M147","v":0}]
[{"$f":"'Input A1'!A244","v":0},"input (0) or calc (1) stimulation $$",null,null,null,"Stimulation Cost an Inputted or Calculated Value?",null,{"$f":"'Input A1'!T244","v":"Input Value"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Surface Area Calculated","meter^2",{"$f":"IF($A$191=1,2*H183*H182*H185,\" \")","v":" "},null,{"$f":"IF($A$191=1,2*J183*J182*J185,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Surface Area Calculated","ft^2",{"$f":"IF($A$191=1,H149*3.28083^2,\" \")","v":" "},null,{"$f":"IF($A$191=1,J149*3.28083^2,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Stimulation Set Up-cost",null,{"$f":"'Input A1'!T249","v":200000},null,{"$f":"'Input A1'!W249","v":200000},null,null,null,null,null,null,null,0,0,200000]
[null,null,null,null,null,"Unit cost - stimulation","$/ft^2",{"$f":"'Input A1'!T250","v":0.1},null,{"$f":"'Input A1'!W250","v":0.1},null,null,null,null,null,null,null,0,0,0.1]
[null,null,null,null,null,"# of Wells Stimulated During Well Field Development",null,{"$f":"(H118+H114)*H114/(H112+H114)","v":3.3177733008119108},null,{"$f":"(J118+J114)*J114/(J112+J114)","v":7.232880750346439},null,1.9380133835332574,3.5302022384652796,null,null,null,null,-3.9151074495345282,{"$f":"L153-M153","v":-1.5921888549320222},3.7026785118811594]
[null,null,null,null,null,"Well Stimulation Cost","$/well",{"$f":"IF($A147=0,0,IF($A148=0,'Input A1'!T246,IF($A$191=0,0,(H151+H152*H150)/H153)))","v":0},null,{"$f":"IF($A147=0,0,IF($A148=0,'Input A1'!W246,IF($A$191=0,0,(J151+J152*J150)/J153)))","v":0},null,{"$f":"IF($A147=0,0,'Input A1'!Y246)","v":0},{"$f":"IF($A147=0,0,'Input A1'!Z246)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Estimated Stimulation Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Well Stimulation Cost",null,{"$f":"H153*H154","v":0},null,{"$f":"J153*J154","v":0},null,{"$f":"L153*L154","v":0},{"$f":"M153*M154","v":0},null,null,null,null,0,{"$f":"L156-M156","v":0},0]
[null,null,null,null,null,"Other Cost",null,{"$f":"H156*'Input A1'!T237","v":0},null,{"$f":"J156*'Input A1'!W237","v":0},null,{"$f":"L156*'Input A1'!T237","v":0},{"$f":"M156*'Input A1'!T237","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Stimulation Cost",null,{"$f":"SUM(H156:H157)","v":0},null,{"$f":"SUM(J156:J157)","v":0},null,{"$f":"SUM(L156:L157)","v":0},{"$f":"SUM(M156:M157)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Hydraulic Drawdown",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A254","v":0},"input (1) or calc (0) H Drwdwn",null,null,null,"Hydraulic Drawdown an Input or Calculated Value?",null,{"$f":"'Input A1'!T254","v":"Input Value"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Inputted Pressure Decline -Production Well","psi-h/ 1000lb",{"$f":"'Input A1'!C255","v":0.4},null,{"$f":"'Input A1'!V255*H161","v":0.4},null,{"$f":"'Input A1'!Y255","v":0.4},{"$f":"'Input A1'!Z255","v":0.4},null,0,0,null,0,0,0]
[null,null,null,null,null,"Inputted Pressure Decline -Production Well","kPa-s/kg",{"$f":"'Input A1'!E255","v":21.888459615369598},null,{"$f":"'Input A1'!V255*H162","v":21.888459615369598},null,{"$f":"L161*'Input A1'!E254","v":21.888459615369598},{"$f":"M161*'Input A1'!E254","v":21.888459615369598},null,0,0,null,0,0,0]
[null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,{"$f":"'Input A1'!T256","v":1},null,{"$f":"'Input A1'!W256","v":1},null,{"$f":"'Input A1'!T256","v":1},{"$f":"'Input A1'!T256","v":1},null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A258","v":0},"drwdwn based on kA(0), or frac (1)",null,null,null,"Drawdown Calculated as kA (product of permeability and area) or Flow in Fracture",null,{"$f":"IF(A160=1,'Input A1'!T258,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Permeability","darcy",{"$f":"IF(A160=1,'Input A1'!T259,0)","v":0},null,{"$f":"IF(A160=1,'Input A1'!W259,0)","v":0},null,{"$f":"H165","v":0},{"$f":"H165","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Flow Area","sq ft",{"$f":"IF(A160=1,'Input A1'!E260*'Input A1'!E261,0)","v":0},null,{"$f":"IF(A160=1,'Input A1'!I260*'Input A1'!I261,0)","v":0},null,{"$f":"H166","v":0},{"$f":"H166","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"k*A","darcy-ft^2",{"$f":"H165*H166","v":0},null,{"$f":"J165*J166","v":0},null,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Distance Between Wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,{"$f":"H168*'Input A1'!V248","v":1000},null,1000,1000,null,null,null,null,0,0,0]
[null,null,null,null,null,"Distance Between Wells","ft",{"$f":"'Input A1'!E248","v":3280.83},null,{"$f":"H169*'Input A1'!V248","v":3280.83},null,3280.83,3280.83,null,null,null,null,0,0,0]
[null,null,null,null,null,"# Fractures",null,{"$f":"H183","v":" "},null,{"$f":"J183","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"H185","v":" "},null,{"$f":"J185","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Aperture","m",{"$f":"H184","v":" "},null,{"$f":"J184","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Effective Fracture length","m",{"$f":"IF($A$191=1,H182*'Input A1'!T275,\" \")","v":" "},null,{"$f":"IF($A$191=1,J182*'Input A1'!W275,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Reservoir Pressure Drop","psi",{"$f":"'Reservoir A1'!G70","v":317.46528000000001},"note",{"$f":"'Reservoir A1'!M70","v":317.46528000000001},null,{"$f":"'Reservoir A1 10-90s'!G70","v":317.46528000000001},{"$f":"'Reservoir A1 10-90s'!M70","v":317.46528000000001},null,null,null,null,0,0,0]
[null,null,null,null,null,"Reservoir Pressure Drop","bar",{"$f":"'Reservoir A1'!D70","v":21.88846624015687},null,{"$f":"'Reservoir A1'!J70","v":21.88846624015687},null,{"$f":"'Reservoir A1 10-90s'!D70","v":21.88846624015687},{"$f":"'Reservoir A1 10-90s'!J70","v":21.88846624015687},null,null,null,null,0,0,0]
[null,null,null,null,null,"Thermal Drawdown",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A264","v":0},"use calc max decline (0) or input (1)",null,null,null,"Input Maximum Temperature Decline Allowed?",null,{"$f":"IF(A177=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Calculated Maximum Temperature Decline (Entingh - NGGPP)","∆C",{"$f":" 0.21*H50-12.2","v":24.55},"note",{"$f":" 0.21*H50-12.2","v":24.55},null,{"$f":" 0.21*L50-12.2","v":24.55},{"$f":" 0.21*M50-12.2","v":24.55},null,null,null,null,0,{"$f":"L178-M178","v":0},{"$f":"J178-M178","v":0}]
[null,null,null,null,null,"Maximum Temperature Decline Allowed","∆C",{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":24.55},null,{"$f":"IF(A177=0,H178,'Input A1'!G265)","v":24.55},null,{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":24.55},{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":24.55},null,0,0,null,0,0,0]
[null,null,null,null,null,"Temperature Decline Based on ",null,{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Annual Decline Rate","%/yr",{"$f":"IF($A$191=0,'Input A1'!T268,\" \")","v":4.0000000000000001E-3},null,{"$f":"IF($A$191=0,'Input A1'!W268,\" \")","v":4.0000000000000001E-3},null,{"$f":"'Input A1'!Y268","v":4.0000000000000001E-3},{"$f":"'Input A1'!Z268","v":4.0000000000000001E-3},null,{"$f":"H181-L181","v":0},{"$f":"H181-M181","v":0},null,{"$f":"H181-J181","v":0},0,0]
[null,null,null,null,null,"Fracture Length","m",{"$f":"IF($A191=1,'Input A1'!C248*1000/COS('Input A1'!T274*PI()/180),\"\")","v":""},null,{"$f":"IF($A191=1,'Input A1'!W248*1000/COS('Input A1'!W274*PI()/180),\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"# Fractures",null,{"$f":"IF($A191=1,'Input A1'!T273,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!W273,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Aperture","m",{"$f":"IF($A191=1,'Input A1'!C270,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!G270,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"IF($A191=1,'Input A1'!C271,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!G271,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Area","meter^2",{"$f":"IF($A191=1,H182*H185*H183*2,\"\")","v":""},null,{"$f":"IF($A191=1,J182*J185*J183*2,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[{"$f":"3.28083^2","v":10.763845488899999},null,null,null,null,"Fracture Area","ft^2",{"$f":"IF($A191=1,H186*$A187,\"\")","v":""},null,{"$f":"IF($A191=1,J186*$A187,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Discount Rate for Used for Makeup calculations",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Relative Revenue",null,{"$f":"IF($A$276=0,'Reservoir F1'!F49,IF($A$191=0,'Reservoir B1'!F49,'Reservoir B2'!F49))","v":0.88761226619821443},null,{"$f":"IF($A$276=0,'Reservoir F1'!H49,IF($A$191=0,'Reservoir B1'!H49,'Reservoir B2'!H49))","v":0.88823742017273466},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F49,IF($A$191=0,'Reservoir B1 10-90s'!F49,'Reservoir B2'!F49))","v":0.89185687481449638},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H49,IF($A$191=0,'Reservoir B1 10-90s'!H49,'Reservoir B2'!H49))","v":0.88691173017874725},null,-4.244608616281953E-3,{"$f":"H189-M189","v":7.0053601946717947E-4},null,-6.2515397452023169E-4,4.9451446357491324E-3,1.3256899939874112E-3]
[{"$f":"IF('Input A1'!A283=1,1,0)","v":0},"makeup CW loss - Y(1),N(0)",null,null,null,"1st Replacement","yr",{"$f":"IF($A$276=0,'Reservoir F1'!F50,IF($A$191=0,'Reservoir B1'!F50,'Reservoir B2'!F50))","v":"NA"},null,{"$f":"IF($A$276=0,'Reservoir F1'!H50,IF($A$191=0,'Reservoir B1'!H50,'Reservoir B2'!H50))","v":"NA"},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F50,IF($A$191=0,'Reservoir B1 10-90s'!F50,'Reservoir B2'!F50))","v":"NA"},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H50,IF($A$191=0,'Reservoir B1 10-90s'!H50,'Reservoir B2'!H50))","v":"NA"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A267*0","v":0},"decline rate (0) or Carslw-Jagr (1)",null,null,null,"# Reservoirs used",null,{"$f":"IF($A$276=0,'Reservoir F1'!F51,IF($A$191=0,'Reservoir B1'!F51,'Reservoir B2'!F51))+1","v":1},null,{"$f":"IF($A$276=0,'Reservoir F1'!H51,IF($A$191=0,'Reservoir B1'!H51,'Reservoir B2'!H51))+1","v":1},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F51,IF($A$191=0,'Reservoir B1 10-90s'!F51,'Reservoir B2'!F51))+1","v":1},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H51,IF($A$191=0,'Reservoir B1 10-90s'!H51,'Reservoir B2'!H51))+1","v":1},null,0,0,null,0,0,0]
[null,null,null,null,null,"Σ of discounted reservoirs",null,{"$f":"IF($A$276=0,'Reservoir F1'!F52,IF($A$191=0,'Reservoir B1'!F52,'Reservoir B2'!F52))","v":0},null,{"$f":"IF($A$276=0,'Reservoir F1'!H52,IF($A$191=0,'Reservoir B1'!H52,'Reservoir B2'!H52))","v":0},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F52,IF($A$191=0,'Reservoir B1 10-90s'!F52,'Reservoir B2'!F52))","v":0},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H52,IF($A$191=0,'Reservoir B1 10-90s'!H52,'Reservoir B2'!H52))","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Σ of 1 discounted",null,{"$f":"IF($A$276=0,'Reservoir F1'!F53,IF($A$191=0,'Reservoir B1'!F53,'Reservoir B2'!F53))","v":12.608480703743428},null,{"$f":"IF($A$276=0,'Reservoir F1'!H53,IF($A$191=0,'Reservoir B1'!H53,'Reservoir B2'!H53))","v":12.608480703743428},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F53,IF($A$191=0,'Reservoir B1 10-90s'!F53,'Reservoir B2'!F53))","v":12.608480703743428},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H53,IF($A$191=0,'Reservoir B1 10-90s'!H53,'Reservoir B2'!H53))","v":12.608480703743428},null,0,{"$f":"H193-M193","v":0},null,0,0,0]
[null,null,null,null,null,"Water Makeup - Subsurface and Evaporative Cooling","$/yr",{"$f":"H199","v":0},null,{"$f":"J199","v":0},null,{"$f":"L199","v":0},{"$f":"M199","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Loss Rate (% of Injected Flow)","%",{"$f":"IF(A190=1,'Input A1'!T282,0)","v":0},null,{"$f":"IF(A190=1,'Input A1'!W282,0)","v":0},null,{"$f":"IF(A190=1,'Input A1'!Y282,0)","v":0},{"$f":"IF(A190=1,'Input A1'!Z282,0)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Makeup water cost Used","$/acre-ft",{"$f":"IF(A190=1,'Input A1'!E284,0)","v":0},null,{"$f":"IF($A190=1,'Input A1'!I284,0)","v":0},null,{"$f":"IF($A190=1,'Input A1'!Y284,0)","v":0},{"$f":"IF($A190=1,'Input A1'!Z284,0)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Makeup water cost Used","$/m^3",{"$f":"IF(A190=1,'Input A1'!C284,0)","v":0},null,{"$f":"IF(A190=1,'Input A1'!G284,0)","v":0},null,{"$f":"L196/'Input A1'!E282","v":0},{"$f":"M196/'Input A1'!E282","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Annual Water Loss","acre-ft",{"$f":"IF($A$276=0,'O&M Cost F1'!H63,'O&M Costs B1'!H57)","v":0},null,{"$f":"IF($A$276=0,'O&M Cost F1'!Q63,'O&M Costs B1'!Q57)","v":0},null,{"$f":"IF($A$276=0,'O&M Cost F1 10-90s'!H63,'O&M Costs B1 10-90s'!H57)","v":0},{"$f":"IF($A$276=0,'O&M Cost F1 10-90s'!Q63,'O&M Costs B1 10-90s'!Q57)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Annual Cost","$/yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H59,'O&M Cost F1'!H65)","v":0},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q65)","v":0},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H59,'O&M Cost F1 10-90s'!H65)","v":0},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q59,'O&M Cost F1 10-90s'!Q65)","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"GEOTHERMAL FLUID PUMPING",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Production Pumping",null,{"$f":"H219","v":2619742.9798770756},null,{"$f":"J219","v":4397994.214249813},null,{"$f":"L219","v":1834552.1241906097},2740631.5904533234,null,785190.85568646598,-120888.6105762478,null,-1778251.2343727374,-906079.46626271377,1657362.6237964896]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"H134","v":100},null,{"$f":"J134","v":100},null,{"$f":"L134","v":100},100,null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","lb/hr",{"$f":"H135","v":793663.2},null,{"$f":"J135","v":793663.2},null,{"$f":"L135","v":793663.2},793663.2,null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A288","v":1},"wells pumped -Y(1), N(0)",null,null,null,"Are Production Pumps Used?",null,{"$f":"'Input A1'!T288","v":"Yes"},null,{"$f":"H204","v":"Yes"},null,{"$f":"H204","v":"Yes"},{"$f":"H204","v":"Yes"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"How is Pump Depth Determined?",null,{"$f":"'Input A1'!T290","v":"Calculate"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(H206>0,1,0)","v":1},{"$f":"IF(J206>0,1,0)","v":1},{"$f":"IF(L206>0,1,0)","v":1},{"$f":"IF(M206>0,1,0)","v":1},null,"Pump Depth Setting","ft",{"$f":"'GF Pumping A2'!G253","v":898.21839844880651},null,{"$f":"'GF Pumping A2'!M253","v":898.21839844880651},null,{"$f":"'GF Pumping A2 10-90s'!G253","v":898.21839844880651},{"$f":"'GF Pumping A2 10-90s'!M253","v":898.21839844880651},null,0,0,null,0,0,0]
[null,null,null,null,null,"Pump Depth Setting","m",{"$f":"'GF Pumping A2'!D253","v":273.81549074796999},null,{"$f":"'GF Pumping A2'!J253","v":273.81549074796999},null,{"$f":"'GF Pumping A2 10-90s'!D253","v":273.81549074796999},{"$f":"'GF Pumping A2 10-90s'!J253","v":273.81549074796999},null,0,0,null,0,0,0]
[null,null,null,null,null,"Is Flashing Occurring in Production Well?",null,{"$f":"IF(H209<H210,\"Yes\",\"No\")","v":"No"},null,{"$f":"IF(J209<J210,\"Yes\",\"No\")","v":"No"},null,{"$f":"IF(L209<L210,\"Yes\",\"No\")","v":"No"},"No",null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Estimated Production Well Head Pressure","psi",{"$f":"'GF Pumping A2'!G245","v":177.0461365835294},null,{"$f":"'GF Pumping A2'!M245","v":177.0461365835294},null,{"$f":"'GF Pumping A2 10-90s'!G245","v":177.0461365835294},{"$f":"'GF Pumping A2 10-90s'!M245","v":177.0461365835294},null,0,0,null,0,0,0]
[null,null,null,null,null,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'GF Pumping A2'!G227","v":177.0461365835294},null,{"$f":"'GF Pumping A2'!M227","v":177.0461365835294},null,{"$f":"'GF Pumping A2 10-90s'!G227","v":177.0461365835294},{"$f":"'GF Pumping A2 10-90s'!M227","v":177.0461365835294},null,0,0,null,0,0,0]
[null,null,null,null,null,"            \"                                                            \"","bar",{"$f":"'GF Pumping A2'!D227","v":12.206904589877626},null,{"$f":"'GF Pumping A2'!J227","v":12.206904589877626},null,{"$f":"'GF Pumping A2 10-90s'!D227","v":12.206904589877626},{"$f":"'GF Pumping A2 10-90s'!J227","v":12.206904589877626},null,0,0,null,0,0,0]
[null,null,null,null,null,"Friction Loss in Well Below Pump","psid",{"$f":"'GF Pumping A2'!G312","v":7.4287467970436767},null,{"$f":"'GF Pumping A2'!M312","v":7.4287467970436767},null,{"$f":"'GF Pumping A2 10-90s'!G312","v":7.4287467970436767},{"$f":"'GF Pumping A2 10-90s'!M312","v":7.4287467970436767},null,0,0,null,0,0,0]
[null,null,null,null,null,"Friction Loss in Production Casing","psid",{"$f":"'GF Pumping A2'!G272*'GF Pumping A2'!G232/144","v":9.1769229159864771},null,{"$f":"'GF Pumping A2'!M272*'GF Pumping A2'!M232/144","v":9.1769229159864771},null,{"$f":"'GF Pumping A2 10-90s'!G272*'GF Pumping A2 10-90s'!G232/144","v":9.1769229159864771},{"$f":"'GF Pumping A2 10-90s'!M272*'GF Pumping A2 10-90s'!M232/144","v":9.1769229159864771},null,0,0,null,0,0,0]
[null,null,null,null,null,"Pumping Power","hp/well",{"$f":"H215/0.7457","v":547.42346958943085},null,{"$f":"J215/0.7457","v":492.68112263048789},null,{"$f":"L215/0.7457","v":547.42346958943085},{"$f":"M215/0.7457","v":547.42346958943085},null,0,0,null,54.74234695894296,0,-54.74234695894296]
[null,null,null,null,null,"Pumping Power","kW/well",{"$f":"'GF Pumping A2'!G282","v":408.21368127283858},null,{"$f":"'GF Pumping A2'!M282","v":367.39231314555485},null,{"$f":"'GF Pumping A2 10-90s'!G282","v":408.21368127283858},{"$f":"'GF Pumping A2 10-90s'!M282","v":408.21368127283858},null,0,0,null,40.821368127283733,0,-40.821368127283733]
[null,null,null,null,null,"Pump Type",null,{"$f":"'Input A1'!T303","v":"Lineshaft"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A304","v":1},"input (0) or calculate (1) pump cost",null,null,null,"Pump Cost Inputted or Calculated",null,{"$f":"'Input A1'!T304","v":"Calculate"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Pump Cost","$/pump",{"$f":"IF(AND(A204=1,A206=1,A217=0),'Input A1'!T306,IF(AND(A204=1,A206=1),'Input A1'!T311*'Input A1'!T312,0))","v":426808.41383357678},"note",{"$f":"IF(AND($A204=1,B$206=1,A$217=0),'Input A1'!W306,IF(AND($A204=1,B$206=1),'Input A1'!W311*'Input A1'!W312,0))","v":407723.86098277819},null,{"$f":"IF(AND($A204=1,C$206=1,A$217=0),'Input A1'!Y306,IF(AND($A204=1,C$206=1),'Input A1'!Y311*'Input A1'!Y312,0))","v":426808.41383357678},{"$f":"IF(AND($A204=1,D$206=1,A$217=0),'Input A1'!Z306,IF(AND($A204=1,D$206=1),'Input A1'!Z311*'Input A1'!Z312,0))","v":426808.41383357678},null,0,0,null,19084.552850798587,0,-19084.552850798587]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"H218*H112","v":2619742.9798770756},null,{"$f":"J218*J112","v":4397994.214249813},null,{"$f":"L218*L112","v":1834552.1241906097},{"$f":"M218*M112","v":2740631.5904533234},null,785190.85568646598,-120888.6105762478,null,-1778251.2343727374,-906079.46626271377,1657362.6237964896]
[null,null,null,null,null,"Injection Pumping",null,{"$f":"H231","v":1068582.0652568159},null,{"$f":"J231","v":1259419.5562057144},null,{"$f":"L231","v":884418.46472236677},1098523.6801920326,null,184163.6005344491,-29941.614935216727,null,-190837.49094889848,-214105.21546966583,160895.87601368176]
[null,null,null,null,null,"Injection Well Flow Rate","kg/s",{"$f":"H139","v":133.33333333333334},null,{"$f":"J139","v":133.33333333333334},null,{"$f":"L139","v":133.33333333333334},133.33333333333334,null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Well Flow Rate","lb/hr",{"$f":"H140","v":1058217.5999999999},null,{"$f":"J140","v":1058217.5999999999},null,{"$f":"L140","v":1058217.5999999999},1058217.5999999999,null,0,0,null,0,0,0]
[null,null,null,null,null,"Friction Loss in Well","psid",{"$f":"'GF Pumping A2'!G313","v":13.229290013604416},null,{"$f":"'GF Pumping A2'!M313","v":13.235402645657356},null,{"$f":"'GF Pumping A2 10-90s'!G313","v":13.226159132866101},{"$f":"'GF Pumping A2 10-90s'!M313","v":13.233055566201179},null,3.1308807383148007E-3,-3.7655525967625891E-3,null,-6.1126320529396594E-3,-6.8964333350773899E-3,2.3470794561770703E-3]
[null,null,null,null,null,"Bottom Hole Pressure Less Hydrostatic Pressure","psid",{"$f":"'GF Pumping A2'!G107-'GF Pumping A2'!G11","v":155.38406065680465},"note",{"$f":"'GF Pumping A2'!M107-'GF Pumping A2'!M11","v":151.73720131550272},null,{"$f":"'GF Pumping A2 10-90s'!G107-'GF Pumping A2 10-90s'!G11","v":160.54641043950005},{"$f":"'GF Pumping A2 10-90s'!M107-'GF Pumping A2 10-90s'!M11","v":152.97164608804314},null,-5.1623497826954008,2.4124145687615055,null,3.6468593413019335,7.5747643514569063,-1.2344447725404279]
[null,null,null,null,null,"Reservoir Pressure Buildup","psid",{"$f":"'GF Pumping A2'!G116","v":423.28703999999999},null,{"$f":"'GF Pumping A2'!M116","v":423.28703999999999},null,{"$f":"'GF Pumping A2 10-90s'!G112","v":423.28703999999999},{"$f":"'GF Pumping A2 10-90s'!M112","v":423.28703999999999},null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Pressure Added","psid",{"$f":"'GF Pumping A1'!D104","v":268.90297934319534},null,{"$f":"'GF Pumping A1'!F104","v":272.54983868449727},null,{"$f":"'GF Pumping A1'!H104","v":263.74062956049994},{"$f":"'GF Pumping A1'!I104","v":271.31539391195685},null,5.1623497826954008,-2.4124145687615055,null,-3.6468593413019335,-7.5747643514569063,1.2344447725404279]
[null,null,null,null,null,"Injection Pressure Added","bar",{"$f":"'GF Pumping A1'!D105","v":18.540212602874657},null,{"$f":"'GF Pumping A1'!F105","v":18.791654768690989},null,{"$f":"'GF Pumping A1'!H105","v":18.184281022141136},{"$f":"'GF Pumping A1'!I105","v":18.706542775565033},null,0.35593158073352171,-0.16633017269037609,null,-0.25144216581633216,-0.5222617534238978,8.5111993125956076E-2]
[null,null,null,null,null,"Injection Pressure Added","ft",{"$f":"'GF Pumping A2'!G119","v":632.62100242627628},null,{"$f":"'GF Pumping A2'!M119","v":642.38810511928079},null,{"$f":"'GF Pumping A2 10-90s'!G119","v":618.83102111396272},{"$f":"'GF Pumping A2 10-90s'!M119","v":639.07924947328922},null,13.789981312313557,-6.4582470470129465,null,-9.7671026930045173,-20.248228359326504,3.3088556459915708]
[null,null,null,null,null,"Pumping Power","hp",{"$f":"'GF Pumping A2'!G305","v":2305.8794538679117},null,{"$f":"'GF Pumping A2'!M305","v":3703.358932586686},null,{"$f":"'GF Pumping A2 10-90s'!G123","v":1579.5611377722744},{"$f":"'GF Pumping A2 10-90s'!M123","v":2436.9110895139279},null,726.31831609563733,-131.03163564601618,null,-1397.4794787187743,-857.34995174165351,1266.4478430727581]
[null,null,null,null,null,"Pumping Power","kW",{"$f":"H229*0.7457","v":1719.4943087493018},null,{"$f":"J229*0.7457","v":2761.5947560298919},null,{"$f":"L229*0.7457","v":1177.8787404367849},{"$f":"M229*0.7457","v":1817.2045994505361},null,541.61556831251687,-97.710290701234271,null,-1042.1004472805901,-639.32585901375114,944.39015657935579]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"'GF Pumping A2'!G306*'Input A1'!T326","v":1068582.0652568159},null,{"$f":"'GF Pumping A2'!M306*'Input A1'!W326","v":1259419.5562057144},null,{"$f":"'GF Pumping A2 10-90s'!G306*'Input A1'!T326","v":884418.46472236677},{"$f":"'GF Pumping A2 10-90s'!M306*'Input A1'!T326","v":1098523.6801920326},null,184163.6005344491,-29941.614935216727,null,-190837.49094889848,-214105.21546966583,160895.87601368176]
[null,null,null,null,null,"Pumping Summary",null,{"$f":"H238","v":4225.1031279355348},null,{"$f":"J238","v":6724.5447381067443},null,{"$f":"L238","v":2932.5050594829818},{"$f":"M238","v":4438.4352835012487},null,1292.598068452553,-213.33215556571395,null,-2499.4416101712095,-1505.9302240182669,2286.1094546054956]
[null,null,null,null,null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H143","v":4871491.5854435442},null,{"$f":"'Summary A1'!J143","v":8561005.3658606652},null,{"$f":"'Summary A1'!L143","v":3411405.3572047288},{"$f":"'Summary A1'!M143","v":5096287.6260176413},null,1460086.2282388154,-224796.04057409707,null,-3689513.780417121,-1684882.2688129125,3464717.7398430239]
[null,null,null,null,null,"Total GF Flow Rate - Production","kg/s",{"$f":"'Summary A1'!H142","v":613.79834487015955},null,{"$f":"'Summary A1'!J142","v":1078.6698143319063},null,{"$f":"'Summary A1'!L142","v":429.83035589967244},{"$f":"'Summary A1'!M142","v":642.12220322394205},null,183.96798897048711,-28.323858353782498,null,-464.87146946174676,-212.29184732426961,436.54761110796426]
[null,null,null,null,null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H145","v":4871491.5854435433},null,{"$f":"'Summary A1'!J145","v":8561005.3658606652},null,{"$f":"'Summary A1'!L145","v":3411405.3572047283},{"$f":"'Summary A1'!M145","v":5096287.6260176403},null,1460086.228238815,-224796.04057409707,null,-3689513.7804171219,-1684882.2688129121,3464717.7398430249]
[null,null,null,null,null,"Total GF Flow Rate - Injection","kg/s",{"$f":"'Summary A1'!H144","v":613.79834487015967},null,{"$f":"'Summary A1'!J144","v":1078.6698143319063},null,{"$f":"'Summary A1'!L144","v":429.83035589967244},{"$f":"'Summary A1'!M144","v":642.12220322394205},null,183.96798897048723,-28.323858353782384,null,-464.87146946174664,-212.29184732426961,436.54761110796426]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'GF Pumping A2'!G308","v":0.86731200369113304},null,{"$f":"'GF Pumping A2'!M308","v":0.78548540162382019},null,{"$f":"'GF Pumping A2 10-90s'!G308","v":0.85961788542357431},{"$f":"'GF Pumping A2 10-90s'!M308","v":0.87091538178537742},null,7.694118267558725E-3,-3.6033780942443805E-3,null,8.1826602067312848E-2,-1.1297496361803105E-2,-8.5429980161557229E-2]
[null,null,null,null,null,"Total GF Pumping Power","kW",{"$f":"H237*H233/1000","v":4225.1031279355348},null,{"$f":"J237*J233/1000","v":6724.5447381067443},null,{"$f":"L237*L233/1000","v":2932.5050594829818},4438.4352835012487,null,1292.598068452553,-213.33215556571395,null,-2499.4416101712095,-1505.9302240182669,2286.1094546054956]
[null,null,null,null,null,"Production Pump Head","ft",{"$f":"'GF Pumping A2'!G275","v":921.84123833166836},"note",{"$f":"'GF Pumping A2'!M275","v":921.84123833166836},null,{"$f":"'GF Pumping A2 10-90s'!G275","v":921.84123833166836},{"$f":"'GF Pumping A2 10-90s'!M275","v":921.84123833166836},null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Pump Power","kW",{"$f":"H215*'Summary A1'!H112","v":2505.6088191862318},null,{"$f":"J215*'Summary A1'!J112","v":3962.9499820768524},null,{"$f":"L215*'Summary A1'!L112","v":1754.6263190461966},{"$f":"M215*'Summary A1'!M112","v":2621.2306840507117},null,{"$f":"H240-L240","v":750.9825001400352},{"$f":"H240-M240","v":-115.6218648644799},null,-1457.3411628906206,-866.6043650045151,1341.7192980261407]
[null,null,null,null,null,"Injection Pump Head","ft",{"$f":"'GF Pumping A2'!G297","v":632.62100242627628},null,{"$f":"'GF Pumping A2'!M297","v":642.38810511928079},null,{"$f":"'GF Pumping A2 10-90s'!G297","v":618.83102111396272},{"$f":"'GF Pumping A2 10-90s'!M297","v":639.07924947328922},null,13.789981312313557,-6.4582470470129465,null,-9.7671026930045173,-20.248228359326504,3.3088556459915708]
[null,null,null,null,null,"Injection Pump Power","kW",{"$f":"'GF Pumping A2'!G124","v":1719.4943087493018},null,{"$f":"'GF Pumping A2'!M124","v":2761.5947560298914},null,{"$f":"'GF Pumping A2 10-90s'!G124","v":1177.8787404367849},{"$f":"'GF Pumping A2 10-90s'!M124","v":1817.2045994505361},null,541.61556831251687,-97.710290701234271,null,-1042.1004472805896,{"$f":"L242-M242","v":-639.32585901375114},{"$f":"J242-M242","v":944.39015657935533}]
[null,null,null,null,null,"OPERATING & MAINTENANCE COST SUMMARY",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Type of Conversion System (Power Plant) Used",null,{"$f":"'Input A1'!T398","v":"Binary"},null,{"$f":"H244","v":"Binary"},null,{"$f":"H244","v":"Binary"},{"$f":"H244","v":"Binary"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A328","v":0},"calculate (0) or input (1) O&M",null,null,null,"Input or Calculate Annual O&M Costs",null,{"$f":"'Input A1'!T328","v":"Calculate"},null,{"$f":"H245","v":"Calculate"},null,{"$f":"H245","v":"Calculate"},{"$f":"H245","v":"Calculate"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Calculated Annual O&M Costs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"H246-J246","v":0},0,0]
[null,null,null,null,null,"Labor O&M Costs",null,{"$f":"H248+H249","v":1261950.828284234},null,{"$f":"J248+J249","v":1361835.4228742998},null,{"$f":"L248+L249","v":1233544.5988334038},1266597.2625823049,null,{"$f":"H247-L247","v":28406.229450830258},{"$f":"H247-M247","v":-4646.4342980708461},null,-99884.594590065768,-33052.663748901105,95238.160291994922]
[null,null,null,null,null,"Result O&M Labor Cost -Plant","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H29,'O&M Cost F1'!H29)","v":1114144.1454479727},null,{"$f":"IF($A276=1,'O&M Costs B1'!Q29,'O&M Cost F1'!Q29)","v":1207671.4688950705},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H29,'O&M Cost F1 10-90s'!H29)","v":1088695.4087039859},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q29,'O&M Cost F1 10-90s'!Q29)","v":1118307.6060311827},null,25448.736743986839,-4163.4605832099915,null,-93527.323447097791,-29612.197327196831,89363.8628638878]
[null,null,null,null,null,"Result O&M Labor Cost -Field","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H28,'O&M Cost F1'!H28)","v":147806.6828362614},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q28,'O&M Cost F1'!Q28)","v":154163.95397922926},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H28,'O&M Cost F1 10-90s'!H28)","v":144849.1901294179},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q28,'O&M Cost F1 10-90s'!Q28)","v":148289.65655112214},null,2957.4927068435063,-482.97371486073826,null,-6357.2711429678602,-3440.4664217042446,5874.297428107122]
[null,null,null,null,null,"Non-Labor O&M Costs",null,{"$f":"H252+H257+H253+H258","v":2875385.3118071705},null,{"$f":"J252+J257+J253+J258","v":2998415.008653638},null,{"$f":"L252+L257+L253+L258","v":3592523.6523951399},{"$f":"M252+M257+M253+M258","v":2897595.8932520538},null,-717138.3405879694,-22210.581444883253,null,-123029.69684646744,694927.75914308615,100819.11540158419]
[null,null,null,null,null,"Plant Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,{"$f":"'Input A1'!W362","v":1.6499999999999997E-2},null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2},null,0,0,null,1.5000000000000013E-3,0,-1.5000000000000013E-3]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Plant","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H36,'O&M Cost F1'!H36)","v":1419584.2458154706},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q36,'O&M Cost F1'!Q36)","v":1745727.5981455059},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H36,'O&M Cost F1 10-90s'!H36)","v":2564711.7023127046},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q36,'O&M Cost F1 10-90s'!Q36)","v":1375876.2761889847},null,-1145127.4564972341,43707.969626485836,null,-326143.3523300353,1188835.4261237199,369851.32195652113]
[null,null,null,null,null,"Result: Water Cost - Plant","per yr",{"$f":"IF($A$276=1,0,'O&M Cost F1'!H66)","v":0},null,{"$f":"IF($A$276=1,0,'O&M Cost F1'!Q66)","v":0},null,{"$f":"IF($A$276=1,0,'O&M Cost F1 10-90s'!H66)","v":0},{"$f":"IF($A$276=1,0,'O&M Cost F1 10-90s'!Q66)","v":0}]
[null,null,null,null,null,"Well Field Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,{"$f":"'Input A1'!W358","v":1.1999999999999999E-2},null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2},null,0,0,null,3.0000000000000009E-3,0,-3.0000000000000009E-3]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Wells ","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H78,'O&M Cost F1'!H84)","v":538397.42282173748},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q78,'O&M Cost F1'!Q84)","v":439246.18718754058},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H78,'O&M Cost F1 10-90s'!H84)","v":385565.56444765948},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q78,'O&M Cost F1 10-90s'!Q84)","v":561927.53766811534},null,{"$f":"H255-L255","v":152831.858374078},{"$f":"H255-M255","v":-23530.114846377866},null,99151.235634196899,-176361.97322045587,-122681.35048057477]
[null,null,null,null,null,"Result: Other Field O&M","per yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H79,'O&M Cost F1'!H85)-H253-H258","v":917403.64316996234},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q79,'O&M Cost F1'!Q85)-J253-J258","v":813441.22332059126},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H79,'O&M Cost F1 10-90s'!H85)-L253-L258","v":642246.38563477574},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q79,'O&M Cost F1 10-90s'!Q85)-M253-M258","v":959792.07939495367},null,275157.2575351866,-42388.436224991339,null,103962.41984937107,-317545.69376017794,-146350.85607436241]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Field","per yr",{"$f":"H255+H256","v":1455801.0659916997},null,{"$f":"J255+J256","v":1252687.4105081318},null,{"$f":"L255+L256","v":1027811.9500824353},1521719.617063069,null,427989.11590926442,-65918.551071369322,null,203113.65548356785,-493907.66698063374,-269032.20655493718]
[null,null,null,null,null,"Result: Water Cost - Reservoir Makeup","per yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H59,'O&M Cost F1'!H65-'O&M Cost F1'!H66)","v":0},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q65-'O&M Cost F1'!Q66)","v":0},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H59,'O&M Cost F1 10-90s'!H65-'O&M Cost F1 10-90s'!H66)","v":0},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q59,'O&M Cost F1 10-90s'!Q65-'O&M Cost F1 10-90s'!Q66)","v":0}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H86,'O&M Cost F1'!H93)","v":1058132.7782510871},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q86,'O&M Cost F1'!Q93)","v":1271655.9076686054},null,{"$f":"IF(A276=0,'O&M Cost F1 10-90s'!H92,'O&M Costs B1 10-90s'!H86)","v":1499957.523351446},{"$f":"IF(A276=0,'O&M Cost F1 10-90s'!Q92,'O&M Costs B1 10-90s'!Q86)","v":1053659.4170044423},null,null,null,null,-213523.12941751839,446298.10634700372,217996.49066416314]
[null,null,null,null,null,"Calculated Total O&M Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Plant O&M Cost","per yr",{"$f":"H248+H252","v":2533728.391263443},null,{"$f":"J248+J252","v":2953399.0670405766},null,{"$f":"L248+L252","v":3653407.1110166907},{"$f":"M248+M252","v":2494183.8822201677},null,{"$f":"H261-L261","v":-1119678.7197532477},{"$f":"H261-M261","v":39544.509043275379},null,-419670.67577713355,1159223.2287965231,459215.18482040893]
[null,null,null,null,null,"Field O&M Cost","per yr",{"$f":"H249+H257","v":1603607.748827961},null,{"$f":"J249+J257","v":1406851.3644873612},null,{"$f":"L249+L257","v":1172661.1402118532},{"$f":"M249+M257","v":1670009.2736141912},null,430946.60861610784,-66401.524786230177,null,196756.38434059988,-497348.13340233802,-263157.90912683005]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"H259","v":1058132.7782510871},null,{"$f":"J259","v":1271655.9076686054},null,1499957.523351446,1053659.4170044423,null,null,null,null,-213523.12941751839,446298.10634700372,217996.49066416314]
[null,null,null,null,null,"O&M Contribution to Cost of Power (EERE COE calc)","¢/kW-hr",{"$f":"SUM(H265:H269)","v":2.7039858042852654},null,{"$f":"SUM(J265:J269)","v":1.6998295579268885},null,{"$f":"SUM(L265:L269)","v":3.2728561311064412},2.7168844108654646,null,{"$f":"H264-L264","v":-0.56887032682117589},{"$f":"H264-M264","v":-1.2898606580199257E-2},null,1.0041562463583769,0.55597172024097663,-1.0170548529385761]
[null,null,null,null,null,"Labor (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D136*100","v":0.57582961449789716},null,{"$f":"'EERE COE'!D280*100","v":0.37252369717036871},null,{"$f":"'EERE COE 10-90'!D136*100","v":0.55961167285113855},{"$f":"'EERE COE 10-90'!D280*100","v":0.57850844037389459},null,1.6217941646758605E-2,-2.678825875997437E-3,null,0.20330591732752845,-1.8896767522756042E-2,-0.20598474320352589]
[null,null,null,null,null,"Plant Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D137*100","v":0.64775792423434708},null,{"$f":"'EERE COE'!D281*100","v":0.47753560245990007},null,{"$f":"'EERE COE 10-90'!D137*100","v":1.1635109159972421},{"$f":"'EERE COE 10-90'!D281*100","v":0.62842077920076778}]
[null,null,null,null,null,"Field Maintenance (EERE COE)","¢ per kW-hr",{"$f":"('EERE COE'!D138+'EERE COE'!D140)*100","v":0.66428370093895306},null,{"$f":"('EERE COE'!D282+'EERE COE'!D284)*100","v":0.34266676995105444},null,{"$f":"('EERE COE 10-90'!D138+'EERE COE 10-90'!D140)*100","v":0.46627869418420831},{"$f":"('EERE COE 10-90'!D282+'EERE COE 10-90'!D284)*100","v":0.69503358988691299}]
[null,null,null,null,null,"Makeup water (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D139*100","v":0},null,{"$f":"'EERE COE'!D283*100","v":0},null,{"$f":"'EERE COE 10-90'!D139*100","v":0},{"$f":"'EERE COE 10-90'!D283*100","v":0}]
[null,null,null,null,null,"Royalties, Taxes & Insurance (EERE COE)","¢ per kW-hr",{"$f":"('EERE COE'!D141+'EERE COE'!D142)*100","v":0.81611456461406773},null,{"$f":"('EERE COE'!D285+'EERE COE'!D286)*100","v":0.50710348834556529},null,{"$f":"('EERE COE 10-90'!D141+'EERE COE 10-90'!D142)*100","v":1.0834548480738522},{"$f":"('EERE COE 10-90'!D285+'EERE COE 10-90'!D286)*100","v":0.81492160140388925},null,-0.26734028345978444,1.1929632101784771E-3,null,0.30901107626850244,0.26853324666996292,-0.30781811305832396]
[null,null,null,null,null,"Present Value of Power Produced over Project Life (EERE COE)","kW-h/KW,design",{"$f":"'EERE COE'!D107","v":90649.498888040587},null,{"$f":"'EERE COE'!D251","v":90727.499893118147},null,{"$f":"'EERE COE 10-90'!D107","v":91176.950441529611},{"$f":"'EERE COE 10-90'!D251","v":90561.960710209722},null,-527.45155348902335,87.538177830865607,null,-78.001005077559967,614.98973131988896,165.53918290842557]
[null,null,null,null,null,"O&M Contribution (FRC)","¢ per kW-hr",{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!G32+'LCOE Binary'!I32,'LCOE Flash'!G32+'LCOE Flash'!I32)","v":2.7058674199864967},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!G48+'LCOE Binary'!I48,'LCOE Flash'!G48+'LCOE Flash'!I48)","v":1.9713903170492664},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!G32+'LCOE Binary 10-90s'!I32,'LCOE Flash 10-90s'!G32+'LCOE Flash 10-90s'!I32)","v":3.2953636699333946},{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!G48+'LCOE Binary 10-90s'!I48,'LCOE Flash 10-90s'!G48+'LCOE Flash 10-90s'!I48)","v":2.7153899160575059}]
[null,null,null,null,null,"Power Produced Annually (FCR)","MW-hr/yr",{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!P58,'LCOE Flash'!P58)/1000","v":221601.27837904621},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!Q58,'LCOE Flash'!Q58)/1000","v":369595.59053387499},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!P60,'LCOE Flash 10-90s'!P58)/1000","v":222660.98736618712},{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!P60,'LCOE Flash 10-90s'!Q58)/1000","v":222660.98736618712}]
[null,null,null,null,null,"POWER PLANT SUMMARY",null,{"$f":"IF($A276=0,H305,H288)","v":78865791.434192821},null,{"$f":"IF($A276=0,J305,J288)","v":105801672.61487916},null,{"$f":"IF($A276=0,L305,L288)","v":142483983.46181694},76437570.899388045,null,-63618192.027624115,2428220.5348047763,null,-26935881.18068634,66046412.562428892,29364101.715491116]
[null,null,null,null,null,"Power Plant Scenario",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A392","v":0},"sales (0) or # wells (1)",null,null,null,"Calculations are based upon fixed",null,{"$f":"'Input A1'!T392","v":"Power Sales"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A398","v":1},"Flash (0) or Binary (1)",null,null,null,"Type of Conversion System",{"$f":"IF(A275=0,\"MW\",\" \")","v":"MW"},{"$f":"'Input A1'!T398","v":"Binary"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Plant Design Temperature (used in all model calculations)","C",{"$f":"('Resource A1'!D43)","v":174.20782055692447},null,{"$f":"('Resource A1'!E43)","v":174.20782055692447},null,{"$f":"('Resource A1'!G43)","v":174.20782055692447},{"$f":"'Resource A1'!H43","v":174.20782055692447},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"F",{"$f":"H277*1.8+32","v":345.57407700246404},null,{"$f":"J277*1.8+32","v":345.57407700246404},null,{"$f":"L277*1.8+32","v":345.57407700246404},345.57407700246404,null,0,0,null,0,0,0]
[null,null,null,null,null,"Power Sales","MW",{"$f":"IF($A$276=1,H296,H313)/1000","v":30},null,{"$f":"IF($A$276=1,J296,J313)/1000","v":50.000000000000007},null,{"$f":"L296/1000","v":29.999999999999996},{"$f":"M296/1000","v":30.000000000000004},null,0,0,null,-20.000000000000007,0,20.000000000000004]
[null,null,null,null,null,"Net Plant Output","MW",{"$f":"IF($A$276=1,H295,H312)/1000","v":34.225103127935533},null,{"$f":"IF($A$276=1,J295,J312)/1000","v":56.724544738106751},null,{"$f":"IF($A$276=1,L295,L312)/1000","v":32.932505059482978},{"$f":"IF($A$276=1,M295,M312)/1000","v":34.438435283501256},null,1.2925980684525555,-0.21333215556572327,null,-22.499441610171218,-1.5059302240182788,22.286109454605494]
[null,null,null,null,null,"Transmission Line Cost Included",null,{"$f":"'Input A1'!T383","v":"Yes"},null,{"$f":"H281","v":"Yes"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Transmission Cost",null,{"$f":"H286","v":0},null,{"$f":"J286","v":0},null,{"$f":"L286","v":0},0,null,0,0,null,0,0,0]
[null,null,null,null,null,"Transmission Line Voltage",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T384,\" \")","v":"≤115kV"},null,{"$f":"H283","v":"≤115kV"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Number of Miles",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T387,\" \")","v":0},null,{"$f":"'Input A1'!T387","v":0},null,{"$f":"'Input A1'!Y387","v":0},{"$f":"'Input A1'!Z387","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Cost Per Mile",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T388*'Input A1'!T389,\" \")","v":1880000},null,{"$f":"H285","v":1880000},null,{"$f":"'Input A1'!D388","v":1880000},{"$f":"'Input A1'!E388","v":1880000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Transmission Cost",null,{"$f":"IF('Input A1'!$A$383=1,H284*H285,0)","v":0},null,{"$f":"IF('Input A1'!$A$383=1,J284*J285,0)","v":0},null,{"$f":"IF('Input A1'!$A$383=1,L284*L285,0)","v":0},{"$f":"IF('Input A1'!$A$383=1,M284*M285,0)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Plant Permitting Cost",null,{"$f":"'Input A1'!T390","v":0},null,{"$f":"'Input A1'!W390","v":0},null,{"$f":"'Input A1'!T390","v":0},{"$f":"'Input A1'!T390","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Air-Cooled Binary",null,{"$f":"H304","v":78865791.434192821},null,{"$f":"J304","v":105801672.61487916},null,{"$f":"L304","v":142483983.46181694},76437570.899388045,null,-63618192.027624115,2428220.5348047763,null,-26935881.18068634,66046412.562428892,29364101.715491116]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H135","v":793663.2},null,{"$f":"'Summary A1'!J135","v":793663.2},null,{"$f":"'Summary A1'!L135","v":793663.2},{"$f":"'Summary A1'!M135","v":793663.2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Plant Performance","w-hr/lb",{"$f":"'Input A1'!T408","v":7.0255901149872093},null,{"$f":"'Input A1'!W408","v":6.6259209419855383},null,{"$f":"IF(A303=A304,H290,'Input A1'!Y408)","v":9.6536475766302789},{"$f":"IF(A303=A304,H290,'Input A1'!Z408)","v":6.7575533036411946},null,-2.6280574616430696,0.26803681134601476,null,0.39966917300167104,2.8960942729890844,-0.13163236165565628]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'GF Pumping A2'!G308","v":0.86731200369113304},null,{"$f":"'GF Pumping A2'!M308","v":0.78548540162382019},null,{"$f":"'GF Pumping A2 10-90s'!G308","v":0.85961788542357431},{"$f":"'GF Pumping A2 10-90s'!M308","v":0.87091538178537742},null,7.694118267558725E-3,-3.6033780942443805E-3,null,8.1826602067312848E-2,-1.1297496361803105E-2,-8.5429980161557229E-2]
[null,null,null,null,null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"H290-H291","v":6.1582781112960765},null,{"$f":"J290-J291","v":5.8404355403617183},null,{"$f":"L290-L291","v":8.7940296912067044},{"$f":"M290-M291","v":5.8866379218558169},null,-2.6357515799106279,0.27164018944025958,null,0.31784257093435819,2.9073917693508875,-4.620238149409861E-2]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"IF('Input A1'!A$392=1,H$135*'Input A1'!T$394,'Input A1'!T$393*1000000/H292)","v":4871491.5854435442},null,{"$f":"'Binary B1'!D90","v":8561005.3658606652},null,{"$f":"'Input A1'!Y393*1000000/L292","v":3411405.3572047288},{"$f":"'Input A1'!Z393*1000000/M292","v":5096287.6260176413},null,1460086.2282388154,-224796.04057409707,null,-3689513.780417121,-1684882.2688129125,3464717.7398430239]
[null,null,null,null,null,"# Production Wells","count",{"$f":"H293/H289","v":6.1379834487015961},null,{"$f":"J293/J289","v":10.786698143319063},null,{"$f":"L293/L289","v":4.2983035589967242},{"$f":"M293/M289","v":6.4212220322394202},null,1.8396798897048718,-0.28323858353782416,null,-4.6487146946174667,-2.122918473242696,4.3654761110796425]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"H290*H293/1000","v":34225.10312793553},null,{"$f":"J290*J293/1000","v":56724.54473810675},null,{"$f":"L293*L290/1000","v":32932.505059482981},{"$f":"M293*M290/1000","v":34438.435283501254},null,1292.5980684525493,-213.33215556572395,null,-22499.44161017122,-1505.9302240182733,22286.109454605496]
[null,null,null,null,null,"Power Sales","kW",{"$f":"H293*H292/1000","v":30000},null,{"$f":"J293*J292/1000","v":50000.000000000007},null,{"$f":"L293*L292/1000","v":29999.999999999996},{"$f":"M293*M292/1000","v":30000.000000000004},null,{"$f":"H296-L296","v":0},0,null,-20000.000000000007,0,20000.000000000004]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Input A1'!T395","v":1},null,{"$f":"'Input A1'!W395","v":1},null,{"$f":"H297","v":1},{"$f":"H297","v":1},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A445","v":0},"improved binary cost - Perf(0), Ref(1)",null,null,null,"Improved Scenario Plant Cost Based on",null,null,"note",{"$f":"'Input A1'!T445","v":"Performance"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Input A1'!V447","v":1},null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"H295/H297","v":34225.10312793553},null,{"$f":"J295/J297","v":56724.54473810675},null,{"$f":"L295/L297","v":32932.505059482981},{"$f":"M295/M297","v":34438.435283501254},null,1292.5980684525493,-213.33215556572395,null,-22499.44161017122,-1505.9302240182733,22286.109454605496]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Binary B2'!E40","v":773.20849520205911},null,{"$f":"'Binary B2'!E85","v":676.38204905878717},null,{"$f":"'Binary B2 10-90s'!E44","v":1451.75722999652},{"$f":"'Binary B2 10-90s'!E93","v":744.75972466920007},null,-678.54873479446087,28.448770532859044,null,96.826446143271937,706.99750532731991,-68.377675610412894]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Input A1'!T435","v":2.9802128538330597},null,{"$f":"'Input A1'!W435","v":2.7575883868996898},null,{"$f":"'Binary B1 10-90''s'!D79","v":2.9802128538330597},{"$f":"'Binary B1 10-90''s'!E79","v":2.9802128538330592},null,0,0,null,0.2226244669333699,0,-0.22262446693336946]
[{"$f":"'LCOE Summary 10-90s'!B2","v":58},null,null,null,null,"Plant Cost Based on Net Output","$/kW",{"$f":"'Input A1'!T448","v":2304.3258960940939},null,{"$f":"'Input A1'!W448","v":1865.1832835919279},null,{"$f":"IF(A303=A304,'Input A1'!Y439*H303,'Binary B1 10-90''s'!D80)","v":4326.5455574807056},{"$f":"IF(A303=A304,'Input A1'!Z439*H303,'Binary B1 10-90''s'!E80)","v":2219.5425044763201},null,{"$f":"H303-L303","v":-2022.2196613866117},{"$f":"H303-M303","v":84.783391617773759},null,439.142612502166,2107.0030530043855,-354.35922088439224]
[{"$f":"'LCOE Summary 10-90s'!B62","v":57},null,null,null,null,"Plant Cost Used in LCOE Calculation",null,{"$f":"H303*H295","v":78865791.434192821},null,{"$f":"J303*J295","v":105801672.61487916},null,{"$f":"L303*L295","v":142483983.46181694},{"$f":"M303*M295","v":76437570.899388045},null,{"$f":"H304-L304","v":-63618192.027624115},{"$f":"H304-M304","v":2428220.5348047763},null,{"$f":"H304-J304","v":-26935881.18068634},66046412.562428892,29364101.715491116]
[null,null,null,null,null,"Flash Steam",null,{"$f":"H320","v":86993161.066896081},null,{"$f":"J320","v":{"$error":"#DIV/0!"}},null,{"$f":"L320","v":0},0,null,null,null,null,{"$f":"H305-J305","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"H203","v":793663.2},null,{"$f":"J203","v":793663.2},null,{"$f":"L203","v":793663.2},793663.2,null,null,null,null,0]
[null,null,null,null,null,"Plant Performance","w-hr/lb",{"$f":"'Flash Plant F1- Reference'!J11","v":5.8038269401662488},null,{"$f":"'Input A1'!W491*0+'Flash Plant F1- Improved'!J11","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F1-P10%'!J11","v":5.8038269401662488},{"$f":"'Flash Plant F1-P90%'!J11","v":5.8038269401662488},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"H237","v":0.86731200369113304},null,{"$f":"J237","v":0.78548540162382019},null,{"$f":"L237","v":0.85961788542357431},{"$f":"M237","v":0.87091538178537742},null,null,null,null,8.1826602067312848E-2]
[null,null,null,null,null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"H307-H308","v":4.936514936475116},null,{"$f":"J307-J308","v":{"$error":"#DIV/0!"}},null,{"$f":"L307-L308","v":4.9442090547426742},{"$f":"M307-M308","v":4.9329115583808711},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"IF('Input A1'!A$392=1,H$135*'Input A1'!T$394,'Input A1'!T$393*1000000/H309)","v":6077161.80059232},null,{"$f":"IF('Input A1'!A$392=1,J$135*'Input A1'!W$394,'Input A1'!W$393*1000000/J309)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF('Input A1'!A$392=1,L$135*'Input A1'!Y$394,'Input A1'!Y$393*1000000/L309)","v":6067704.5949792219},{"$f":"IF('Input A1'!A$392=1,M$135*'Input A1'!Z$394,'Input A1'!Z$393*1000000/M309)","v":6081601.0270913709},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"H310/H306","v":7.6571041728938933},null,{"$f":"J310/J306","v":{"$error":"#DIV/0!"}},null,{"$f":"L310/L306","v":7.6451882800906255},{"$f":"M310/M306","v":7.6626975108476385},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"H307*H310/1000","v":35270.795378026931},null,{"$f":"J307*J310/1000","v":{"$error":"#DIV/0!"}},null,{"$f":"L307*L310/1000","v":35215.907393310947},{"$f":"M307*M310/1000","v":35296.559880375622},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"H310*H309/1000","v":29999.999999999996},null,{"$f":"J310*J309/1000","v":{"$error":"#DIV/0!"}},null,{"$f":"L310*L309/1000","v":30000},{"$f":"M310*M309/1000","v":30000},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Input A1'!V526","v":0},null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Input A1'!T395","v":1},null,{"$f":"'Input A1'!W395","v":1},null,{"$f":"'Input A1'!T395","v":1},{"$f":"'Input A1'!T395","v":1},null,null,null,null,0]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"H312/H315","v":35270.795378026931},null,{"$f":"J312/J315","v":{"$error":"#DIV/0!"}},null,{"$f":"L312/L315","v":35215.907393310947},35296.559880375622,null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Flash Plant F2-Reference'!G71","v":782.06494408806248},null,{"$f":"'Flash Plant F2-Improved'!G71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!G71","v":861.96267378460925},{"$f":"'Flash Plant F2-P90%'!G71","v":772.51327596404053},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Flash Plant F2-Reference'!E88","v":3.1537483733907825},null,{"$f":"'Flash Plant F2-Improved'!E88","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!E88","v":0},{"$f":"'Flash Plant F2-P90%'!E88","v":0},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Plant Cost Based on Net Output","$/kW",{"$f":"'Flash Plant F2-Reference'!E89","v":2466.4360453036807},null,{"$f":"'Flash Plant F2-Improved'!E89","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(A303=A304,'Input A1'!Y527*H319,'Flash Plant F2-P10%'!E89)","v":0},{"$f":"IF(A303=A304,'Input A1'!Z527*H319,'Flash Plant F2-P90%'!E89)","v":0},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Plant Cost Used in LCOE Calculation",null,{"$f":"H319*H312","v":86993161.066896081},null,{"$f":"J319*J312","v":{"$error":"#DIV/0!"}},null,{"$f":"L319*L312","v":0},{"$f":"M319*M312","v":0},null,null,null,null,{"$error":"#DIV/0!"}]

{"sheet":"lease size","index":21,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"well spacing","km",0.5,0.5,0.5,0.5]
[]
[null,null,null,"Reference","Improved","P10%","P90%"]
[null,"Power Sales","MW",{"$f":"'Summary A1'!H279","v":30},{"$f":"'Summary A1'!J279","v":50.000000000000007},{"$f":"'Summary A1'!L279","v":29.999999999999996},{"$f":"'Summary A1'!M279","v":30.000000000000004}]
[null,"Flow per well","lb/hr",{"$f":"'Summary A1'!H203","v":793663.2},{"$f":"'Summary A1'!J203","v":793663.2},{"$f":"'Summary A1'!L203","v":793663.2},{"$f":"'Summary A1'!M203","v":793663.2}]
[null,"plant be","w-hr/lb",{"$f":"'Summary A1'!H280*1000000/'Summary A1'!H233","v":7.0255901149872102},{"$f":"'Summary A1'!J280*1000000/'Summary A1'!J233","v":6.6259209419855383},{"$f":"'Summary A1'!L280*1000000/'Summary A1'!L233","v":9.6536475766302772},{"$f":"'Summary A1'!M280*1000000/'Summary A1'!M233","v":6.7575533036411963}]
[null,"gf pumping","w-hr/lb",{"$f":"'Summary A1'!H237","v":0.86731200369113304},{"$f":"'Summary A1'!J237","v":0.78548540162382019},{"$f":"'Summary A1'!L237","v":0.85961788542357431},{"$f":"'Summary A1'!M237","v":0.87091538178537742}]
[null,"be sales",null,{"$f":"D7-D8","v":6.1582781112960774},{"$f":"E7-E8","v":5.8404355403617183},{"$f":"F7-F8","v":8.7940296912067026},{"$f":"G7-G8","v":5.8866379218558187}]
[null,"power per well","MW",{"$f":"(D9-D8)*D6/1000000","v":4.1992450920532836},{"$f":"(E9-E8)*E6/1000000","v":4.0119279029511645},{"$f":"(F9-F8)*F6/1000000","v":6.2972506638956149},{"$f":"(G9-G8)*G6/1000000","v":3.9807944014644345}]
[null,"ratio inject:prod",null,{"$f":"'Summary A1'!H111","v":0.75},{"$f":"'Summary A1'!J111","v":0.75},{"$f":"'Summary A1'!L111","v":0.75},{"$f":"'Summary A1'!M111","v":0.75}]
[null,"# production wells",null,{"$f":"'Summary A1'!H115","v":4.6862776557471548},{"$f":"'Summary A1'!J115","v":11.318206405940314},{"$f":"'Summary A1'!L115","v":2.2027098046455773},{"$f":"'Summary A1'!M115","v":5.068649743523217}]
[null,"# injection wells",null,{"$f":"'Summary A1'!H114","v":4.6034875865261968},{"$f":"'Summary A1'!J114","v":8.0900236074892966},{"$f":"'Summary A1'!L114","v":3.2237276692475429},{"$f":"'Summary A1'!M114","v":4.8159165241795652}]
[null,"# of  confirmation wells",null,{"$f":"'Summary A1'!H93","v":7},{"$f":"'Summary A1'!J93","v":3.6666666666666665},{"$f":"'Summary A1'!L93","v":7},{"$f":"'Summary A1'!M93","v":7}]
[null,"# of wells drilled",null,{"$f":"D12+D13+D14","v":16.289765242273351},{"$f":"E12+E13+E14","v":23.074896680096277},12.42643747389312,16.88456626770278]
[null," land area per well","acre per well",45,45,45,45]
[null,"area per site","acres",{"$f":"D15*D16","v":733.03943590230074},{"$f":"E15*E16","v":1038.3703506043325},559.18968632519045,759.80548204662512]
[null,"# of sites explored",null,{"$f":"MAX('Summary A1'!H69,'Summary A1'!H85)","v":5},{"$f":"MAX('Summary A1'!J69,'Summary A1'!J85)","v":3},{"$f":"MAX('Summary A1'!L69,'Summary A1'!L85)","v":5},{"$f":"MAX('Summary A1'!M69,'Summary A1'!M85)","v":5}]
[null,"Total acreage leased","acres",{"$f":"D17*D18","v":3665.1971795115037},{"$f":"E17*E18","v":3115.1110518129976},{"$f":"F17*F18","v":2795.9484316259523},{"$f":"G17*G18","v":3799.0274102331255}]
[null,"lease cost","$/acre",{"$f":"'Input A1'!T156","v":30},{"$f":"'Input A1'!W156","v":30},{"$f":"'Input A1'!Y156","v":30},{"$f":"'Input A1'!Z156","v":30}]
[null,"Total Leasing Cost",null,{"$f":"D19*D20","v":109955.91538534511},{"$f":"E19*E20","v":93453.331554389923},83878.452948778562,113970.82230699377]

{"sheet":"Resource A1","index":22,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":true,"merged":[[0,2,2,10]]}
[null,"RESOURCE DEFINITION","This sheet is used to establish the resource conditions that will be used based on resource type selected and user input. It sets the plant design temperature based on the resource type and temperature, and user input.  It also sets the temperature gradient that is used  in the calculation of the hydrostatic pressure used in the pump calculations"]
[]
[]
[null,null,null,"Reference","Improved",null,0.1,0.9]
[]
[null,"HYDROTHERMAL RESOURCE"]
[null,"Resource Temperature Used","C",{"$f":"'Input A1'!C77","v":175},{"$f":"'Input A1'!C77","v":175},null,{"$f":"'Input A1'!G77","v":175},{"$f":"'Input A1'!H77","v":175}]
[null,null,"F",{"$f":"'Input A1'!E77","v":347},{"$f":"'Input A1'!E77","v":347},null,{"$f":"G7*1.8+32","v":347},{"$f":"H7*1.8+32","v":347}]
[null,"Resource Depth Used","m",{"$f":"'Input A1'!C78","v":1500},{"$f":"'Input A1'!C78","v":1500},null,{"$f":"'Input A1'!G78","v":1500},{"$f":"'Input A1'!H78","v":1500}]
[null,null,"ft",{"$f":"'Input A1'!E78","v":4921.2449999999999},{"$f":"'Input A1'!E78","v":4921.2449999999999},null,{"$f":"G9*3.28083","v":4921.2449999999999},{"$f":"H9*3.28083","v":4921.2449999999999}]
[null,"Well Temperature Drop Used","C",{"$f":"'Summary A1'!H56","v":0.79217944307553501},{"$f":"'Summary A1'!J56","v":0.79217944307553501},null,{"$f":"'Summary A1'!L56","v":0.79217944307553501},{"$f":"'Summary A1'!M56","v":0.79217944307553501}]
[null,null,"F",{"$f":"D11*1.8","v":1.4259229975359631},{"$f":"E11*1.8","v":1.4259229975359631},null,{"$f":"G11*1.8","v":1.4259229975359631},{"$f":"H11*1.8","v":1.4259229975359631}]
[null,"Plant Design Temperature Used","C",{"$f":"D7-D11","v":174.20782055692447},{"$f":"E7-E11","v":174.20782055692447},null,{"$f":"G7-G11","v":174.20782055692447},174.20782055692447]
[null,null,"F",{"$f":"D8-D12","v":345.57407700246404},{"$f":"E8-E12","v":345.57407700246404},null,{"$f":"G8-G12","v":345.57407700246404},345.57407700246404]
[]
[null,"EGS RESOURCE"]
[null,"Resource (Native Rock) Temperature","C",{"$f":"'Input A1'!C77","v":175},{"$f":"'Input A1'!C77","v":175},null,{"$f":"G7","v":175},{"$f":"H7","v":175}]
[null,null,"F",{"$f":"D17*1.8+32","v":347},{"$f":"E17*1.8+32","v":347},null,{"$f":"G17*1.8+32","v":347},347]
[null,"Resource Depth","meter",{"$f":"'Input A1'!C78","v":1500},{"$f":"'Input A1'!C78","v":1500},null,{"$f":"G9","v":1500},{"$f":"H9","v":1500}]
[null,null,"ft",{"$f":"D19*3.28083","v":4921.2449999999999},{"$f":"E19*3.28083","v":4921.2449999999999},null,{"$f":"G19*3.28083","v":4921.2449999999999},4921.2449999999999]
[null,"Earth Temperature Gradient","C/km",{"$f":"(D17-D23)*1000/D19","v":108.93333333333334},{"$f":"(E17-E23)*1000/E19","v":108.93333333333334},null,{"$f":"(G17-G23)*1000/G19","v":108.93333333333334},{"$f":"(H17-H23)*1000/H19","v":108.93333333333334}]
[null,null,"F/1000 ft",{"$f":"(D18-D24)*1000/D20","v":59.765364252338586},{"$f":"(E18-E24)*1000/E20","v":59.765364252338586},null,{"$f":"(G18-G24)*1000/G20","v":59.765364252338586},{"$f":"(H18-H24)*1000/H20","v":59.765364252338586}]
[null,"Average Surface Temperature","C",11.6,11.6,null,11.6,11.6]
[null,null,"F",{"$f":"D23*1.8+32","v":52.879999999999995},{"$f":"E23*1.8+32","v":52.879999999999995},null,{"$f":"G23*1.8+32","v":52.879999999999995},52.879999999999995]
[null,"Approach Temperature Between GF and Rock","C",0,0,null,0,0]
[null,"Inputted EGS plant design","C",{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,D7-D11)","v":{"$error":"#REF!"}},{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,E7-E11)","v":{"$error":"#REF!"}},null,{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,G7-G11)","v":{"$error":"#REF!"}},{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,H7-H11)","v":{"$error":"#REF!"}}]
[null,null,"F",{"$f":"D26*1.8+32","v":{"$error":"#REF!"}},{"$f":"E26*1.8+32","v":{"$error":"#REF!"}},null,{"$f":"G26*1.8+32","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[]
[null,"RESOURCE CONDITIONS USED"]
[{"$f":"'Input A1'!A75","v":0},"Resource Temperature Used","C",{"$f":"IF(A31=0,D7,D17)","v":175},{"$f":"IF(A31=0,E7,E17)","v":175},null,{"$f":"G7","v":175},{"$f":"H7","v":175}]
[null,null,"F",{"$f":"IF(A31=0,D8,D18)","v":347},{"$f":"IF(A31=0,E8,E18)","v":347},null,{"$f":"G8","v":347},347]
[null,"Resource Depth Used","m",{"$f":"IF(A31=0,D9,D19)","v":1500},{"$f":"IF(A31=0,E9,E19)","v":1500},null,{"$f":"G9","v":1500},1500]
[null,null,"ft",{"$f":"IF(A31=0,D10,D20)","v":4921.2449999999999},{"$f":"IF(A31=0,E10,E20)","v":4921.2449999999999},null,{"$f":"G10","v":4921.2449999999999},4921.2449999999999]
[null,"Earth Temperature Gradient Used","C/km",{"$f":"IF(A31=0,(D7-D37)*1000/D9,D21)","v":108.93333333333334},{"$f":"IF(A31=0,(E7-E37)*1000/E9,E21)","v":108.93333333333334},null,{"$f":"1000*(G31-G37)/G33","v":108.93333333333334},{"$f":"1000*(H31-H37)/H33","v":108.93333333333334}]
[null,null,"F/1000 ft",{"$f":"IF(A31=0,(D8-D38)*1000/D10,D22)","v":59.765364252338586},{"$f":"IF(A31=0,(E8-E38)*1000/E10,E22)","v":59.765364252338586},null,{"$f":"1000*(G32-G38)/G34","v":59.765364252338586},{"$f":"1000*(H32-H38)/H34","v":59.765364252338586}]
[null,"Surface Temperature Used","C",{"$f":"D23","v":11.6},{"$f":"E23","v":11.6},null,11.6,{"$f":"H23","v":11.6}]
[null,null,"F",52.879999999999995,{"$f":"E24","v":52.879999999999995},null,52.879999999999995,{"$f":"H24","v":52.879999999999995}]
[null,"Well Temperature Drop Used","C",{"$f":"'Summary A1'!H56","v":0.79217944307553501},{"$f":"'Summary A1'!J56","v":0.79217944307553501},null,{"$f":"'Summary A1'!L56","v":0.79217944307553501},{"$f":"'Summary A1'!M56","v":0.79217944307553501}]
[null,null,"F",{"$f":"'Summary A1'!H57","v":1.4259229975359631},{"$f":"'Summary A1'!J57","v":1.4259229975359631},null,{"$f":"'Summary A1'!L57","v":1.4259229975359631},{"$f":"'Summary A1'!M57","v":1.4259229975359631}]
[]
[]
[null,"Plant Design Temperature Used","C",{"$f":"D13","v":174.20782055692447},{"$f":"E13","v":174.20782055692447},null,174.20782055692447,174.20782055692447]
[null,null,"F",{"$f":"D43*1.8+32","v":345.57407700246404},{"$f":"E43*1.8+32","v":345.57407700246404},null,{"$f":"G43*1.8+32","v":345.57407700246404},345.57407700246404]
[null,"Maximum temperature decline allowed","C",{"$f":"'Summary A1'!H179","v":24.55},{"$f":"'Summary A1'!J179","v":24.55},null,{"$f":"'Summary A1'!L179","v":24.55},{"$f":"'Summary A1'!M179","v":24.55}]
[null,null,"F",{"$f":"D45*1.8","v":44.190000000000005},{"$f":"E45*1.8","v":44.190000000000005},null,{"$f":"G45*1.8","v":44.190000000000005},{"$f":"H45*1.8","v":44.190000000000005}]
[null,"Production Fluid Temperature @ well field replacement","C",{"$f":"D31-D39-D45","v":149.65782055692446},{"$f":"E31-E39-E45","v":149.65782055692446},null,{"$f":"G31-G39-G45","v":149.65782055692446},{"$f":"H31-H39-H45","v":149.65782055692446}]
[null,null,"F",{"$f":"D32-D40-D46","v":301.38407700246404},{"$f":"E32-E40-E46","v":301.38407700246404},null,{"$f":"G32-G40-G46","v":301.38407700246404},{"$f":"H32-H40-H46","v":301.38407700246404}]
[]
[]
[{"$f":"'Input A1'!A75","v":0},"Temperature Gradient","C/m",{"$f":"(D54-D37)/D9","v":0.10893333333333334},{"$f":"(E54-E37)/E9","v":0.10893333333333334},null,{"$f":"(G54-G37)/G9","v":0.10893333333333334},{"$f":"(H54-H37)/H9","v":0.10893333333333334}]
[null,null,"F/ft",{"$f":"(D55-D38)/D10","v":5.9765364252338589E-2},{"$f":"(E55-E38)/E10","v":5.9765364252338589E-2},null,{"$f":"(G55-G38)/G10","v":5.9765364252338589E-2},{"$f":"(H55-H38)/H10","v":5.9765364252338589E-2}]
[]
[null,"Bottom Hole Temperature - Production Well","C",{"$f":"D31","v":175},{"$f":"E31","v":175},null,{"$f":"G31","v":175},175]
[null,null,"F",{"$f":"D54*1.8+32","v":347},{"$f":"E54*1.8+32","v":347},null,{"$f":"G54*1.8+32","v":347},347]

{"sheet":"Reservoir A1","index":23,"n_rows":83,"n_cols":25,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"Reservoir Hydraulic Calculations"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:","2008-08-14"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"Reference",null,null,"Reference",null,null,"Improved",null,null,"Improved"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,"C",{"$f":"D9","v":11.6},null,"F",{"$f":"J9*1.8+32","v":52.879999999999995},null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"Po","bar",{"$f":"G10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D9<100,14.7, 0.0000000136666056*G9^4 - 0.0000027120923771*G9^3 + 0.0003545452343917*G9^2 - 0.0156410175570826*G9 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J9<100,14.7, 0.0000000136666056*M9^4 - 0.0000027120923771*M9^3 + 0.0003545452343917*M9^2 - 0.0156410175570826*M9 + 0.320593729630411)","v":14.7},null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"rho,o","kg/m^3",{"$f":"G11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G9^4 + 0.00000020215*G9^3 - 0.00012456*G9^2 + 0.0072343*G9 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M9^4 + 0.00000020215*M9^3 - 0.00012456*M9^2 + 0.0072343*M9 + 62.329","v":62.39173953204314},null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"dT","C/m",{"$f":"'Resource A1'!D51","v":0.10893333333333334},null,"F/ft",{"$f":"D13*1.8/3.28083","v":5.9765364252338589E-2},null,"C/m",{"$f":"'Resource A1'!E51","v":0.10893333333333334},null,"F/ft",{"$f":"J13*1.8/3.28083","v":5.9765364252338589E-2}]
[null,"CT","1/C",{"$f":"'GF Pumping A1'!D109","v":5.0571426166341543E-4},null,null,null,null,"1/C",{"$f":"D14","v":5.0571426166341543E-4}]
[null,"CP","1/bar",{"$f":"'GF Pumping A1'!D110","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D15","v":4.64E-10}]
[null,"depth, production","m",{"$f":"G16/3.28083","v":1500},null,"ft",{"$f":"'Summary A1'!H119*3280.83","v":4921.2449999999999},null,"m",{"$f":"D16","v":1500},null,"ft",{"$f":"G16","v":4921.2449999999999}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D16-0.5*D$14*D$13*D16^2))-1)/100000","v":142.42064651582933},null,"psia",{"$f":"D17*14.50377","v":2065.6363003168899},null,"bar",{"$f":"(J10+(1/J15)*(EXP(J11*J12*J15*(J16-0.5*J14*J13*J16^2))-1)/100000)","v":142.42064651582933},null,"psia",{"$f":"J17*14.50377","v":2065.6363003168899}]
[null,"depth, injection","m",{"$f":"G18/3.28083","v":1500},null,"ft",{"$f":"'Summary A1'!H120*3280.83","v":4921.2449999999999},null,"m",{"$f":"D18","v":1500},null,"ft",{"$f":"G18","v":4921.2449999999999}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D18-0.5*D$14*D$13*D18^2))-1)/100000","v":142.42064651582933},null,"psia",{"$f":"D19*14.50377","v":2065.6363003168899},null,"bar",{"$f":"J$10+(1/J$15)*(EXP(J$11*J$12*J$15*(J18-0.5*J$14*J$13*J18^2))-1)/100000","v":142.42064651582933},null,"psia",{"$f":"J19*14.50377","v":2065.6363003168899}]
[null,"P,injection -bh used","bar",{"$f":"'GF Pumping A2'!D126","v":171.67421576023958},null,"psia",{"$f":"'GF Pumping A2'!G126","v":2489.9233403168901},null,"bar",{"$f":"'GF Pumping A2'!J126","v":171.67421576023958},null,"psia",{"$f":"'GF Pumping A2'!M126","v":2489.9233403168901}]
[]
[null,"dP-reservoir - fracture flow (EGS Only)"]
[null,"T,avg","C",{"$f":"Geofluid!H107","v":117.40079581820922},null,"F",{"$f":"D23*1.8+32","v":243.32143247277659},null,"C",{"$f":"Geofluid!I107","v":117.12307274780193},null,"F",{"$f":"J23*1.8+32","v":242.82153094604348}]
[null,"rho","kg/m^3",{"$f":"(G24/2.20462)*35.3146","v":945.10930278696117},null,"lb/cft",{"$f":" -0.00000000017845*G23^4 + 0.00000020215*G23^3 - 0.00012456*G23^2 + 0.0072343*G23 + 62.329","v":59.001287600884339},null,"kg/m^3",{"$f":"(M24/2.20462)*35.3146","v":945.33143191557383},null,"lb/cft",{"$f":" -0.00000000017845*M23^4 + 0.00000020215*M23^3 - 0.00012456*M23^2 + 0.0072343*M23 + 62.329","v":59.015154679076424}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":100},null,"lb/h",{"$f":"2.20462*D25*3600","v":793663.2},null,"kg/s",{"$f":"'Summary A1'!J134","v":100},null,"lb/h",{"$f":"2.20462*J25*3600","v":793663.2}]
[null,"q","m^3/s",{"$f":"D25/D24","v":0.10580786762453569},null,"ft^3/s",{"$f":"G25/(G24*3600)","v":3.7365625220134278},null,"m^3/s",{"$f":"J25/J24","v":0.10578300543478687},null,"ft^3/s",{"$f":"M25/(M24*3600)","v":3.7356845237273242}]
[null,"viscosity","kg/m-s",{"$f":"G27*3.28083/2.20462","v":2.3627869363106692E-4},null,"lb/ft-s",{"$f":"0.115631*G23^-1.199532","v":1.5877224164401163E-4},null,"kg/m-s",{"$f":"M27*3.28083/2.20462","v":2.3686230374704418E-4},null,"lb/ft-s",{"$f":"0.115631*M23^-1.199532","v":1.5916441025192057E-4}]
[]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D29*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!W248*1000","v":1000},null,"ft",{"$f":"J29*3.28083","v":3280.83}]
[null,"fracture orientation (angle)",null,{"$f":"'Input A1'!T274","v":15},null,null,null,null,null,{"$f":"D30","v":15}]
[null,"effective length","m",{"$f":"D29/COS(PI()*D30/180)","v":1035.276180410083},null,"ft",{"$f":"D31*3.28083","v":3396.5651509748127},null,"m",{"$f":"J29/COS(PI()*J30/180)","v":1035.276180410083},null,"ft",{"$f":"J31*3.28083","v":3396.5651509748127}]
[null,"# fractures",null,{"$f":"'Input A1'!T273","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"'Input A1'!W273","v":8},null,null,{"$f":"J32","v":8}]
[null,"fracture aperture (height)","m",{"$f":"'Input A1'!C270","v":3.1750095758288806E-3},null,"ft",{"$f":"D33*3.28083","v":1.0416666666666666E-2},null,"m",{"$f":"'Input A1'!G270","v":3.1750095758288806E-3},null,"ft",{"$f":"J33*3.28083","v":1.0416666666666666E-2}]
[null,"fracture width","m",{"$f":"'Input A1'!C271","v":152.40045963978628},null,"ft",{"$f":"D34*3.28083","v":500},null,"m",{"$f":"'Input A1'!G271","v":152.40045963978628},null,"ft",{"$f":"J34*3.28083","v":500}]
[null,"fracture flow area","m^2",{"$f":"D33*D34","v":0.48387291871704424},null,"ft^2",{"$f":"G33*G34","v":5.208333333333333},null,"m^2",{"$f":"J33*J34","v":0.48387291871704424},null,"ft^2",{"$f":"M33*M34","v":5.208333333333333}]
[null,"hydraulic diameter - fracture","m",{"$f":"2*D35/(D33+D34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*G35/(G33+G34)","v":2.083289931459761E-2},null,"m",{"$f":"2*J35/(J33+J34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*M35/(M33+M34)","v":2.083289931459761E-2}]
[null,"flow per fracture","m^3/s",{"$f":"D26/D32","v":1.3225983453066961E-2},null,"ft^3/s",{"$f":"G26/G32","v":0.46707031525167847},null,"m^3/s",{"$f":"J26/J32","v":1.3222875679348359E-2},null,"ft^3/s",{"$f":"M26/M32","v":0.46696056546591552}]
[null,"velocity","m/s",{"$f":"D37/D35","v":2.7333588926891684E-2},null,"ft/s",{"$f":"G37/G35","v":8.9677500528322268E-2},null,"m/s",{"$f":"J37/J35","v":2.7327166220436357E-2},null,"ft/s",{"$f":"M37/M35","v":8.9656428569455784E-2}]
[null,"friction factor=64/Re,  for laminar flow (Re<~2000)",null,null,null,{"$f":"IF(G40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "},null,null,null,null,null,{"$f":"IF(M40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "}]
[{"$f":"IF(G40<2000,0,1)","v":0},"Re",null,{"$f":"G40","v":694.25676949137596},null,null,{"$f":"G24*G38*G36/G27","v":694.25676949137596},null,null,{"$f":"M40","v":692.54617533033297},null,null,{"$f":"M24*M38*M36/M27","v":692.54617533033297}]
[{"$f":"IF(M40<2000,0,1)","v":0},"friction factor",null,{"$f":"64/D40","v":9.2184913150918882E-2},null,null,{"$f":"64/G40","v":9.2184913150918882E-2},null,null,{"$f":"64/J40","v":9.2412610566325146E-2},null,null,{"$f":"64/M40","v":9.2412610566325146E-2}]
[]
[null,"head loss","m",{"$f":"D41*(D31/D36)*(D38^2)/(2*D12)","v":0.57250229480406856},null,"ft",{"$f":"G41*(G31/G36)*(G38^2)/(2*32.174)","v":1.8783738026819394},null,"m",{"$f":"J41*(J31/J36)*(J38^2)/(2*J12)","v":0.57364669953121861},null,"ft",{"$f":"M41*(M31/M36)*(M38^2)/(2*32.174)","v":1.8821285821451033}]
[null,null,"kg/m^2",{"$f":"D43*D24","v":541.07724468620859},null,null,null,null,"kg/m^2",{"$f":"J43*J24","v":542.28625588148986}]
[null,null,"Pa",{"$f":"D43*D24*D12","v":5306.3445386376479},null,null,null,null,"Pa",{"$f":"J43*J24*J12","v":5318.2013114297715}]
[null,null,"bar",{"$f":"D45/100000","v":5.306344538637648E-2},null,"psi",{"$f":"G43*G24/144","v":0.76962828440280473},null,"bar",{"$f":"J45/100000","v":5.3182013114297717E-2},null,"psi",{"$f":"M43*M24/144","v":0.77134798195280607}]
[]
[{"$f":"'Input A1'!A258","v":0},"dP-reservoir via k*A"]
[null,"k","darcy",{"$f":"G49","v":0},null,"darcy",{"$f":"'Summary A1'!H165","v":0},null,"darcy",{"$f":"M49","v":0},null,"darcy",{"$f":"'Summary A1'!J165","v":0}]
[null,"Area","m^2",{"$f":"G50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!H166","v":0},null,"m^2",{"$f":"M50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!J166","v":0}]
[null,"k*A","darcy-m^2",{"$f":"D49*D50","v":0},null,"darcy-ft^2",{"$f":"G49*G50","v":0},null,"darcy-m^2",{"$f":"J49*J50","v":0},null,"darcy-ft^2",{"$f":"M49*M50","v":0}]
[null,null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*D52","v":1.0623150348929999E-11},null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*J52","v":1.0623150348929999E-11}]
[null,null,"m^4",{"$f":"D51*D52","v":0},null,"ft^4",{"$f":"G51*G52","v":0},null,"m^4",{"$f":"J51*J52","v":0},null,"ft^4",{"$f":"M51*M52","v":0}]
[null,"T used for properties","C",{"$f":"IF(A1=1,Geofluid!H107,'Summary A1'!H50)","v":175},null,"F",{"$f":"D54*1.8+32","v":347},null,"C",{"$f":"IF(A1=1,Geofluid!I107,'Summary A1'!J50)","v":175},null,"F",{"$f":"J54*1.8+32","v":347}]
[null,"rho","kg/m^3",{"$f":"(G55/2.20462)*35.31467","v":892.23189720853577},null,"lb/ft^3",{"$f":" -0.00000000017845*G54^4 + 0.00000020215*G54^3 - 0.00012456*G54^2 + 0.0072343*G54 + 62.329","v":55.700146291155548},null,"kg/m^3",{"$f":"(M55/2.20462)*35.31467","v":892.23189720853577},null,"lb/ft^3",{"$f":" -0.00000000017845*M54^4 + 0.00000020215*M54^3 - 0.00012456*M54^2 + 0.0072343*M54 + 62.329","v":55.700146291155548}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":100},null,"lb/h",{"$f":"'Summary A1'!H135","v":793663.2},null,"kg/s",{"$f":"'Summary A1'!J134","v":100},null,"lb/h",{"$f":"'Summary A1'!J135","v":793663.2}]
[null,null,"m^3/s",{"$f":"(D56/D55)","v":0.11207848577579785},null,"ft^3/s",{"$f":"(G56/G55)/3600","v":3.9580147392719947},null,"m^3/s",{"$f":"(J56/J55)","v":0.11207848577579785},null,"ft^3/s",{"$f":"(M56/M55)/3600","v":3.9580147392719947}]
[null,"viscosity","kg/m-s",{"$f":"G58*3.28083/2.20462","v":1.5435395807736864E-4},null,"lb/ft-s",{"$f":"0.115631*G54^-1.199532","v":1.037212604909515E-4},null,"kg/m-s",{"$f":"M58*3.28083/2.20462","v":1.5435395807736864E-4},null,"lb/ft-s",{"$f":"0.115631*M54^-1.199532","v":1.037212604909515E-4}]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D59*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!W248*1000","v":1000},null,"ft",{"$f":"J59*3.28083","v":3280.83}]
[]
[null,"dP,reservoir","kg/s^2-m",{"$f":"D57*D58*D59/D53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"G57*G58*G59/G53","v":{"$error":"#DIV/0!"}},null,"kg/s^2-m",{"$f":"J57*J58*J59/J53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"M57*M58*M59/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"kg/m^2",{"$f":"D61/D12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"G61/G12","v":{"$error":"#DIV/0!"}},null,"kg/m^2",{"$f":"J61/J12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"M61/M12","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"D62*D12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"G62/144","v":{"$error":"#DIV/0!"}},null,"bar",{"$f":"J62*J12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"M62/144","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input A1'!A254","v":0},"Inputted dP,reservoir",null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!H161","v":0.4},null,null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!J161","v":0.4}]
[null,"flow",null,null,null,"lb/h",{"$f":"G56","v":793663.2},null,null,null,null,"lb/h",{"$f":"M56","v":793663.2}]
[null,"dP","bar",{"$f":"G67/14.50377","v":21.88846624015687},null,"psi",{"$f":"G65*G66/1000","v":317.46528000000001},null,null,{"$f":"M67/14.50377","v":21.88846624015687},null,"psi",{"$f":"M65*M66/1000","v":317.46528000000001}]
[]
[]
[null,"Reservoir dP used","bar",{"$f":"IF($A1=0,IF($A65=0,D67,D63),IF($A65=0,D67,IF($A48=0,D63,D46)))","v":21.88846624015687},null,"psi",{"$f":"IF($A1=0,IF($A65=0,G67,G63),IF($A65=0,G67,IF($A48=0,G63,G46)))","v":317.46528000000001},null,"bar",{"$f":"IF($A1=0,IF($A65=0,J67,J63),IF($A65=0,J67,IF($A48=0,J63,J46)))","v":21.88846624015687},null,"psi",{"$f":"IF($A1=0,IF($A65=0,M67,M63),IF($A65=0,M67,IF($A48=0,M63,M46)))","v":317.46528000000001}]
[]
[null,"Injection well bottom hole (EGS)","bar",{"$f":"'GF Pumping A2'!D126","v":171.67421576023958},null,"psi",{"$f":"'GF Pumping A2'!G126","v":2489.9233403168901},null,"bar",{"$f":"'GF Pumping A2'!J126","v":171.67421576023958},null,"psi",{"$f":"'GF Pumping A2'!M126","v":2489.9233403168901}]
[{"$f":"'Input A1'!A319","v":1},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!D112,0)","v":29.184612820492799},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!G112,0)","v":423.28703999999999},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!J112,0)","v":29.184612820492799},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!M112,0)","v":423.28703999999999}]
[null,"Prod well bottomhole"]
[null,"P,production well bottomhole","bar",{"$f":"IF($A$1=1,D72-D70-D73,D17-D70)","v":120.53218027567246},null,"psia",{"$f":"IF($A$1=1,G72-G70-G73,G17-G70)","v":1748.17102031689},null,"bar",{"$f":"IF($A$1=1,J72-J70-J73,J17-J70)","v":120.53218027567246},null,"psia",{"$f":"IF($A$1=1,M72-M70-M73,M17-M70)","v":1748.17102031689}]
[]
[null,null,null,null,null,null,{"$f":"G72-G73","v":2066.6363003168899}]
[null,null,null,null,null,null,{"$f":"G77-G70","v":1749.17102031689}]
[]
[]
[]
[]
["2010-09-16","Changed cell D9 to 11.6C - previously it used the value in Geofluid D46 (the ambient temperature used in plant design)"]

{"sheet":"Reservoir A2","index":24,"n_rows":465,"n_cols":37,"rows_kept":465,"cut":false,"hidden":true,"merged":[]}
[null,"This Work Sheet estimates the temperature loss in the production wells"]
[]
[null,null,null,"Reference",null,null,"Improved",null,null,0.1,null,null,0.9]
[{"$f":"'Input A1'!A75","v":0},"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},null,null,{"$f":"D4","v":"Hydrothermal"},null,null,{"$f":"D4","v":"Hydrothermal"},null,null,{"$f":"J4","v":"Hydrothermal"},null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,null,"Effect of Pressure:",null,null,null,null,null,null,null,null,"Yes"]
[null,"Resource Temperature","C",{"$f":"'Summary A1'!H50","v":175},null,null,{"$f":"'Summary A1'!J50","v":175},null,null,{"$f":"'Summary A1'!L50","v":175},null,null,{"$f":"'Summary A1'!M50","v":175},null,null,null,"Pressure","psia",{"$f":"Geofluid!E10","v":0},{"$f":"Geofluid!F10","v":-2.5517506350999999E-12},{"$f":"Geofluid!G10","v":2.4121846657999999E-8},{"$f":"Geofluid!H10","v":-9.1909636468000008E-6},{"$f":"Geofluid!I10","v":1.9695373372000001E-3},{"$f":"Geofluid!J10","v":-0.19788525656},{"$f":"Geofluid!K10","v":8.0894106753999999},null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1",null,null,null,null,null,null,null,null,"No"]
[null,null,"F",{"$f":"D5*1.8+32","v":347},null,null,{"$f":"G5*1.8+32","v":347},null,null,{"$f":"J5*1.8+32","v":347},null,null,{"$f":"M5*1.8+32","v":347},null,null,null,"enthalpy","btu/lb",{"$f":"Geofluid!E11","v":1.0122595469000001E-14},{"$f":"Geofluid!F11","v":-1.8805783302E-11},{"$f":"Geofluid!G11","v":1.4924845945999999E-8},{"$f":"Geofluid!H11","v":-5.9760546932999997E-6},{"$f":"Geofluid!I11","v":1.3462856545E-3},{"$f":"Geofluid!J11","v":0.83827719984000004},{"$f":"Geofluid!K11","v":-24.113934501999999}]
[null,"Resource Depth","m",{"$f":"'Summary A1'!H52","v":1500},{"$f":"D459/D7","v":5.2811962871702328E-4},null,{"$f":"'Summary A1'!J52","v":1500},{"$f":"G459/G7","v":5.2811962871702328E-4},null,{"$f":"'Summary A1'!L52","v":1500},{"$f":"J459/J7","v":5.2811962871702328E-4},null,{"$f":"'Summary A1'!M52","v":1500},{"$f":"M459/M7","v":5.2811962871702328E-4},null,null,"entropy","btu/lb-R",{"$f":"Geofluid!E12","v":7.3991541797999994E-18},{"$f":"Geofluid!F12","v":-1.2945213490999999E-14},{"$f":"Geofluid!G12","v":8.8430105660999993E-12},{"$f":"Geofluid!H12","v":-1.8419111147E-9},{"$f":"Geofluid!I12","v":-1.2026247967E-6},{"$f":"Geofluid!J12","v":2.0324314655999999E-3},{"$f":"Geofluid!K12","v":-6.0089552413E-2},null,null,"a","b"]
[null,null,"ft",{"$f":"D7*3.28083","v":4921.2449999999999},{"$f":"SUM(E9:E477)","v":4921.3598010875339},null,{"$f":"G7*3.28083","v":4921.2449999999999},{"$f":"SUM(H9:H477)","v":500.11480108753381},null,{"$f":"J7*3.28083","v":4921.2449999999999},{"$f":"SUM(K9:K477)","v":4921.3598010875339},null,{"$f":"M7*3.28083","v":4921.2449999999999},{"$f":"SUM(N9:N477)","v":500.11480108753381},null,null,"specific vol","ft^3/lb",{"$f":"Geofluid!E13","v":1.4068205291E-18},{"$f":"Geofluid!F13","v":-2.6995711458E-15},{"$f":"Geofluid!G13","v":2.1775771856000002E-12},{"$f":"Geofluid!H13","v":-9.1528222658000002E-10},{"$f":"Geofluid!I13","v":2.2418007508000001E-7},{"$f":"Geofluid!J13","v":-2.3968043944000001E-5},{"$f":"Geofluid!K13","v":1.7070951785999999E-2},null,"density",{"$f":"Geofluid!N9","v":3.0886E-17},{"$f":"Geofluid!O9","v":5.2378999999999998}]
[null,"Surface Temperature","C",{"$f":"Geofluid!H46","v":10},null,null,{"$f":"D9","v":10},null,null,{"$f":"D9","v":10},null,null,{"$f":"D9","v":10},null,null,null,"Cp","btu/lb-F",{"$f":"Geofluid!E14","v":1.3809800000000001E-16},{"$f":"Geofluid!F14","v":-2.1818700000000001E-13},{"$f":"Geofluid!G14","v":1.42033E-10},{"$f":"Geofluid!H14","v":-4.6522800000000002E-8},{"$f":"Geofluid!I14","v":8.6599800000000004E-6},{"$f":"Geofluid!J14","v":-8.0616100000000001E-4},{"$f":"Geofluid!K14","v":1.02617},null,"Cp",{"$f":"Geofluid!N10","v":-2.1009000000000001E-18},{"$f":"Geofluid!O10","v":5.7377000000000002}]
[null,null,"F",{"$f":"D9*1.8+32","v":50},null,null,{"$f":"G9*1.8+32","v":50},null,null,{"$f":"J9*1.8+32","v":50},null,null,{"$f":"M9*1.8+32","v":50},null,null,null,"k","btu/hr-ft-F",{"$f":"Geofluid!E15","v":-5.62597E-18},{"$f":"Geofluid!F15","v":1.09949E-14},{"$f":"Geofluid!G15","v":-9.7348700000000001E-12},{"$f":"Geofluid!H15","v":5.1947699999999998E-9},{"$f":"Geofluid!I15","v":-2.6488700000000002E-6},{"$f":"Geofluid!J15","v":8.2955400000000003E-4},{"$f":"Geofluid!K15","v":0.30074000000000001},null,"viscosity",{"$f":"Geofluid!N11","v":2.6272E-17},{"$f":"Geofluid!O11","v":5.4006999999999996}]
[null,"Temperature Gradient","C/km",{"$f":"(D5-D9)*1000/D7","v":110},{"$f":"D11/1000","v":0.11},null,{"$f":"(G5-G9)*1000/G7","v":110},{"$f":"G11/1000","v":0.11},null,{"$f":"(J5-J9)*1000/J7","v":110},{"$f":"J11/1000","v":0.11},null,{"$f":"(M5-M9)*1000/M7","v":110},{"$f":"M11/1000","v":0.11},null,null,null,null,"a","b",null,null,null,null,null,null,"k",{"$f":"Geofluid!N12","v":3.1733000000000002E-17},{"$f":"Geofluid!O12","v":5.3231999999999999}]
[null,null,"F/ft",{"$f":"(D6-D10)/D8","v":6.0350582017355367E-2},{"$f":"E7/E11","v":4.8010875337911206E-3},null,{"$f":"(G6-G10)/G8","v":6.0350582017355367E-2},{"$f":"H7/H11","v":4.8010875337911206E-3},null,{"$f":"(J6-J10)/J8","v":6.0350582017355367E-2},{"$f":"K7/K11","v":4.8010875337911206E-3},null,{"$f":"(M6-M10)/M8","v":6.0350582017355367E-2},{"$f":"N7/N11","v":4.8010875337911206E-3},null,null,"viscosity = a * T^b  (lb-ft-hr)",null,{"$f":"Geofluid!E17","v":407.22},{"$f":"Geofluid!F17","v":-1.194}]
[]
[null,"P,bh-prod","psia",{"$f":"'Reservoir A1'!G17-'Reservoir A1'!G70","v":1748.17102031689},null,null,{"$f":"'Reservoir A1'!M17-'Reservoir A1'!M70","v":1748.17102031689},null,null,{"$f":"'Reservoir A1 10-90s'!G17-'Reservoir A1 10-90s'!G70","v":1748.17102031689},null,null,{"$f":"'Reservoir A1 10-90s'!M17-'Reservoir A1 10-90s'!M70","v":1748.17102031689},null,null,null,{"$f":"D14-G14","v":0}]
[null,"P,sat","psi",{"$f":"S$5*D$43^6+T$5*D$43^5+U$5*D$43^4+V$5*D$43^3+W$5*D$43^2+X$5*D$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*G$43^6+T$5*G$43^5+U$5*G$43^4+V$5*G$43^3+W$5*G$43^2+X$5*G$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*J$43^6+T$5*J$43^5+U$5*J$43^4+V$5*J$43^3+W$5*J$43^2+X$5*J$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*M$43^6+T$5*M$43^5+U$5*M$43^4+V$5*M$43^3+W$5*M$43^2+X$5*M$43+Y$5","v":129.44588776840678},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D14/D15","v":13.505033264900343},null,null,{"$f":"G14/G15","v":13.505033264900343},null,null,{"$f":"J14/J15","v":13.505033264900343},null,null,{"$f":"M14/M15","v":13.505033264900343},null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"S$8*D$43^6+T$8*D$43^5+U$8*D$43^4+V$8*D$43^3+W$8*D$43^2+X$8*D$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*G$43^6+T$8*G$43^5+U$8*G$43^4+V$8*G$43^3+W$8*G$43^2+X$8*G$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*J$43^6+T$8*J$43^5+U$8*J$43^4+V$8*J$43^3+W$8*J$43^2+X$8*J$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*M$43^6+T$8*M$43^5+U$8*M$43^4+V$8*M$43^3+W$8*M$43^2+X$8*M$43+Y$8","v":1.7950916622855632E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D17","v":55.707461686205527},null,null,{"$f":"1/G17","v":55.707461686205527},null,null,{"$f":"1/J17","v":55.707461686205527},null,null,{"$f":"1/M17","v":55.707461686205527},null,null,null,0]
[null,"P correction to rho",null,{"$f":"AB$8*D$43^AC$8*D$16+1","v":1.008438185751684},null,null,{"$f":"AB$8*G$43^AC$8*G$16+1","v":1.008438185751684},null,null,{"$f":"AB$8*J$43^AC$8*J$16+1","v":1.008438185751684},null,null,{"$f":"AB$8*M$43^AC$8*M$16+1","v":1.008438185751684},null,null,null,0]
[null,"density","lb/cft",{"$f":"D19*D18","v":56.177531595668547},null,null,{"$f":"G19*G18","v":56.177531595668547},null,null,{"$f":"J19*J18","v":56.177531595668547},null,null,{"$f":"M19*M18","v":56.177531595668547},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Well Flow rate","kg/s",{"$f":"'Summary A1'!H134","v":100},null,null,{"$f":"'Summary A1'!J202","v":100},null,null,{"$f":"'Summary A1'!L134","v":100},null,null,{"$f":"'Summary A1'!M134","v":100},null,null,null,0]
[null,null,"lb/hr",{"$f":"D22*2.20462*3600","v":793663.2},null,null,{"$f":"G22*2.20462*3600","v":793663.2},null,null,{"$f":"J22*2.20462*3600","v":793663.2},null,null,{"$f":"M22*2.20462*3600","v":793663.2},null,null,null,0]
[null,null,"lb/day",{"$f":"D23*24","v":19047916.799999997},null,null,{"$f":"G23*24","v":19047916.799999997},null,null,{"$f":"J23*24","v":19047916.799999997},null,null,{"$f":"M23*24","v":19047916.799999997},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Time","days",365,null,{"$f":"MIN(F27:F666)","v":{"$error":"#DIV/0!"}},365,null,{"$f":"MIN(I27:I666)","v":{"$error":"#DIV/0!"}},365,null,{"$f":"MIN(L27:L666)","v":{"$error":"#DIV/0!"}},365,null,{"$f":"MIN(O27:O666)","v":{"$error":"#DIV/0!"}},null,0]
[null,"k,steel","btu/h-ft-F",50,null,{"$f":"LOG(D40*D89/(D80*0.5))","v":2.9121739271010587},50,null,{"$f":"LOG(G40*G89/(G80*0.5))","v":2.9121739271010587},50,null,{"$f":"LOG(J40*J89/(J80*0.5))","v":2.9121739271010587},50,null,{"$f":"LOG(M40*M89/(M80*0.5))","v":2.9121739271010587},null,0]
[null,"k,cement","w/m-K",0.87,null,null,0.87,null,null,0.87,null,null,0.87,null,null,null,0]
[null,null,"btu/h-ft-F",{"$f":"D28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"G28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"J28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"M28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"# of Intervals/Liners in Production Well",null,{"$f":"'Well Field Dvlpmnt A1'!D24+1","v":2},null,null,{"$f":"D31","v":2},null,null,{"$f":"'Well Field Dvlpmnt A1'!H24+1","v":2},null,null,{"$f":"'Well Field Dvlpmnt A1'!J24+1","v":2},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Production Interval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D$31","v":2},"Cased",null,{"$f":"'Well Field Dvlpmnt A1'!D60","v":"Open Hole"},null,null,{"$f":"D34","v":"Open Hole"},null,null,{"$f":"'Well Field Dvlpmnt A1'!H60","v":"Open Hole"},null,null,{"$f":"'Well Field Dvlpmnt A1'!J60","v":"Open Hole"},null,null,null,{"$error":"#VALUE!"}]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",2700,null,null,2700,null,null,2700,null,null,2700,null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D36/(D37*D38)","v":0.10613007096781064},null,null,{"$f":"G36/(G37*G38)","v":0.10613007096781064},null,null,{"$f":"J36/(J37*J38)","v":0.10613007096781064},null,null,{"$f":"M36/(M37*M38)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"G39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"J39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"M39*(3.28083^2)","v":1.1423676856235054},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D6-D13*1.8","v":347},null,null,{"$f":"G6-G13*1.8","v":347},null,null,{"$f":"J6-J13*1.8","v":347},null,null,{"$f":"M6-M13*1.8","v":347},null,null,null,{"$f":"D43-G43","v":0}]
[null,"P,sat","psi",{"$f":"S$5*D$43^6+T$5*D$43^5+U$5*D$43^4+V$5*D$43^3+W$5*D$43^2+X$5*D$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*G$43^6+T$5*G$43^5+U$5*G$43^4+V$5*G$43^3+W$5*G$43^2+X$5*G$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*J$43^6+T$5*J$43^5+U$5*J$43^4+V$5*J$43^3+W$5*J$43^2+X$5*J$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*M$43^6+T$5*M$43^5+U$5*M$43^4+V$5*M$43^3+W$5*M$43^2+X$5*M$43+Y$5","v":129.44588776840678},null,null,null,{"$f":"D44-G44","v":0}]
[null,"P,gf","psi",{"$f":"D14-D20*0.5*D97/144","v":1604.1796679848453},null,null,{"$f":"G14-G20*0.5*G97/144","v":1604.1796679848453},null,null,{"$f":"J14-J20*0.5*J97/144","v":1604.1796679848453},null,null,{"$f":"M14-M20*0.5*M97/144","v":1604.1796679848453},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D45/D44","v":12.392666122039371},null,null,{"$f":"G45/G44","v":12.392666122039371},null,null,{"$f":"J45/J44","v":12.392666122039371},null,null,{"$f":"M45/M44","v":12.392666122039371},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"S$8*D$43^6+T$8*D$43^5+U$8*D$43^4+V$8*D$43^3+W$8*D$43^2+X$8*D$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*G$43^6+T$8*G$43^5+U$8*G$43^4+V$8*G$43^3+W$8*G$43^2+X$8*G$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*J$43^6+T$8*J$43^5+U$8*J$43^4+V$8*J$43^3+W$8*J$43^2+X$8*J$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*M$43^6+T$8*M$43^5+U$8*M$43^4+V$8*M$43^3+W$8*M$43^2+X$8*M$43+Y$8","v":1.7950916622855632E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D48","v":55.707461686205527},null,null,{"$f":"1/G48","v":55.707461686205527},null,null,{"$f":"1/J48","v":55.707461686205527},null,null,{"$f":"1/M48","v":55.707461686205527},null,null,null,0]
[null,"P correction to rho",null,{"$f":"AB$8*D$43^AC$8*D$46+1","v":1.0077431589130663},null,null,{"$f":"AB$8*G$43^AC$8*G$46+1","v":1.0077431589130663},null,null,{"$f":"AB$8*J$43^AC$8*J$46+1","v":1.0077431589130663},null,null,{"$f":"AB$8*M$43^AC$8*M$46+1","v":1.0077431589130663},null,null,null,0]
[null,"density","lb/cft",{"$f":"D50*D49","v":56.138813414685366},null,null,{"$f":"G50*G49","v":56.138813414685366},null,null,{"$f":"J50*J49","v":56.138813414685366},null,null,{"$f":"M50*M49","v":56.138813414685366},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"S$12*D$43^T$12","v":0.37729035810815092},null,null,{"$f":"S$12*G$43^T$12","v":0.37729035810815092},null,null,{"$f":"S$12*J$43^T$12","v":0.37729035810815092},null,null,{"$f":"S$12*M$43^T$12","v":0.37729035810815092},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D52/3600","v":1.0480287725226415E-4},null,null,{"$f":"G52/3600","v":1.0480287725226415E-4},null,null,{"$f":"J52/3600","v":1.0480287725226415E-4},null,null,{"$f":"M52/3600","v":1.0480287725226415E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"AB$10*D$43^AC$10*D$46+1","v":1.0170692830149934},null,null,{"$f":"AB$10*G$43^AC$10*G$46+1","v":1.0170692830149934},null,null,{"$f":"AB$10*J$43^AC$10*J$46+1","v":1.0170692830149934},null,null,{"$f":"AB$10*M$43^AC$10*M$46+1","v":1.0170692830149934},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D53*D54","v":1.0659178722486866E-4},null,null,{"$f":"G53*G54","v":1.0659178722486866E-4},null,null,{"$f":"J53*J54","v":1.0659178722486866E-4},null,null,{"$f":"M53*M54","v":1.0659178722486866E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"S$9*D$43^6+T$9*D$43^5+U$9*D$43^4+V$9*D$43^3+W$9*D$43^2+X$9*D$43+Y$9","v":1.0480009845329428},null,null,{"$f":"S$9*G$43^6+T$9*G$43^5+U$9*G$43^4+V$9*G$43^3+W$9*G$43^2+X$9*G$43+Y$9","v":1.0480009845329428},null,null,{"$f":"S$9*J$43^6+T$9*J$43^5+U$9*J$43^4+V$9*J$43^3+W$9*J$43^2+X$9*J$43+Y$9","v":1.0480009845329428},null,null,{"$f":"S$9*M$43^6+T$9*M$43^5+U$9*M$43^4+V$9*M$43^3+W$9*M$43^2+X$9*M$43+Y$9","v":1.0480009845329428},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"AB$9*D$43^AC$9*D$46+1","v":0.99020016964113167},null,null,{"$f":"AB$9*G$43^AC$9*G$46+1","v":0.99020016964113167},null,null,{"$f":"AB$9*J$43^AC$9*J$46+1","v":0.99020016964113167},null,null,{"$f":"AB$9*M$43^AC$9*M$46+1","v":0.99020016964113167},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D56*D57","v":1.0377307526685928},null,null,{"$f":"G56*G57","v":1.0377307526685928},null,null,{"$f":"J56*J57","v":1.0377307526685928},null,null,{"$f":"M56*M57","v":1.0377307526685928},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"S$10*D$43^6+T$10*D$43^5+U$10*D$43^4+V$10*D$43^3+W$10*D$43^2+X$10*D$43+Y$10","v":0.39104863707041659},null,null,{"$f":"S$10*G$43^6+T$10*G$43^5+U$10*G$43^4+V$10*G$43^3+W$10*G$43^2+X$10*G$43+Y$10","v":0.39104863707041659},null,null,{"$f":"S$10*J$43^6+T$10*J$43^5+U$10*J$43^4+V$10*J$43^3+W$10*J$43^2+X$10*J$43+Y$10","v":0.39104863707041659},null,null,{"$f":"S$10*M$43^6+T$10*M$43^5+U$10*M$43^4+V$10*M$43^3+W$10*M$43^2+X$10*M$43+Y$10","v":0.39104863707041659},null,null,null,0]
[null,"P correction to k",null,{"$f":"AB$11*D$43^AC$11*D$46+1","v":1.013102607791434},null,null,{"$f":"AB$11*G$43^AC$11*G$46+1","v":1.013102607791434},null,null,{"$f":"AB$11*J$43^AC$11*J$46+1","v":1.013102607791434},null,null,{"$f":"AB$11*M$43^AC$11*M$46+1","v":1.013102607791434},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D59*D60","v":0.39617239398932508},null,null,{"$f":"G59*G60","v":0.39617239398932508},null,null,{"$f":"J59*J60","v":0.39617239398932508},null,null,{"$f":"M59*M60","v":0.39617239398932508},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Well Field Dvlpmnt A2'!A18","v":0},"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D64","v":0},null,null,{"$f":"D63","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H64","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J64","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D63/12","v":0},null,null,{"$f":"G63/12","v":0},null,null,{"$f":"J63/12","v":0},null,null,{"$f":"M63/12","v":0},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D63","v":0},null,null,{"$f":"D65","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H63","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J63","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D65/12","v":0},null,null,{"$f":"G65/12","v":0},null,null,{"$f":"J65/12","v":0},null,null,{"$f":"M65/12","v":0},null,null,null,0]
[null,"Open hole Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D65","v":12.25},null,null,{"$f":"D67","v":12.25},null,null,{"$f":"'Well Field Dvlpmnt A1'!H65","v":12.25},null,null,{"$f":"'Well Field Dvlpmnt A1'!J65","v":12.25},null,null,null,0]
[null,"Diameter used","ft",{"$f":"IF(A63=1,D64,D67/12)","v":1.0208333333333333},null,null,{"$f":"IF(A63=1,G64,G67/12)","v":1.0208333333333333},null,null,{"$f":"IF(A63=1,J64,J67/12)","v":1.0208333333333333},null,null,{"$f":"IF(A63=1,M64,M67/12)","v":1.0208333333333333},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D68^2/4","v":0.81846397149187189},null,null,{"$f":"PI()*G68^2/4","v":0.81846397149187189},null,null,{"$f":"PI()*J68^2/4","v":0.81846397149187189},null,null,{"$f":"PI()*M68^2/4","v":0.81846397149187189},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"((D$23/D51)/D69)/3600","v":4.7981182546670134},null,null,{"$f":"((G$23/G51)/G69)/3600","v":4.7981182546670134},null,null,{"$f":"((J$23/J51)/J69)/3600","v":4.7981182546670134},null,null,{"$f":"((M$23/M51)/M69)/3600","v":4.7981182546670134},null,null,null,0]
[null,"Re",null,{"$f":"D68*D70*D51/D55","v":2579676.6629896732},null,null,{"$f":"G68*G70*G51/G55","v":2579676.6629896732},null,null,{"$f":"J68*J70*J51/J55","v":2579676.6629896732},null,null,{"$f":"M68*M70*M51/M55","v":2579676.6629896732},null,null,null,0]
[null,"Pr",null,{"$f":"(D58*D53/D61)*3600","v":0.98827130116674422},null,null,{"$f":"(G58*G53/G61)*3600","v":0.98827130116674422},null,null,{"$f":"(J58*J53/J61)*3600","v":0.98827130116674422},null,null,{"$f":"(M58*M53/M61)*3600","v":0.98827130116674422},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D61/D68*D71^0.8*D72^0.333333","v":1197.2958745257718},null,null,{"$f":"0.023*G61/G68*G71^0.8*G72^0.333333","v":1197.2958745257718},null,null,{"$f":"0.023*J61/J68*J71^0.8*J72^0.333333","v":1197.2958745257718},null,null,{"$f":"0.023*M61/M68*M71^0.8*M72^0.333333","v":1197.2958745257718},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D74*1/(IF(A63=1,(D64/D80),1))","v":8.3521543945524969E-4},null,null,{"$f":"1/G74*1/(IF(A63=1,(G64/G80),1))","v":8.3521543945524969E-4},null,null,{"$f":"1/J74*1/(IF(A63=1,(J64/J80),1))","v":8.3521543945524969E-4},null,null,{"$f":"1/M74*1/(IF(A63=1,(M64/M80),1))","v":8.3521543945524969E-4},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D66-D64)/D$27","v":0},null,null,{"$f":"0.5*(G66-G64)/G$27","v":0},null,null,{"$f":"0.5*(J66-J64)/J$27","v":0},null,null,{"$f":"0.5*(M66-M64)/M$27","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"D67","v":12.25},null,null,{"$f":"G67","v":12.25},null,null,{"$f":"J67","v":12.25},null,null,{"$f":"M67","v":12.25},null,null,null,0]
[null,null,"ft",{"$f":"D79/12","v":1.0208333333333333},null,null,{"$f":"G79/12","v":1.0208333333333333},null,null,{"$f":"J79/12","v":1.0208333333333333},null,null,{"$f":"M79/12","v":1.0208333333333333},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D80-D68)/D$29","v":0},null,null,{"$f":"0.5*(G80-G68)/G$29","v":0},null,null,{"$f":"0.5*(J80-J68)/J$29","v":0},null,null,{"$f":"0.5*(M80-M68)/M$29","v":0},null,null,null,{"$f":"D81-M81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D75+D77+D81)","v":8.3521543945524969E-4},null,null,{"$f":"(G75+G77+G81)","v":8.3521543945524969E-4},null,null,{"$f":"(J75+J77+J81)","v":8.3521543945524969E-4},null,null,{"$f":"(M75+M77+M81)","v":8.3521543945524969E-4},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D83","v":1197.2958745257718},null,null,{"$f":"1/G83","v":1197.2958745257718},null,null,{"$f":"1/J83","v":1197.2958745257718},null,null,{"$f":"1/M83","v":1197.2958745257718},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D84*24","v":28735.10098861852},null,null,{"$f":"G84*24","v":28735.10098861852},null,null,{"$f":"J84*24","v":28735.10098861852},null,null,{"$f":"M84*24","v":28735.10098861852},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",{"$f":"D$39","v":0.10613007096781064},null,null,{"$f":"G$39","v":0.10613007096781064},null,null,{"$f":"J$39","v":0.10613007096781064},null,null,{"$f":"M$39","v":0.10613007096781064},null,null,null,0]
[null,null,"sq ft/day",{"$f":"D87*10.764","v":1.1423840838975137},null,null,{"$f":"G87*10.764","v":1.1423840838975137},null,null,{"$f":"J87*10.764","v":1.1423840838975137},null,null,{"$f":"M87*10.764","v":1.1423840838975137},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D80/(2*(D89*D88)^0.5))-0.29+(0.5*D80)^2/(4*D88*D89)","v":4.0923386421983414},null,null,{"$f":"-LN(0.5*G80/(2*(G89*G88)^0.5))-0.29+(0.5*G80)^2/(4*G88*G89)","v":4.0923386421983414},null,null,{"$f":"-LN(0.5*J80/(2*(J89*J88)^0.5))-0.29+(0.5*J80)^2/(4*J88*J89)","v":4.0923386421983414},null,null,{"$f":"-LN(0.5*M80/(2*(M89*M88)^0.5))-0.29+(0.5*M80)^2/(4*M88*M89)","v":4.0923386421983414},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":19047916.799999997},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":19047916.799999997},null,null,{"$f":"M$24","v":19047916.799999997},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D58","v":1.0377307526685928},null,null,{"$f":"G58","v":1.0377307526685928},null,null,{"$f":"J58","v":1.0377307526685928},null,null,{"$f":"M58","v":1.0377307526685928},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"D92*D58/(2*PI()*0.5*D68*D85*D94)*(D94+D68*D85*D90)","v":536868.78606242524},null,null,{"$f":"G92*G58/(2*PI()*0.5*G68*G85*G94)*(G94+G68*G85*G90)","v":536868.78606242524},null,null,{"$f":"J92*J58/(2*PI()*0.5*J68*J85*J94)*(J94+J68*J85*J90)","v":536868.78606242524},null,null,{"$f":"M92*M58/(2*PI()*0.5*M68*M85*M94)*(M94+M68*M85*M90)","v":536868.78606242524},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":6.0350582017355367E-2},null,null,{"$f":"G$12","v":6.0350582017355367E-2},null,null,{"$f":"J$12","v":6.0350582017355367E-2},null,null,{"$f":"M$12","v":6.0350582017355367E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D61","v":738.18674999999996},{"$f":"D97","v":738.18674999999996},null,{"$f":"'Well Field Dvlpmnt A1'!D61","v":738.18674999999996},null,null,{"$f":"'Well Field Dvlpmnt A1'!H61","v":738.18674999999996},{"$f":"J97","v":738.18674999999996},null,{"$f":"'Well Field Dvlpmnt A1'!J61","v":738.18674999999996},null,null,null,0]
[null,"z1","ft",{"$f":"D97*0.333","v":245.81618775000001},null,null,{"$f":"G97*0.333","v":245.81618775000001},null,null,{"$f":"J97*0.333","v":245.81618775000001},null,null,{"$f":"M97*0.333","v":245.81618775000001},null,null,null,0]
[null,"b1","F",{"$f":"D$6-D96*D98","v":332.16485},null,null,{"$f":"G$6-G96*G98","v":332.16485},null,null,{"$f":"J$6-J96*J98","v":332.16485},null,null,{"$f":"M$6-M96*M98","v":332.16485},null,null,null,0]
[null,"To","F",{"$f":"D43","v":347},null,null,{"$f":"G43","v":347},null,null,{"$f":"J43","v":347},null,null,{"$f":"M43","v":347},null,null,null,0]
[null,"T,z1","F",{"$f":"D$96*D98+D99-D$96*D$95+(D100+D$96*D$95-D99)*EXP(-D98/D$95)","v":346.99660475040218},null,null,{"$f":"G$96*G98+G99-G$96*G$95+(G100+G$96*G$95-G99)*EXP(-G98/G$95)","v":346.99660475040218},null,null,{"$f":"J$96*J98+J99-J$96*J$95+(J100+J$96*J$95-J99)*EXP(-J98/J$95)","v":346.99660475040218},null,null,{"$f":"M$96*M98+M99-M$96*M$95+(M100+M$96*M$95-M99)*EXP(-M98/M$95)","v":346.99660475040218},null,null,null,0]
[null,"z2","ft",{"$f":"D97*0.333","v":245.81618775000001},null,null,{"$f":"G97*0.333","v":245.81618775000001},null,null,{"$f":"J97*0.333","v":245.81618775000001},null,null,{"$f":"M97*0.333","v":245.81618775000001},null,null,null,0]
[null,"b2","F",{"$f":"D99-D96*(D102)","v":317.3297},null,null,{"$f":"G99-G96*(G102)","v":317.3297},null,null,{"$f":"J99-J96*(J102)","v":317.3297},null,null,{"$f":"M99-M96*(M102)","v":317.3297},null,null,null,0]
[null,"To","F",{"$f":"D101","v":346.99660475040218},null,null,{"$f":"G101","v":346.99660475040218},null,null,{"$f":"J101","v":346.99660475040218},null,null,{"$f":"M101","v":346.99660475040218},null,null,null,0]
[null,"T,z2","F",{"$f":"D$96*D102+D103-D$96*D$95+(D104+D$96*D$95-D103)*EXP(-D102/D$95)","v":346.98642003760688},null,null,{"$f":"G$96*G102+G103-G$96*G$95+(G104+G$96*G$95-G103)*EXP(-G102/G$95)","v":346.98642003760688},null,null,{"$f":"J$96*J102+J103-J$96*J$95+(J104+J$96*J$95-J103)*EXP(-J102/J$95)","v":346.98642003760688},null,null,{"$f":"M$96*M102+M103-M$96*M$95+(M104+M$96*M$95-M103)*EXP(-M102/M$95)","v":346.98642003760688},null,null,null,0]
[null,"z3","ft",{"$f":"D97*0.333","v":245.81618775000001},null,null,{"$f":"G97*0.333","v":245.81618775000001},null,null,{"$f":"J97*0.333","v":245.81618775000001},null,null,{"$f":"M97*0.333","v":245.81618775000001},null,null,null,0]
[null,"b3","F",{"$f":"D103-D96*(D106)","v":302.49455},null,null,{"$f":"G103-G96*(G106)","v":302.49455},null,null,{"$f":"J103-J96*(J106)","v":302.49455},null,null,{"$f":"M103-M96*(M106)","v":302.49455},null,null,null,0]
[null,"To","F",{"$f":"D105","v":346.98642003760688},null,null,{"$f":"G105","v":346.98642003760688},null,null,{"$f":"J105","v":346.98642003760688},null,null,{"$f":"M105","v":346.98642003760688},null,null,null,{"$f":"D108-M108","v":0}]
[null,"T,z3","F",{"$f":"D$96*D106+D107-D$96*D$95+(D108+D$96*D$95-D107)*EXP(-D106/D$95)","v":346.96944896958667},null,null,{"$f":"G$96*G106+G107-G$96*G$95+(G108+G$96*G$95-G107)*EXP(-G106/G$95)","v":346.96944896958667},null,null,{"$f":"J$96*J106+J107-J$96*J$95+(J108+J$96*J$95-J107)*EXP(-J106/J$95)","v":346.96944896958667},null,null,{"$f":"M$96*M106+M107-M$96*M$95+(M108+M$96*M$95-M107)*EXP(-M106/M$95)","v":346.96944896958667},null,null,null,0,{"$f":"D100-D109","v":3.0551030413334956E-2}]
[null,"T,b","F",{"$f":"D107","v":302.49455},null,null,{"$f":"G107","v":302.49455},null,null,{"$f":"J107","v":302.49455},null,null,{"$f":"M107","v":302.49455},null,null,null,0]
[null,"Intermediate Interval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D$31","v":2},"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D113/(D114*D115)","v":0.10613007096781064},null,null,{"$f":"G113/(G114*G115)","v":0.10613007096781064},null,null,{"$f":"J113/(J114*J115)","v":0.10613007096781064},null,null,{"$f":"M113/(M114*M115)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(D171>0,LOG(D117*D163/(D154*0.5)),\" \")","v":" "},{"$f":"G116*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"J116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(J171>0,LOG(J117*J163/(J154*0.5)),\" \")","v":" "},{"$f":"M116*(3.28083^2)","v":1.1423676856235054},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D109","v":346.96944896958667},null,null,{"$f":"G109","v":346.96944896958667},null,null,{"$f":"J109","v":346.96944896958667},null,null,{"$f":"M109","v":346.96944896958667},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$119^6+$T$5*D$119^5+$U$5*D$119^4+$V$5*D$119^3+$W$5*D$119^2+$X$5*D$119+$Y$5","v":129.39409980858832},null,null,{"$f":"$S$5*G$119^6+$T$5*G$119^5+$U$5*G$119^4+$V$5*G$119^3+$W$5*G$119^2+$X$5*G$119+$Y$5","v":129.39409980858832},null,null,{"$f":"$S$5*J$119^6+$T$5*J$119^5+$U$5*J$119^4+$V$5*J$119^3+$W$5*J$119^2+$X$5*J$119+$Y$5","v":129.39409980858832},null,null,{"$f":"$S$5*M$119^6+$T$5*M$119^5+$U$5*M$119^4+$V$5*M$119^3+$W$5*M$119^2+$X$5*M$119+$Y$5","v":129.39409980858832},null,null,null,0]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D171/144","v":1604.1796679848453},null,null,{"$f":"G45-G51*0.5*G171/144","v":1604.1796679848453},null,null,{"$f":"J45-J51*0.5*J171/144","v":1604.1796679848453},null,null,{"$f":"M45-M51*0.5*M171/144","v":1604.1796679848453},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D121/D120","v":12.397626092363529},null,null,{"$f":"G121/G120","v":12.397626092363529},null,null,{"$f":"J121/J120","v":12.397626092363529},null,null,{"$f":"M121/M120","v":12.397626092363529},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$119^6+$T$8*D$119^5+$U$8*D$119^4+$V$8*D$119^3+$W$8*D$119^2+$X$8*D$119+$Y$8","v":1.7950559471836453E-2},null,null,{"$f":"$S$8*G$119^6+$T$8*G$119^5+$U$8*G$119^4+$V$8*G$119^3+$W$8*G$119^2+$X$8*G$119+$Y$8","v":1.7950559471836453E-2},null,null,{"$f":"$S$8*J$119^6+$T$8*J$119^5+$U$8*J$119^4+$V$8*J$119^3+$W$8*J$119^2+$X$8*J$119+$Y$8","v":1.7950559471836453E-2},null,null,{"$f":"$S$8*M$119^6+$T$8*M$119^5+$U$8*M$119^4+$V$8*M$119^3+$W$8*M$119^2+$X$8*M$119+$Y$8","v":1.7950559471836453E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D124","v":55.708570062618435},null,null,{"$f":"1/G124","v":55.708570062618435},null,null,{"$f":"1/J124","v":55.708570062618435},null,null,{"$f":"1/M124","v":55.708570062618435},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$119^$AC$8*D$122+1","v":1.0077426863769465},null,null,{"$f":"$AB$8*G$119^$AC$8*G$122+1","v":1.0077426863769465},null,null,{"$f":"$AB$8*J$119^$AC$8*J$122+1","v":1.0077426863769465},null,null,{"$f":"$AB$8*M$119^$AC$8*M$122+1","v":1.0077426863769465},null,null,null,0]
[null,"density","lb/cft",{"$f":"D126*D125","v":56.139904049121441},null,null,{"$f":"G126*G125","v":56.139904049121441},null,null,{"$f":"J126*J125","v":56.139904049121441},null,null,{"$f":"M126*M125","v":56.139904049121441},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$119^$T$12","v":0.37733002410461364},null,null,{"$f":"$S$12*G$119^$T$12","v":0.37733002410461364},null,null,{"$f":"$S$12*J$119^$T$12","v":0.37733002410461364},null,null,{"$f":"$S$12*M$119^$T$12","v":0.37733002410461364},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D128/3600","v":1.0481389558461491E-4},null,null,{"$f":"G128/3600","v":1.0481389558461491E-4},null,null,{"$f":"J128/3600","v":1.0481389558461491E-4},null,null,{"$f":"M128/3600","v":1.0481389558461491E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$119^$AC$10*D$122+1","v":1.0170679966844598},null,null,{"$f":"$AB$10*G$119^$AC$10*G$122+1","v":1.0170679966844598},null,null,{"$f":"$AB$10*J$119^$AC$10*J$122+1","v":1.0170679966844598},null,null,{"$f":"$AB$10*M$119^$AC$10*M$122+1","v":1.0170679966844598},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D129*D130","v":1.0660285880693843E-4},null,null,{"$f":"G129*G130","v":1.0660285880693843E-4},null,null,{"$f":"J129*J130","v":1.0660285880693843E-4},null,null,{"$f":"M129*M130","v":1.0660285880693843E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$119^6+$T$9*D$119^5+$U$9*D$119^4+$V$9*D$119^3+$W$9*D$119^2+$X$9*D$119+$Y$9","v":1.0479860757606783},null,null,{"$f":"$S$9*G$119^6+$T$9*G$119^5+$U$9*G$119^4+$V$9*G$119^3+$W$9*G$119^2+$X$9*G$119+$Y$9","v":1.0479860757606783},null,null,{"$f":"$S$9*J$119^6+$T$9*J$119^5+$U$9*J$119^4+$V$9*J$119^3+$W$9*J$119^2+$X$9*J$119+$Y$9","v":1.0479860757606783},null,null,{"$f":"$S$9*M$119^6+$T$9*M$119^5+$U$9*M$119^4+$V$9*M$119^3+$W$9*M$119^2+$X$9*M$119+$Y$9","v":1.0479860757606783},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$119^$AC$9*D$122+1","v":0.990201198903636},null,null,{"$f":"$AB$9*G$119^$AC$9*G$122+1","v":0.990201198903636},null,null,{"$f":"$AB$9*J$119^$AC$9*J$122+1","v":0.990201198903636},null,null,{"$f":"$AB$9*M$119^$AC$9*M$122+1","v":0.990201198903636},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D132*D133","v":1.0377170686525403},null,null,{"$f":"G132*G133","v":1.0377170686525403},null,null,{"$f":"J132*J133","v":1.0377170686525403},null,null,{"$f":"M132*M133","v":1.0377170686525403},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$119^6+$T$10*D$119^5+$U$10*D$119^4+$V$10*D$119^3+$W$10*D$119^2+$X$10*D$119+$Y$10","v":0.39105266961897445},null,null,{"$f":"$S$10*G$119^6+$T$10*G$119^5+$U$10*G$119^4+$V$10*G$119^3+$W$10*G$119^2+$X$10*G$119+$Y$10","v":0.39105266961897445},null,null,{"$f":"$S$10*J$119^6+$T$10*J$119^5+$U$10*J$119^4+$V$10*J$119^3+$W$10*J$119^2+$X$10*J$119+$Y$10","v":0.39105266961897445},null,null,{"$f":"$S$10*M$119^6+$T$10*M$119^5+$U$10*M$119^4+$V$10*M$119^3+$W$10*M$119^2+$X$10*M$119+$Y$10","v":0.39105266961897445},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$119^$AC$11*D$122+1","v":1.013101709788347},null,null,{"$f":"$AB$11*G$119^$AC$11*G$122+1","v":1.013101709788347},null,null,{"$f":"$AB$11*J$119^$AC$11*J$122+1","v":1.013101709788347},null,null,{"$f":"$AB$11*M$119^$AC$11*M$122+1","v":1.013101709788347},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D135*D136","v":0.39617612820828058},null,null,{"$f":"G135*G136","v":0.39617612820828058},null,null,{"$f":"J135*J136","v":0.39617612820828058},null,null,{"$f":"M135*M136","v":0.39617612820828058},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D70","v":0},null,null,{"$f":"D139","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H70","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J70","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D139/12","v":0},null,null,{"$f":"G139/12","v":0},null,null,{"$f":"J139/12","v":0},null,null,{"$f":"M139/12","v":0},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D69","v":0},null,null,{"$f":"D141","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H69","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J69","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D141/12","v":0},null,null,{"$f":"G141/12","v":0},null,null,{"$f":"J141/12","v":0},null,null,{"$f":"M141/12","v":0},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D140^2/4","v":0},null,null,{"$f":"PI()*G140^2/4","v":0},null,null,{"$f":"PI()*J140^2/4","v":0},null,null,{"$f":"PI()*M140^2/4","v":0},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"IF(D171>0,((D$23/D127)/D143)/3600,0)","v":0},null,null,{"$f":"IF(G171>0,((G$23/G127)/G143)/3600,0)","v":0},null,null,{"$f":"IF(J171>0,((J$23/J127)/J143)/3600,0)","v":0},null,null,{"$f":"IF(M171>0,((M$23/M127)/M143)/3600,0)","v":0},null,null,null,0]
[null,"Re",null,{"$f":"D140*D144*D127/D131","v":0},null,null,{"$f":"G140*G144*G127/G131","v":0},null,null,{"$f":"J140*J144*J127/J131","v":0},null,null,{"$f":"M140*M144*M127/M131","v":0},null,null,null,0]
[null,"Pr",null,{"$f":"(D134*D129/D137)*3600","v":0.98835285280635921},null,null,{"$f":"(G134*G129/G137)*3600","v":0.98835285280635921},null,null,{"$f":"(J134*J129/J137)*3600","v":0.98835285280635921},null,null,{"$f":"(M134*M129/M137)*3600","v":0.98835285280635921},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"IF(D171>0,0.023*D137/D140*D145^0.8*D146^0.333333,0)","v":0},null,null,{"$f":"IF(G171>0,0.023*G137/G140*G145^0.8*G146^0.333333,0)","v":0},null,null,{"$f":"IF(J171>0,0.023*J137/J140*J145^0.8*J146^0.333333,0)","v":0},null,null,{"$f":"IF(M171>0,0.023*M137/M140*M145^0.8*M146^0.333333,0)","v":0},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"IF(D171>0,1/D148,0)","v":0},null,null,{"$f":"IF(G171>0,1/G148,0)","v":0},null,null,{"$f":"IF(J171>0,1/J148,0)","v":0},null,null,{"$f":"IF(M171>0,1/M148,0)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"(0.5*(D142-D140)/D$27)/(D142/D154)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(0.5*(G142-G140)/G$27)/(G142/G154)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(0.5*(J142-J140)/J$27)/(J142/J154)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(0.5*(M142-M140)/M$27)/(M142/M154)","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D71","v":0},null,null,{"$f":"D153","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H71","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J71","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D153/12","v":0},null,null,{"$f":"G153/12","v":0},null,null,{"$f":"J153/12","v":0},null,null,{"$f":"M153/12","v":0},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D154-D142)/D$29","v":0},null,null,{"$f":"0.5*(G154-G142)/G$29","v":0},null,null,{"$f":"0.5*(J154-J142)/J$29","v":0},null,null,{"$f":"0.5*(M154-M142)/M$29","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D31=3,(D149+D151+D155),0)","v":0},null,null,{"$f":"IF(G31=3,(G149+G151+G155),0)","v":0},null,null,{"$f":"IF(J31=3,(J149+J151+J155),0)","v":0},null,null,{"$f":"IF(M31=3,(M149+M151+M155),0)","v":0},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"IF(D171>0,1/D157,0)","v":0},null,null,{"$f":"IF(G171>0,1/G157,0)","v":0},null,null,{"$f":"IF(J171>0,1/J157,0)","v":0},null,null,{"$f":"IF(M171>0,1/M157,0)","v":0},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D158*24","v":0},null,null,{"$f":"G158*24","v":0},null,null,{"$f":"J158*24","v":0},null,null,{"$f":"M158*24","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",{"$f":"D116","v":0.10613007096781064},null,null,{"$f":"G116","v":0.10613007096781064},null,null,{"$f":"J116","v":0.10613007096781064},null,null,{"$f":"M116","v":0.10613007096781064},null,null,null,0]
[null,null,"sq ft/day",{"$f":"D161*10.764","v":1.1423840838975137},null,null,{"$f":"G161*10.764","v":1.1423840838975137},null,null,{"$f":"J161*10.764","v":1.1423840838975137},null,null,{"$f":"M161*10.764","v":1.1423840838975137},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"IF(D171>0,-LN(0.5*D154/(2*(D163*D162)^0.5))-0.29+(0.5*D154)^2/(4*D162*D163),0)","v":0},null,null,{"$f":"IF(G171>0,-LN(0.5*G154/(2*(G163*G162)^0.5))-0.29+(0.5*G154)^2/(4*G162*G163),0)","v":0},null,null,{"$f":"IF(J171>0,-LN(0.5*J154/(2*(J163*J162)^0.5))-0.29+(0.5*J154)^2/(4*J162*J163),0)","v":0},null,null,{"$f":"IF(M171>0,-LN(0.5*M154/(2*(M163*M162)^0.5))-0.29+(0.5*M154)^2/(4*M162*M163),0)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":19047916.799999997},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":19047916.799999997},null,null,{"$f":"M$24","v":19047916.799999997},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D134","v":1.0377170686525403},null,null,{"$f":"G134","v":1.0377170686525403},null,null,{"$f":"J134","v":1.0377170686525403},null,null,{"$f":"M134","v":1.0377170686525403},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"IF(D171>0,D166*D134/(2*PI()*0.5*D140*D159*D168)*(D168+D140*D159*D164),0)","v":0},null,null,{"$f":"IF(G171>0,G166*G134/(2*PI()*0.5*G140*G159*G168)*(G168+G140*G159*G164),0)","v":0},null,null,{"$f":"IF(J171>0,J166*J134/(2*PI()*0.5*J140*J159*J168)*(J168+J140*J159*J164),0)","v":0},null,null,{"$f":"IF(M171>0,M166*M134/(2*PI()*0.5*M140*M159*M168)*(M168+M140*M159*M164),0)","v":0},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":6.0350582017355367E-2},null,null,{"$f":"G$12","v":6.0350582017355367E-2},null,null,{"$f":"J$12","v":6.0350582017355367E-2},null,null,{"$f":"M$12","v":6.0350582017355367E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D67","v":0},{"$f":"D171","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!D67","v":0},{"$f":"G171","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!H67","v":0},{"$f":"J171","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!J67","v":0},{"$f":"M171","v":0},null,null,0]
[null,"z1",null,{"$f":"D171/3","v":0},null,null,{"$f":"G171/3","v":0},null,null,{"$f":"J171/3","v":0},null,null,{"$f":"M171/3","v":0},null,null,null,{"$f":"D172-M172","v":0}]
[null,"b1","F",{"$f":"D110-D170*D172","v":302.49455},null,null,{"$f":"G110-G170*G172","v":302.49455},null,null,{"$f":"J110-J170*J172","v":302.49455},null,null,{"$f":"M110-M170*M172","v":302.49455},null,null,null,0]
[null,"To","F",{"$f":"D109","v":346.96944896958667},null,null,{"$f":"G109","v":346.96944896958667},null,null,{"$f":"J109","v":346.96944896958667},null,null,{"$f":"M109","v":346.96944896958667},null,null,null,0]
[null,"T,z1","F",{"$f":"IF(A$34=3,D$170*D172+D173-D$170*D$169+(D174+D$170*D$169-D173)*EXP(-D172/D$169),D174)","v":346.96944896958667},null,null,{"$f":"IF(A$34=3,G$170*G172+G173-G$170*G$169+(G174+G$170*G$169-G173)*EXP(-G172/G$169),G174)","v":346.96944896958667},null,null,{"$f":"IF(A$34=3,J$170*J172+J173-J$170*J$169+(J174+J$170*J$169-J173)*EXP(-J172/J$169),J174)","v":346.96944896958667},null,null,{"$f":"IF(A$34=3,M$170*M172+M173-M$170*M$169+(M174+M$170*M$169-M173)*EXP(-M172/M$169),M174)","v":346.96944896958667},null,null,null,0]
[null,"z2","ft",{"$f":"D171/3","v":0},null,null,{"$f":"G171/3","v":0},null,null,{"$f":"J171/3","v":0},null,null,{"$f":"M171/3","v":0},null,null,null,0]
[null,"b2","F",{"$f":"D173-D170*(D176)","v":302.49455},null,null,{"$f":"G173-G170*(G176)","v":302.49455},null,null,{"$f":"J173-J170*(J176)","v":302.49455},null,null,{"$f":"M173-M170*(M176)","v":302.49455},null,null,null,0]
[null,"To","F",{"$f":"D175","v":346.96944896958667},null,null,{"$f":"G175","v":346.96944896958667},null,null,{"$f":"J175","v":346.96944896958667},null,null,{"$f":"M175","v":346.96944896958667},null,null,null,0]
[null,"T,z2","F",{"$f":"IF($A$34=3,D$170*D176+D177-D$170*D$169+(D178+D$170*D$169-D177)*EXP(-D176/D$169),D178)","v":346.96944896958667},null,null,{"$f":"IF($A$34=3,G$170*G176+G177-G$170*G$169+(G178+G$170*G$169-G177)*EXP(-G176/G$169),G178)","v":346.96944896958667},null,null,{"$f":"IF($A$34=3,J$170*J176+J177-J$170*J$169+(J178+J$170*J$169-J177)*EXP(-J176/J$169),J178)","v":346.96944896958667},null,null,{"$f":"IF($A$34=3,M$170*M176+M177-M$170*M$169+(M178+M$170*M$169-M177)*EXP(-M176/M$169),M178)","v":346.96944896958667},null,null,null,0]
[null,"z3","ft",{"$f":"D171/3","v":0},null,null,{"$f":"G171/3","v":0},null,null,{"$f":"J171/3","v":0},null,null,{"$f":"M171/3","v":0},null,null,null,0]
[null,"b3","F",{"$f":"D177-D170*(D180)","v":302.49455},null,null,{"$f":"G177-G170*(G180)","v":302.49455},null,null,{"$f":"J177-J170*(J180)","v":302.49455},null,null,{"$f":"M177-M170*(M180)","v":302.49455},null,null,null,0]
[null,"To","F",{"$f":"D179","v":346.96944896958667},null,null,{"$f":"G179","v":346.96944896958667},null,null,{"$f":"J179","v":346.96944896958667},null,null,{"$f":"M179","v":346.96944896958667},null,null,null,0]
[null,"T,z3","F",{"$f":"IF($A$34=3,D$170*D180+D181-D$170*D$169+(D182+D$170*D$169-D181)*EXP(-D180/D$169),D182)","v":346.96944896958667},null,null,{"$f":"IF($A$34=3,G$170*G180+G181-G$170*G$169+(G182+G$170*G$169-G181)*EXP(-G180/G$169),G182)","v":346.96944896958667},null,null,{"$f":"IF($A$34=3,J$170*J180+J181-J$170*J$169+(J182+J$170*J$169-J181)*EXP(-J180/J$169),J182)","v":346.96944896958667},null,null,{"$f":"IF($A$34=3,M$170*M180+M181-M$170*M$169+(M182+M$170*M$169-M181)*EXP(-M180/M$169),M182)","v":346.96944896958667},null,null,null,0,{"$f":"D174-D183","v":0}]
[null,"T,b","F",{"$f":"D181","v":302.49455},null,null,{"$f":"G181","v":302.49455},null,null,{"$f":"J181","v":302.49455},null,null,{"$f":"M181","v":302.49455},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Upper Production Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D188/(D189*D190)","v":0.10613007096781064},null,null,{"$f":"G188/(G189*G190)","v":0.10613007096781064},null,null,{"$f":"J188/(J189*J190)","v":0.10613007096781064},null,null,{"$f":"M188/(M189*M190)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(D192*D238/(D229*0.5))","v":2.6992800201376284},{"$f":"G191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(G192*G238/(G229*0.5))","v":2.6992800201376284},{"$f":"J191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(J192*J238/(J229*0.5))","v":2.6992800201376284},{"$f":"M191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(M192*M238/(M229*0.5))","v":2.6992800201376284},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D183","v":346.96944896958667},null,null,{"$f":"G183","v":346.96944896958667},null,null,{"$f":"J183","v":346.96944896958667},null,null,{"$f":"M183","v":346.96944896958667},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$194^6+$T$5*D$194^5+$U$5*D$194^4+$V$5*D$194^3+$W$5*D$194^2+$X$5*D$194+$Y$5","v":129.39409980858832},null,null,{"$f":"$S$5*G$194^6+$T$5*G$194^5+$U$5*G$194^4+$V$5*G$194^3+$W$5*G$194^2+$X$5*G$194+$Y$5","v":129.39409980858832},null,null,{"$f":"$S$5*J$194^6+$T$5*J$194^5+$U$5*J$194^4+$V$5*J$194^3+$W$5*J$194^2+$X$5*J$194+$Y$5","v":129.39409980858832},null,null,{"$f":"$S$5*M$194^6+$T$5*M$194^5+$U$5*M$194^4+$V$5*M$194^3+$W$5*M$194^2+$X$5*M$194+$Y$5","v":129.39409980858832},null,null,null,0]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D246/144","v":886.25425169259665},null,null,{"$f":"G45-G51*0.5*G246/144","v":886.25425169259665},null,null,{"$f":"J45-J51*0.5*J246/144","v":886.25425169259665},null,null,{"$f":"M45-M51*0.5*M246/144","v":886.25425169259665},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D196/D195","v":6.8492632430970621},null,null,{"$f":"G196/G195","v":6.8492632430970621},null,null,{"$f":"J196/J195","v":6.8492632430970621},null,null,{"$f":"M196/M195","v":6.8492632430970621},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$194^6+$T$8*D$194^5+$U$8*D$194^4+$V$8*D$194^3+$W$8*D$194^2+$X$8*D$194+$Y$8","v":1.7950559471836453E-2},null,null,{"$f":"$S$8*G$194^6+$T$8*G$194^5+$U$8*G$194^4+$V$8*G$194^3+$W$8*G$194^2+$X$8*G$194+$Y$8","v":1.7950559471836453E-2},null,null,{"$f":"$S$8*J$194^6+$T$8*J$194^5+$U$8*J$194^4+$V$8*J$194^3+$W$8*J$194^2+$X$8*J$194+$Y$8","v":1.7950559471836453E-2},null,null,{"$f":"$S$8*M$194^6+$T$8*M$194^5+$U$8*M$194^4+$V$8*M$194^3+$W$8*M$194^2+$X$8*M$194+$Y$8","v":1.7950559471836453E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D199","v":55.708570062618435},null,null,{"$f":"1/G199","v":55.708570062618435},null,null,{"$f":"1/J199","v":55.708570062618435},null,null,{"$f":"1/M199","v":55.708570062618435},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$194^$AC$8*D$197+1","v":1.0042775686901151},null,null,{"$f":"$AB$8*G$194^$AC$8*G$197+1","v":1.0042775686901151},null,null,{"$f":"$AB$8*J$194^$AC$8*J$197+1","v":1.0042775686901151},null,null,{"$f":"$AB$8*M$194^$AC$8*M$197+1","v":1.0042775686901151},null,null,null,0]
[null,"density","lb/cft",{"$f":"D201*D200","v":55.946867297689373},null,null,{"$f":"G201*G200","v":55.946867297689373},null,null,{"$f":"J201*J200","v":55.946867297689373},null,null,{"$f":"M201*M200","v":55.946867297689373},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$194^$T$12","v":0.37733002410461364},null,null,{"$f":"$S$12*G$194^$T$12","v":0.37733002410461364},null,null,{"$f":"$S$12*J$194^$T$12","v":0.37733002410461364},null,null,{"$f":"$S$12*M$194^$T$12","v":0.37733002410461364},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D203/3600","v":1.0481389558461491E-4},null,null,{"$f":"G203/3600","v":1.0481389558461491E-4},null,null,{"$f":"J203/3600","v":1.0481389558461491E-4},null,null,{"$f":"M203/3600","v":1.0481389558461491E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$194^$AC$10*D$197+1","v":1.0094294828262469},null,null,{"$f":"$AB$10*G$194^$AC$10*G$197+1","v":1.0094294828262469},null,null,{"$f":"$AB$10*J$194^$AC$10*J$197+1","v":1.0094294828262469},null,null,{"$f":"$AB$10*M$194^$AC$10*M$197+1","v":1.0094294828262469},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D204*D205","v":1.0580223641298206E-4},null,null,{"$f":"G204*G205","v":1.0580223641298206E-4},null,null,{"$f":"J204*J205","v":1.0580223641298206E-4},null,null,{"$f":"M204*M205","v":1.0580223641298206E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$194^6+$T$9*D$194^5+$U$9*D$194^4+$V$9*D$194^3+$W$9*D$194^2+$X$9*D$194+$Y$9","v":1.0479860757606783},null,null,{"$f":"$S$9*G$194^6+$T$9*G$194^5+$U$9*G$194^4+$V$9*G$194^3+$W$9*G$194^2+$X$9*G$194+$Y$9","v":1.0479860757606783},null,null,{"$f":"$S$9*J$194^6+$T$9*J$194^5+$U$9*J$194^4+$V$9*J$194^3+$W$9*J$194^2+$X$9*J$194+$Y$9","v":1.0479860757606783},null,null,{"$f":"$S$9*M$194^6+$T$9*M$194^5+$U$9*M$194^4+$V$9*M$194^3+$W$9*M$194^2+$X$9*M$194+$Y$9","v":1.0479860757606783},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$194^$AC$9*D$197+1","v":0.99458649844125524},null,null,{"$f":"$AB$9*G$194^$AC$9*G$197+1","v":0.99458649844125524},null,null,{"$f":"$AB$9*J$194^$AC$9*J$197+1","v":0.99458649844125524},null,null,{"$f":"$AB$9*M$194^$AC$9*M$197+1","v":0.99458649844125524},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D207*D208","v":1.042312801506005},null,null,{"$f":"G207*G208","v":1.042312801506005},null,null,{"$f":"J207*J208","v":1.042312801506005},null,null,{"$f":"M207*M208","v":1.042312801506005},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$194^6+$T$10*D$194^5+$U$10*D$194^4+$V$10*D$194^3+$W$10*D$194^2+$X$10*D$194+$Y$10","v":0.39105266961897445},null,null,{"$f":"$S$10*G$194^6+$T$10*G$194^5+$U$10*G$194^4+$V$10*G$194^3+$W$10*G$194^2+$X$10*G$194+$Y$10","v":0.39105266961897445},null,null,{"$f":"$S$10*J$194^6+$T$10*J$194^5+$U$10*J$194^4+$V$10*J$194^3+$W$10*J$194^2+$X$10*J$194+$Y$10","v":0.39105266961897445},null,null,{"$f":"$S$10*M$194^6+$T$10*M$194^5+$U$10*M$194^4+$V$10*M$194^3+$W$10*M$194^2+$X$10*M$194+$Y$10","v":0.39105266961897445},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$194^$AC$11*D$197+1","v":1.0072382453387849},null,null,{"$f":"$AB$11*G$194^$AC$11*G$197+1","v":1.0072382453387849},null,null,{"$f":"$AB$11*J$194^$AC$11*J$197+1","v":1.0072382453387849},null,null,{"$f":"$AB$11*M$194^$AC$11*M$197+1","v":1.0072382453387849},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D210*D211","v":0.3938832047820634},null,null,{"$f":"G210*G211","v":0.3938832047820634},null,null,{"$f":"J210*J211","v":0.3938832047820634},null,null,{"$f":"M210*M211","v":0.3938832047820634},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D76","v":14.688000000000001},null,null,{"$f":"D214","v":14.688000000000001},null,null,{"$f":"'Well Field Dvlpmnt A1'!H76","v":14.688000000000001},null,null,{"$f":"'Well Field Dvlpmnt A1'!J76","v":14.688000000000001},null,null,null,0]
[null,null,"ft",{"$f":"D214/12","v":1.224},null,null,{"$f":"G214/12","v":1.224},null,null,{"$f":"J214/12","v":1.224},null,null,{"$f":"M214/12","v":1.224},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D75","v":16},null,null,{"$f":"D216","v":16},null,null,{"$f":"'Well Field Dvlpmnt A1'!H75","v":16},null,null,{"$f":"'Well Field Dvlpmnt A1'!J75","v":16},null,null,null,0]
[null,null,"ft",{"$f":"D216/12","v":1.3333333333333333},null,null,{"$f":"G216/12","v":1.3333333333333333},null,null,{"$f":"J216/12","v":1.3333333333333333},null,null,{"$f":"M216/12","v":1.3333333333333333},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*G215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*J215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*M215^2/4","v":1.1766646788461355},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"((D$23/D202)/D218)/3600","v":3.3489236960042148},null,null,{"$f":"((G$23/G202)/G218)/3600","v":3.3489236960042148},null,null,{"$f":"((J$23/J202)/J218)/3600","v":3.3489236960042148},null,null,{"$f":"((M$23/M202)/M218)/3600","v":3.3489236960042148},null,null,null,0]
[null,"Re",null,{"$f":"D215*D219*D202/D206","v":2167542.3720536176},null,null,{"$f":"G215*G219*G202/G206","v":2167542.3720536176},null,null,{"$f":"J215*J219*J202/J206","v":2167542.3720536176},null,null,{"$f":"M215*M219*M202/M206","v":2167542.3720536176},null,null,null,0]
[null,"Pr",null,{"$f":"(D209*D204/D212)*3600","v":0.99850897357865231},null,null,{"$f":"(G209*G204/G212)*3600","v":0.99850897357865231},null,null,{"$f":"(J209*J204/J212)*3600","v":0.99850897357865231},null,null,{"$f":"(M209*M204/M212)*3600","v":0.99850897357865231},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D212/D215*D220^0.8*D221^0.333333","v":866.70629081408288},null,null,{"$f":"0.023*G212/G215*G220^0.8*G221^0.333333","v":866.70629081408288},null,null,{"$f":"0.023*J212/J215*J220^0.8*J221^0.333333","v":866.70629081408288},null,null,{"$f":"0.023*M212/M215*M220^0.8*M221^0.333333","v":866.70629081408288},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D223/(D215/D229)","v":1.5710694474612599E-3},null,null,{"$f":"1/G223/(G215/G229)","v":1.5710694474612599E-3},null,null,{"$f":"1/J223/(J215/J229)","v":1.5710694474612599E-3},null,null,{"$f":"1/M223/(M215/M229)","v":1.5710694474612599E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D217-D215)/D$27/(D217/D229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(G217-G215)/G$27/(G217/G229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(J217-J215)/J$27/(J217/J229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(M217-M215)/M$27/(M217/M229)","v":1.3666666666666662E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D77","v":20},null,null,{"$f":"D228","v":20},null,null,{"$f":"'Well Field Dvlpmnt A1'!H77","v":20},null,null,{"$f":"'Well Field Dvlpmnt A1'!J77","v":20},null,null,null,0]
[null,null,"ft",{"$f":"D228/12","v":1.6666666666666667},null,null,{"$f":"G228/12","v":1.6666666666666667},null,null,{"$f":"J228/12","v":1.6666666666666667},null,null,{"$f":"M228/12","v":1.6666666666666667},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D229-D217)/D$29","v":0.33147497853169172},null,null,{"$f":"0.5*(G229-G217)/G$29","v":0.33147497853169172},null,null,{"$f":"0.5*(J229-J217)/J$29","v":0.33147497853169172},null,null,{"$f":"0.5*(M229-M217)/M$29","v":0.33147497853169172},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D224+D226+D230)","v":0.33441271464581968},null,null,{"$f":"(G224+G226+G230)","v":0.33441271464581968},null,null,{"$f":"(J224+J226+J230)","v":0.33441271464581968},null,null,{"$f":"(M224+M226+M230)","v":0.33441271464581968},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D232","v":2.9903169233834648},null,null,{"$f":"1/G232","v":2.9903169233834648},null,null,{"$f":"1/J232","v":2.9903169233834648},null,null,{"$f":"1/M232","v":2.9903169233834648},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D233*24","v":71.767606161203162},null,null,{"$f":"G233*24","v":71.767606161203162},null,null,{"$f":"J233*24","v":71.767606161203162},null,null,{"$f":"M233*24","v":71.767606161203162},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,{"$f":"D236-M236","v":0}]
[null,null,"sq ft/day",{"$f":"D236*10.764","v":1.1295663157894766},null,null,{"$f":"G236*10.764","v":1.1295663157894766},null,null,{"$f":"J236*10.764","v":1.1295663157894766},null,null,{"$f":"M236*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D229/(2*(D238*D237)^0.5))-0.29+(0.5*D229)^2/(4*D237*D238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*G229/(2*(G238*G237)^0.5))-0.29+(0.5*G229)^2/(4*G237*G238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*J229/(2*(J238*J237)^0.5))-0.29+(0.5*J229)^2/(4*J237*J238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*M229/(2*(M238*M237)^0.5))-0.29+(0.5*M229)^2/(4*M237*M238)","v":3.5967553860577337},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":19047916.799999997},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":19047916.799999997},null,null,{"$f":"M$24","v":19047916.799999997},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D209","v":1.042312801506005},null,null,{"$f":"G209","v":1.042312801506005},null,null,{"$f":"J209","v":1.042312801506005},null,null,{"$f":"M209","v":1.042312801506005},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"D241*D209/(2*PI()*0.5*D215*D234*D243)*(D243+D215*D234*D239)","v":545690.48165087355},null,null,{"$f":"G241*G209/(2*PI()*0.5*G215*G234*G243)*(G243+G215*G234*G239)","v":545690.48165087355},null,null,{"$f":"J241*J209/(2*PI()*0.5*J215*J234*J243)*(J243+J215*J234*J239)","v":545690.48165087355},null,null,{"$f":"M241*M209/(2*PI()*0.5*M215*M234*M243)*(M243+M215*M234*M239)","v":545690.48165087355},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":6.0350582017355367E-2},null,null,{"$f":"G$12","v":6.0350582017355367E-2},null,null,{"$f":"J$12","v":6.0350582017355367E-2},null,null,{"$f":"M$12","v":6.0350582017355367E-2},null,null,null,{"$f":"D245-M245","v":0}]
[null,"Z","ft",{"$f":"D8-D97-D171-(IF(D31=3,D317,D385+D452))","v":3683.05825},{"$f":"D246","v":3683.05825},null,{"$f":"G8-G97-G171-(IF(G31=3,G317,G385+G452))","v":3683.05825},null,null,{"$f":"J8-J97-J171-(IF(J31=3,J317,J385+J452))","v":3683.05825},{"$f":"J246","v":3683.05825},null,{"$f":"M8-M97-M171-(IF(M31=3,M317,M385+M452))","v":3683.05825},null,null,null,0]
[null,"z1",null,{"$f":"D246/3","v":1227.6860833333333},null,null,{"$f":"G246/3","v":1227.6860833333333},null,null,{"$f":"J246/3","v":1227.6860833333333},null,null,{"$f":"M246/3","v":1227.6860833333333},null,null,null,0]
[null,"b1","F",{"$f":"D184-D245*D247","v":228.40298033622588},null,null,{"$f":"G184-G245*G247","v":228.40298033622588},null,null,{"$f":"J184-J245*J247","v":228.40298033622588},null,null,{"$f":"M184-M245*M247","v":228.40298033622588},null,null,null,0]
[null,"To","F",{"$f":"D183","v":346.96944896958667},null,null,{"$f":"G183","v":346.96944896958667},null,null,{"$f":"J183","v":346.96944896958667},null,null,{"$f":"M183","v":346.96944896958667},null,null,null,0]
[null,"T,z1","F",{"$f":"D$245*D247+D248-D$245*D$244+(D249+D$245*D$244-D248)*EXP(-D247/D$244)","v":346.78628235578435},null,null,{"$f":"G$245*G247+G248-G$245*G$244+(G249+G$245*G$244-G248)*EXP(-G247/G$244)","v":346.78628235578435},null,null,{"$f":"J$245*J247+J248-J$245*J$244+(J249+J$245*J$244-J248)*EXP(-J247/J$244)","v":346.78628235578435},null,null,{"$f":"M$245*M247+M248-M$245*M$244+(M249+M$245*M$244-M248)*EXP(-M247/M$244)","v":346.78628235578435},null,null,null,0]
[null,"z2","ft",{"$f":"D246/3","v":1227.6860833333333},null,null,{"$f":"G246/3","v":1227.6860833333333},null,null,{"$f":"J246/3","v":1227.6860833333333},null,null,{"$f":"M246/3","v":1227.6860833333333},null,null,null,0]
[null,"b2","F",{"$f":"D248-D245*(D251)","v":154.31141067245176},null,null,{"$f":"G248-G245*(G251)","v":154.31141067245176},null,null,{"$f":"J248-J245*(J251)","v":154.31141067245176},null,null,{"$f":"M248-M245*(M251)","v":154.31141067245176},null,null,null,0]
[null,"To","F",{"$f":"D250","v":346.78628235578435},null,null,{"$f":"G250","v":346.78628235578435},null,null,{"$f":"J250","v":346.78628235578435},null,null,{"$f":"M250","v":346.78628235578435},null,null,null,0]
[null,"T,z2","F",{"$f":"D$245*D251+D252-D$245*D$244+(D253+D$245*D$244-D252)*EXP(-D251/D$244)","v":346.4370246540384},null,null,{"$f":"G$245*G251+G252-G$245*G$244+(G253+G$245*G$244-G252)*EXP(-G251/G$244)","v":346.4370246540384},null,null,{"$f":"J$245*J251+J252-J$245*J$244+(J253+J$245*J$244-J252)*EXP(-J251/J$244)","v":346.4370246540384},null,null,{"$f":"M$245*M251+M252-M$245*M$244+(M253+M$245*M$244-M252)*EXP(-M251/M$244)","v":346.4370246540384},null,null,null,0]
[null,"z3","ft",{"$f":"D246/3","v":1227.6860833333333},null,null,{"$f":"G246/3","v":1227.6860833333333},null,null,{"$f":"J246/3","v":1227.6860833333333},null,null,{"$f":"M246/3","v":1227.6860833333333},null,null,null,0]
[null,"b3","F",{"$f":"D252-D245*(D255)","v":80.219841008677648},null,null,{"$f":"G252-G245*(G255)","v":80.219841008677648},null,null,{"$f":"J252-J245*(J255)","v":80.219841008677648},null,null,{"$f":"M252-M245*(M255)","v":80.219841008677648},null,null,null,0]
[null,"To","F",{"$f":"D254","v":346.4370246540384},null,null,{"$f":"G254","v":346.4370246540384},null,null,{"$f":"J254","v":346.4370246540384},null,null,{"$f":"M254","v":346.4370246540384},null,null,null,0]
[null,"T,z3","F",{"$f":"D$245*D255+D256-D$245*D$244+(D257+D$245*D$244-D256)*EXP(-D255/D$244)","v":345.92204911351291},null,null,{"$f":"G$245*G255+G256-G$245*G$244+(G257+G$245*G$244-G256)*EXP(-G255/G$244)","v":345.92204911351291},null,null,{"$f":"J$245*J255+J256-J$245*J$244+(J257+J$245*J$244-J256)*EXP(-J255/J$244)","v":345.92204911351291},null,null,{"$f":"M$245*M255+M256-M$245*M$244+(M257+M$245*M$244-M256)*EXP(-M255/M$244)","v":345.92204911351291},null,null,null,0,{"$f":"D249-D258","v":1.0473998560737527}]
[null,"T,b","F",{"$f":"D256","v":80.219841008677648},null,null,{"$f":"G256","v":80.219841008677648},null,null,{"$f":"J256","v":80.219841008677648},null,null,{"$f":"M256","v":80.219841008677648},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D31","v":2},"Intermediate Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D266/(D267*D268)","v":0.10613007096781064},null,null,{"$f":"G266/(G267*G268)","v":0.10613007096781064},null,null,{"$f":"J266/(J267*J268)","v":0.10613007096781064},null,null,{"$f":"M266/(M267*M268)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(D270*D309/D300)","v":{"$error":"#DIV/0!"}},{"$f":"G269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(G270*G309/G300)","v":{"$error":"#DIV/0!"}},{"$f":"J269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(J270*J309/J300)","v":{"$error":"#DIV/0!"}},{"$f":"M269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(M270*M309/M300)","v":{"$error":"#DIV/0!"}},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D258","v":345.92204911351291},null,null,{"$f":"G258","v":345.92204911351291},null,null,{"$f":"J258","v":345.92204911351291},null,null,{"$f":"M258","v":345.92204911351291},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$272^6+$T$5*D$272^5+$U$5*D$272^4+$V$5*D$272^3+$W$5*D$272^2+$X$5*D$272+$Y$5","v":127.62848790926053},null,null,{"$f":"$S$5*G$272^6+$T$5*G$272^5+$U$5*G$272^4+$V$5*G$272^3+$W$5*G$272^2+$X$5*G$272+$Y$5","v":127.62848790926053},null,null,{"$f":"$S$5*J$272^6+$T$5*J$272^5+$U$5*J$272^4+$V$5*J$272^3+$W$5*J$272^2+$X$5*J$272+$Y$5","v":127.62848790926053},null,null,{"$f":"$S$5*M$272^6+$T$5*M$272^5+$U$5*M$272^4+$V$5*M$272^3+$W$5*M$272^2+$X$5*M$272+$Y$5","v":127.62848790926053},null,null,null,0]
[null,"P,gf","psi",{"$f":"D196","v":886.25425169259665},null,null,{"$f":"G196","v":886.25425169259665},null,null,{"$f":"J196","v":886.25425169259665},null,null,{"$f":"M196","v":886.25425169259665},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D274/D273","v":6.9440159184734132},null,null,{"$f":"G274/G273","v":6.9440159184734132},null,null,{"$f":"J274/J273","v":6.9440159184734132},null,null,{"$f":"M274/M273","v":6.9440159184734132},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$272^6+$T$8*D$272^5+$U$8*D$272^4+$V$8*D$272^3+$W$8*D$272^2+$X$8*D$272+$Y$8","v":1.7938340503083378E-2},null,null,{"$f":"$S$8*G$272^6+$T$8*G$272^5+$U$8*G$272^4+$V$8*G$272^3+$W$8*G$272^2+$X$8*G$272+$Y$8","v":1.7938340503083378E-2},null,null,{"$f":"$S$8*J$272^6+$T$8*J$272^5+$U$8*J$272^4+$V$8*J$272^3+$W$8*J$272^2+$X$8*J$272+$Y$8","v":1.7938340503083378E-2},null,null,{"$f":"$S$8*M$272^6+$T$8*M$272^5+$U$8*M$272^4+$V$8*M$272^3+$W$8*M$272^2+$X$8*M$272+$Y$8","v":1.7938340503083378E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D277","v":55.746516787777132},null,null,{"$f":"1/G277","v":55.746516787777132},null,null,{"$f":"1/J277","v":55.746516787777132},null,null,{"$f":"1/M277","v":55.746516787777132},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$272^$AC$8*D$275+1","v":1.0042686104546159},null,null,{"$f":"$AB$8*G$272^$AC$8*G$275+1","v":1.0042686104546159},null,null,{"$f":"$AB$8*J$272^$AC$8*J$275+1","v":1.0042686104546159},null,null,{"$f":"$AB$8*M$272^$AC$8*M$275+1","v":1.0042686104546159},null,null,null,0]
[null,"density","lb/cft",{"$f":"D279*D278","v":55.984476952145862},null,null,{"$f":"G279*G278","v":55.984476952145862},null,null,{"$f":"J279*J278","v":55.984476952145862},null,null,{"$f":"M279*M278","v":55.984476952145862},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$272^$T$12","v":0.37869456760681625},null,null,{"$f":"$S$12*G$272^$T$12","v":0.37869456760681625},null,null,{"$f":"$S$12*J$272^$T$12","v":0.37869456760681625},null,null,{"$f":"$S$12*M$272^$T$12","v":0.37869456760681625},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D281/3600","v":1.0519293544633784E-4},null,null,{"$f":"G281/3600","v":1.0519293544633784E-4},null,null,{"$f":"J281/3600","v":1.0519293544633784E-4},null,null,{"$f":"M281/3600","v":1.0519293544633784E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$272^$AC$10*D$275+1","v":1.009405105040418},null,null,{"$f":"$AB$10*G$272^$AC$10*G$275+1","v":1.009405105040418},null,null,{"$f":"$AB$10*J$272^$AC$10*J$275+1","v":1.009405105040418},null,null,{"$f":"$AB$10*M$272^$AC$10*M$275+1","v":1.009405105040418},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D282*D283","v":1.0618228605372057E-4},null,null,{"$f":"G282*G283","v":1.0618228605372057E-4},null,null,{"$f":"J282*J283","v":1.0618228605372057E-4},null,null,{"$f":"M282*M283","v":1.0618228605372057E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$272^6+$T$9*D$272^5+$U$9*D$272^4+$V$9*D$272^3+$W$9*D$272^2+$X$9*D$272+$Y$9","v":1.0474768781211419},null,null,{"$f":"$S$9*G$272^6+$T$9*G$272^5+$U$9*G$272^4+$V$9*G$272^3+$W$9*G$272^2+$X$9*G$272+$Y$9","v":1.0474768781211419},null,null,{"$f":"$S$9*J$272^6+$T$9*J$272^5+$U$9*J$272^4+$V$9*J$272^3+$W$9*J$272^2+$X$9*J$272+$Y$9","v":1.0474768781211419},null,null,{"$f":"$S$9*M$272^6+$T$9*M$272^5+$U$9*M$272^4+$V$9*M$272^3+$W$9*M$272^2+$X$9*M$272+$Y$9","v":1.0474768781211419},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$272^$AC$9*D$275+1","v":0.99460599227038815},null,null,{"$f":"$AB$9*G$272^$AC$9*G$275+1","v":0.99460599227038815},null,null,{"$f":"$AB$9*J$272^$AC$9*J$275+1","v":0.99460599227038815},null,null,{"$f":"$AB$9*M$272^$AC$9*M$275+1","v":0.99460599227038815},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D285*D286","v":1.0418267797439666},null,null,{"$f":"G285*G286","v":1.0418267797439666},null,null,{"$f":"J285*J286","v":1.0418267797439666},null,null,{"$f":"M285*M286","v":1.0418267797439666},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$272^6+$T$10*D$272^5+$U$10*D$272^4+$V$10*D$272^3+$W$10*D$272^2+$X$10*D$272+$Y$10","v":0.39118989933627285},null,null,{"$f":"$S$10*G$272^6+$T$10*G$272^5+$U$10*G$272^4+$V$10*G$272^3+$W$10*G$272^2+$X$10*G$272+$Y$10","v":0.39118989933627285},null,null,{"$f":"$S$10*J$272^6+$T$10*J$272^5+$U$10*J$272^4+$V$10*J$272^3+$W$10*J$272^2+$X$10*J$272+$Y$10","v":0.39118989933627285},null,null,{"$f":"$S$10*M$272^6+$T$10*M$272^5+$U$10*M$272^4+$V$10*M$272^3+$W$10*M$272^2+$X$10*M$272+$Y$10","v":0.39118989933627285},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$272^$AC$11*D$275+1","v":1.0072212242616982},null,null,{"$f":"$AB$11*G$272^$AC$11*G$275+1","v":1.0072212242616982},null,null,{"$f":"$AB$11*J$272^$AC$11*J$275+1","v":1.0072212242616982},null,null,{"$f":"$AB$11*M$272^$AC$11*M$275+1","v":1.0072212242616982},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D288*D289","v":0.39401476932829121},null,null,{"$f":"G288*G289","v":0.39401476932829121},null,null,{"$f":"J288*J289","v":0.39401476932829121},null,null,{"$f":"M288*M289","v":0.39401476932829121},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D82","v":0},null,null,{"$f":"D292","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H82","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J82","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D292/12","v":0},null,null,{"$f":"G292/12","v":0},null,null,{"$f":"J292/12","v":0},null,null,{"$f":"M292/12","v":0},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D81","v":0},null,null,{"$f":"D294","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H81","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J81","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D294/12","v":0},null,null,{"$f":"G294/12","v":0},null,null,{"$f":"J294/12","v":0},null,null,{"$f":"M294/12","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D295-D293)/D280/(D295/D300)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"0.5*(G295-G293)/G280/(G295/G300)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"0.5*(J295-J293)/J280/(J295/J300)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"0.5*(M295-M293)/M280/(M295/M300)","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D83","v":0},null,null,{"$f":"D299","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H83","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J83","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D299/12","v":0},null,null,{"$f":"G299/12","v":0},null,null,{"$f":"J299/12","v":0},null,null,{"$f":"M299/12","v":0},null,null,null,{"$f":"D300-M300","v":0}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D300-D295)/D28","v":0},null,null,{"$f":"0.5*(G300-G295)/G28","v":0},null,null,{"$f":"0.5*(J300-J295)/J28","v":0},null,null,{"$f":"0.5*(M300-M295)/M28","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D31=3,D297+D301+D232/(D229/D300),0)","v":0},null,null,{"$f":"IF(G31=3,G297+G301+G232/(G229/G300),0)","v":0},null,null,{"$f":"IF(J31=3,J297+J301+J232/(J229/J300),0)","v":0},null,null,{"$f":"IF(M31=3,M297+M301+M232/(M229/M300),0)","v":0},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D303","v":{"$error":"#DIV/0!"}},null,null,{"$f":"1/G303","v":{"$error":"#DIV/0!"}},null,null,{"$f":"1/J303","v":{"$error":"#DIV/0!"}},null,null,{"$f":"1/M303","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"btu/d-ft^2-F",{"$f":"D304*24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G304*24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"J304*24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M304*24","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D307*10.764","v":1.1295663157894766},null,null,{"$f":"G307*10.764","v":1.1295663157894766},null,null,{"$f":"J307*10.764","v":1.1295663157894766},null,null,{"$f":"M307*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D300/(2*(D309*D308)^0.5))-0.29+(0.5*D300)^2/(4*D308*D309)","v":{"$error":"#NUM!"}},null,null,{"$f":"-LN(0.5*G300/(2*(G309*G308)^0.5))-0.29+(0.5*G300)^2/(4*G308*G309)","v":{"$error":"#NUM!"}},null,null,{"$f":"-LN(0.5*J300/(2*(J309*J308)^0.5))-0.29+(0.5*J300)^2/(4*J308*J309)","v":{"$error":"#NUM!"}},null,null,{"$f":"-LN(0.5*M300/(2*(M309*M308)^0.5))-0.29+(0.5*M300)^2/(4*M308*M309)","v":{"$error":"#NUM!"}},null,null,null,{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":19047916.799999997},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":19047916.799999997},null,null,{"$f":"M$24","v":19047916.799999997},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D287","v":1.0418267797439666},null,null,{"$f":"G287","v":1.0418267797439666},null,null,{"$f":"J287","v":1.0418267797439666},null,null,{"$f":"M287","v":1.0418267797439666},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"IF(D317>0,D312*D287/(2*PI()*0.5*D293*D305*D314)*(D314+D293*D305*D310),0)","v":0},null,null,{"$f":"IF(G317>0,G312*G287/(2*PI()*0.5*G293*G305*G314)*(G314+G293*G305*G310),0)","v":0},null,null,{"$f":"IF(J317>0,J312*J287/(2*PI()*0.5*J293*J305*J314)*(J314+J293*J305*J310),0)","v":0},null,null,{"$f":"IF(M317>0,M312*M287/(2*PI()*0.5*M293*M305*M314)*(M314+M293*M305*M310),0)","v":0},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":6.0350582017355367E-2},null,null,{"$f":"G$12","v":6.0350582017355367E-2},null,null,{"$f":"J$12","v":6.0350582017355367E-2},null,null,{"$f":"M$12","v":6.0350582017355367E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D79","v":0},{"$f":"D317","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!D79","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H79","v":0},{"$f":"J317","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!J79","v":0},null,null,null,0]
[null,"z1",null,{"$f":"D317/3","v":0},null,null,{"$f":"G317/3","v":0},null,null,{"$f":"J317/3","v":0},null,null,{"$f":"M317/3","v":0},null,null,null,0]
[null,"b1","F",{"$f":"D259-D316*D318","v":80.219841008677648},null,null,{"$f":"G259-G316*G318","v":80.219841008677648},null,null,{"$f":"J259-J316*J318","v":80.219841008677648},null,null,{"$f":"M259-M316*M318","v":80.219841008677648},null,null,null,0]
[null,"To","F",{"$f":"D258","v":345.92204911351291},null,null,{"$f":"G258","v":345.92204911351291},null,null,{"$f":"J258","v":345.92204911351291},null,null,{"$f":"M258","v":345.92204911351291},null,null,null,0]
[null,"T,z1","F",{"$f":"IF(A$264=3,D$316*D318+D319-D$316*D$315+(D320+D$316*D$315-D319)*EXP(-D318/D$315),D320)","v":345.92204911351291},null,null,{"$f":"IF(A$264=3,G$316*G318+G319-G$316*G$315+(G320+G$316*G$315-G319)*EXP(-G318/G$315),G320)","v":345.92204911351291},null,null,{"$f":"IF(A$264=3,J$316*J318+J319-J$316*J$315+(J320+J$316*J$315-J319)*EXP(-J318/J$315),J320)","v":345.92204911351291},null,null,{"$f":"IF(A$264=3,M$316*M318+M319-M$316*M$315+(M320+M$316*M$315-M319)*EXP(-M318/M$315),M320)","v":345.92204911351291},null,null,null,0]
[null,"z2","ft",{"$f":"D317/3","v":0},null,null,{"$f":"G317/3","v":0},null,null,{"$f":"J317/3","v":0},null,null,{"$f":"M317/3","v":0},null,null,null,0]
[null,"b2","F",{"$f":"D319-D316*(D322)","v":80.219841008677648},null,null,{"$f":"G319-G316*(G322)","v":80.219841008677648},null,null,{"$f":"J319-J316*(J322)","v":80.219841008677648},null,null,{"$f":"M319-M316*(M322)","v":80.219841008677648},null,null,null,0]
[null,"To","F",{"$f":"D321","v":345.92204911351291},null,null,{"$f":"G321","v":345.92204911351291},null,null,{"$f":"J321","v":345.92204911351291},null,null,{"$f":"M321","v":345.92204911351291},null,null,null,0]
[null,"T,z2","F",{"$f":"IF(A$264=3,D$316*D322+D323-D$316*D$315+(D324+D$316*D$315-D323)*EXP(-D322/D$315),D324)","v":345.92204911351291},null,null,{"$f":"IF(A$264=3,G$316*G322+G323-G$316*G$315+(G324+G$316*G$315-G323)*EXP(-G322/G$315),G324)","v":345.92204911351291},null,null,{"$f":"IF(A$264=3,J$316*J322+J323-J$316*J$315+(J324+J$316*J$315-J323)*EXP(-J322/J$315),J324)","v":345.92204911351291},null,null,{"$f":"IF(A$264=3,M$316*M322+M323-M$316*M$315+(M324+M$316*M$315-M323)*EXP(-M322/M$315),M324)","v":345.92204911351291},null,null,null,0]
[null,"z3","ft",{"$f":"D317/3","v":0},null,null,{"$f":"G317/3","v":0},null,null,{"$f":"J317/3","v":0},null,null,{"$f":"M317/3","v":0},null,null,null,0]
[null,"b3","F",{"$f":"D323-D316*(D326)","v":80.219841008677648},null,null,{"$f":"G323-G316*(G326)","v":80.219841008677648},null,null,{"$f":"J323-J316*(J326)","v":80.219841008677648},null,null,{"$f":"M323-M316*(M326)","v":80.219841008677648},null,null,null,0]
[null,"To","F",{"$f":"D325","v":345.92204911351291},null,null,{"$f":"G325","v":345.92204911351291},null,null,{"$f":"J325","v":345.92204911351291},null,null,{"$f":"M325","v":345.92204911351291},null,null,null,0]
[null,"T,z3","F",{"$f":"IF(A$264=3,D$316*D326+D327-D$316*D$315+(D328+D$316*D$315-D327)*EXP(-D326/D$315),D328)","v":345.92204911351291},null,null,{"$f":"IF(A$264=3,G$316*G326+G327-G$316*G$315+(G328+G$316*G$315-G327)*EXP(-G326/G$315),G328)","v":345.92204911351291},null,null,{"$f":"IF(A$264=3,J$316*J326+J327-J$316*J$315+(J328+J$316*J$315-J327)*EXP(-J326/J$315),J328)","v":345.92204911351291},null,null,{"$f":"IF(A$264=3,M$316*M326+M327-M$316*M$315+(M328+M$316*M$315-M327)*EXP(-M326/M$315),M328)","v":345.92204911351291},null,null,null,0,{"$f":"D320-D329","v":0}]
[null,"T,b","F",{"$f":"D327","v":80.219841008677648},null,null,{"$f":"G327","v":80.219841008677648},null,null,{"$f":"J327","v":80.219841008677648},null,null,{"$f":"M327","v":80.219841008677648},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D31","v":2},"Surface Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",1480,null,null,1480,null,null,1480,null,null,1480,null,null,null,0]
[null,"Density, rho","kg/m^3",2300,null,null,2300,null,null,2300,null,null,2300,null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D334/(D335*D336)","v":0.10152761457109283},null,null,{"$f":"G334/(G335*G336)","v":0.10152761457109283},null,null,{"$f":"J334/(J335*J336)","v":0.10152761457109283},null,null,{"$f":"M334/(M335*M336)","v":0.10152761457109283},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D337*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(D338*D377/D368)","v":2.2029044931753514},{"$f":"G337*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"J337*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(J338*J377/J368)","v":2.2029044931753514},{"$f":"M337*(3.28083^2)","v":1.0928275560998353},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D329","v":345.92204911351291},null,null,{"$f":"G329","v":345.92204911351291},null,null,{"$f":"J329","v":345.92204911351291},null,null,{"$f":"M329","v":345.92204911351291},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$340^6+$T$5*D$340^5+$U$5*D$340^4+$V$5*D$340^3+$W$5*D$340^2+$X$5*D$340+$Y$5","v":127.62848790926053},null,null,{"$f":"$S$5*G$340^6+$T$5*G$340^5+$U$5*G$340^4+$V$5*G$340^3+$W$5*G$340^2+$X$5*G$340+$Y$5","v":127.62848790926053},null,null,{"$f":"$S$5*J$340^6+$T$5*J$340^5+$U$5*J$340^4+$V$5*J$340^3+$W$5*J$340^2+$X$5*J$340+$Y$5","v":127.62848790926053},null,null,{"$f":"$S$5*M$340^6+$T$5*M$340^5+$U$5*M$340^4+$V$5*M$340^3+$W$5*M$340^2+$X$5*M$340+$Y$5","v":127.62848790926053},null,null,null,0]
[null,"P,gf","psi",{"$f":"D196","v":886.25425169259665},null,null,{"$f":"G196","v":886.25425169259665},null,null,{"$f":"J196","v":886.25425169259665},null,null,{"$f":"M196","v":886.25425169259665},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D342/D341","v":6.9440159184734132},null,null,{"$f":"G342/G341","v":6.9440159184734132},null,null,{"$f":"J342/J341","v":6.9440159184734132},null,null,{"$f":"M342/M341","v":6.9440159184734132},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$340^6+$T$8*D$340^5+$U$8*D$340^4+$V$8*D$340^3+$W$8*D$340^2+$X$8*D$340+$Y$8","v":1.7938340503083378E-2},null,null,{"$f":"$S$8*G$340^6+$T$8*G$340^5+$U$8*G$340^4+$V$8*G$340^3+$W$8*G$340^2+$X$8*G$340+$Y$8","v":1.7938340503083378E-2},null,null,{"$f":"$S$8*J$340^6+$T$8*J$340^5+$U$8*J$340^4+$V$8*J$340^3+$W$8*J$340^2+$X$8*J$340+$Y$8","v":1.7938340503083378E-2},null,null,{"$f":"$S$8*M$340^6+$T$8*M$340^5+$U$8*M$340^4+$V$8*M$340^3+$W$8*M$340^2+$X$8*M$340+$Y$8","v":1.7938340503083378E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D345","v":55.746516787777132},null,null,{"$f":"1/G345","v":55.746516787777132},null,null,{"$f":"1/J345","v":55.746516787777132},null,null,{"$f":"1/M345","v":55.746516787777132},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$340^$AC$8*D$343+1","v":1.0042686104546159},null,null,{"$f":"$AB$8*G$340^$AC$8*G$343+1","v":1.0042686104546159},null,null,{"$f":"$AB$8*J$340^$AC$8*J$343+1","v":1.0042686104546159},null,null,{"$f":"$AB$8*M$340^$AC$8*M$343+1","v":1.0042686104546159},null,null,null,0]
[null,"density","lb/cft",{"$f":"D347*D346","v":55.984476952145862},null,null,{"$f":"G347*G346","v":55.984476952145862},null,null,{"$f":"J347*J346","v":55.984476952145862},null,null,{"$f":"M347*M346","v":55.984476952145862},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$340^$T$12","v":0.37869456760681625},null,null,{"$f":"$S$12*G$340^$T$12","v":0.37869456760681625},null,null,{"$f":"$S$12*J$340^$T$12","v":0.37869456760681625},null,null,{"$f":"$S$12*M$340^$T$12","v":0.37869456760681625},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D349/3600","v":1.0519293544633784E-4},null,null,{"$f":"G349/3600","v":1.0519293544633784E-4},null,null,{"$f":"J349/3600","v":1.0519293544633784E-4},null,null,{"$f":"M349/3600","v":1.0519293544633784E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$340^$AC$10*D$343+1","v":1.009405105040418},null,null,{"$f":"$AB$10*G$340^$AC$10*G$343+1","v":1.009405105040418},null,null,{"$f":"$AB$10*J$340^$AC$10*J$343+1","v":1.009405105040418},null,null,{"$f":"$AB$10*M$340^$AC$10*M$343+1","v":1.009405105040418},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D350*D351","v":1.0618228605372057E-4},null,null,{"$f":"G350*G351","v":1.0618228605372057E-4},null,null,{"$f":"J350*J351","v":1.0618228605372057E-4},null,null,{"$f":"M350*M351","v":1.0618228605372057E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$340^6+$T$9*D$340^5+$U$9*D$340^4+$V$9*D$340^3+$W$9*D$340^2+$X$9*D$340+$Y$9","v":1.0474768781211419},null,null,{"$f":"$S$9*G$340^6+$T$9*G$340^5+$U$9*G$340^4+$V$9*G$340^3+$W$9*G$340^2+$X$9*G$340+$Y$9","v":1.0474768781211419},null,null,{"$f":"$S$9*J$340^6+$T$9*J$340^5+$U$9*J$340^4+$V$9*J$340^3+$W$9*J$340^2+$X$9*J$340+$Y$9","v":1.0474768781211419},null,null,{"$f":"$S$9*M$340^6+$T$9*M$340^5+$U$9*M$340^4+$V$9*M$340^3+$W$9*M$340^2+$X$9*M$340+$Y$9","v":1.0474768781211419},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$340^$AC$9*D$343+1","v":0.99460599227038815},null,null,{"$f":"$AB$9*G$340^$AC$9*G$343+1","v":0.99460599227038815},null,null,{"$f":"$AB$9*J$340^$AC$9*J$343+1","v":0.99460599227038815},null,null,{"$f":"$AB$9*M$340^$AC$9*M$343+1","v":0.99460599227038815},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D353*D354","v":1.0418267797439666},null,null,{"$f":"G353*G354","v":1.0418267797439666},null,null,{"$f":"J353*J354","v":1.0418267797439666},null,null,{"$f":"M353*M354","v":1.0418267797439666},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$340^6+$T$10*D$340^5+$U$10*D$340^4+$V$10*D$340^3+$W$10*D$340^2+$X$10*D$340+$Y$10","v":0.39118989933627285},null,null,{"$f":"$S$10*G$340^6+$T$10*G$340^5+$U$10*G$340^4+$V$10*G$340^3+$W$10*G$340^2+$X$10*G$340+$Y$10","v":0.39118989933627285},null,null,{"$f":"$S$10*J$340^6+$T$10*J$340^5+$U$10*J$340^4+$V$10*J$340^3+$W$10*J$340^2+$X$10*J$340+$Y$10","v":0.39118989933627285},null,null,{"$f":"$S$10*M$340^6+$T$10*M$340^5+$U$10*M$340^4+$V$10*M$340^3+$W$10*M$340^2+$X$10*M$340+$Y$10","v":0.39118989933627285},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$340^$AC$11*D$343+1","v":1.0072212242616982},null,null,{"$f":"$AB$11*G$340^$AC$11*G$343+1","v":1.0072212242616982},null,null,{"$f":"$AB$11*J$340^$AC$11*J$343+1","v":1.0072212242616982},null,null,{"$f":"$AB$11*M$340^$AC$11*M$343+1","v":1.0072212242616982},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D356*D357","v":0.39401476932829121},null,null,{"$f":"G356*G357","v":0.39401476932829121},null,null,{"$f":"J356*J357","v":0.39401476932829121},null,null,{"$f":"M356*M357","v":0.39401476932829121},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D88","v":22.75},null,null,{"$f":"D360","v":22.75},null,null,{"$f":"'Well Field Dvlpmnt A1'!H88","v":22.75},null,null,{"$f":"'Well Field Dvlpmnt A1'!J88","v":22.75},null,null,null,0]
[null,null,"ft",{"$f":"D360/12","v":1.8958333333333333},null,null,{"$f":"G360/12","v":1.8958333333333333},null,null,{"$f":"J360/12","v":1.8958333333333333},null,null,{"$f":"M360/12","v":1.8958333333333333},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D87","v":24},null,null,{"$f":"D362","v":24},null,null,{"$f":"'Well Field Dvlpmnt A1'!H87","v":24},null,null,{"$f":"'Well Field Dvlpmnt A1'!J87","v":24},null,null,null,0]
[null,null,"ft",{"$f":"D362/12","v":2},null,null,{"$f":"G362/12","v":2},null,null,{"$f":"J362/12","v":2},null,null,{"$f":"M362/12","v":2},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D364-M364","v":0}]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D363-D361)/D27/(D363/D368)","v":1.3020833333333341E-3},null,null,{"$f":"0.5*(G363-G361)/G27/(G363/G368)","v":1.3020833333333341E-3},null,null,{"$f":"0.5*(J363-J361)/J27/(J363/J368)","v":1.3020833333333341E-3},null,null,{"$f":"0.5*(M363-M361)/M27/(M363/M368)","v":1.3020833333333341E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D89","v":30},null,null,{"$f":"D367","v":30},null,null,{"$f":"'Well Field Dvlpmnt A1'!H89","v":30},null,null,{"$f":"'Well Field Dvlpmnt A1'!J89","v":30},null,null,null,0]
[null,null,"ft",{"$f":"D367/12","v":2.5},null,null,{"$f":"G367/12","v":2.5},null,null,{"$f":"J367/12","v":2.5},null,null,{"$f":"M367/12","v":2.5},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D368-D363)/D28","v":0.28735632183908044},null,null,{"$f":"0.5*(G368-G363)/G28","v":0.28735632183908044},null,null,{"$f":"0.5*(J368-J363)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M368-M363)/M28","v":0.28735632183908044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(A332=3,D303/(D300/D368),0)+D365+D369","v":0.28865840517241376},null,null,{"$f":"IF(A332=3,G303/(G300/G368),0)+G365+G369","v":0.28865840517241376},null,null,{"$f":"IF(A332=3,J303/(J300/J368),0)+J365+J369","v":0.28865840517241376},null,null,{"$f":"IF(A332=3,M303/(M300/M368),0)+M365+M369","v":0.28865840517241376},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D371","v":3.4643023798413441},null,null,{"$f":"1/G371","v":3.4643023798413441},null,null,{"$f":"1/J371","v":3.4643023798413441},null,null,{"$f":"1/M371","v":3.4643023798413441},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D372*24","v":83.14325711619226},null,null,{"$f":"G372*24","v":83.14325711619226},null,null,{"$f":"J372*24","v":83.14325711619226},null,null,{"$f":"M372*24","v":83.14325711619226},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D375*10.764","v":1.1295663157894766},null,null,{"$f":"G375*10.764","v":1.1295663157894766},null,null,{"$f":"J375*10.764","v":1.1295663157894766},null,null,{"$f":"M375*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D368/(2*(D377*D376)^0.5))-0.29+(0.5*D368)^2/(4*D376*D377)","v":3.1918166380148305},null,null,{"$f":"-LN(0.5*G368/(2*(G377*G376)^0.5))-0.29+(0.5*G368)^2/(4*G376*G377)","v":3.1918166380148305},null,null,{"$f":"-LN(0.5*J368/(2*(J377*J376)^0.5))-0.29+(0.5*J368)^2/(4*J376*J377)","v":3.1918166380148305},null,null,{"$f":"-LN(0.5*M368/(2*(M377*M376)^0.5))-0.29+(0.5*M368)^2/(4*M376*M377)","v":3.1918166380148305},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":19047916.799999997},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":19047916.799999997},null,null,{"$f":"M$24","v":19047916.799999997},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D355","v":1.0418267797439666},null,null,{"$f":"G355","v":1.0418267797439666},null,null,{"$f":"J355","v":1.0418267797439666},null,null,{"$f":"M355","v":1.0418267797439666},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"J334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"M334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,null,0]
[null,"A","ft",{"$f":"D380*D355/(2*PI()*0.5*D361*D373*D382)*(D382+D361*D373*D378)","v":403560.48855552537},null,null,{"$f":"G380*G355/(2*PI()*0.5*G361*G373*G382)*(G382+G361*G373*G378)","v":403560.48855552537},null,null,{"$f":"J380*J355/(2*PI()*0.5*J361*J373*J382)*(J382+J361*J373*J378)","v":403560.48855552537},null,null,{"$f":"M380*M355/(2*PI()*0.5*M361*M373*M382)*(M382+M361*M373*M378)","v":403560.48855552537},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":6.0350582017355367E-2},null,null,{"$f":"G$12","v":6.0350582017355367E-2},null,null,{"$f":"J$12","v":6.0350582017355367E-2},null,null,{"$f":"M$12","v":6.0350582017355367E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D85-'Well Field Dvlpmnt A1'!D91","v":450},{"$f":"D385","v":450},null,{"$f":"D385","v":450},{"$f":"G385","v":450},null,{"$f":"'Well Field Dvlpmnt A1'!H85-'Well Field Dvlpmnt A1'!H91","v":450},{"$f":"J385","v":450},null,{"$f":"'Well Field Dvlpmnt A1'!J85-'Well Field Dvlpmnt A1'!J91","v":450},{"$f":"M385","v":450},null,null,0]
[null,"z1",null,{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b1","F",{"$f":"D330-D384*D386","v":71.167253706074348},null,null,{"$f":"G330-G384*G386","v":71.167253706074348},null,null,{"$f":"J330-J384*J386","v":71.167253706074348},null,null,{"$f":"M330-M384*M386","v":71.167253706074348},null,null,null,0]
[null,"To","F",{"$f":"D329","v":345.92204911351291},null,null,{"$f":"G329","v":345.92204911351291},null,null,{"$f":"J329","v":345.92204911351291},null,null,{"$f":"M329","v":345.92204911351291},null,null,null,0]
[null,"T,z1","F",{"$f":"D$384*D386+D387-D$384*D$383+(D388+D$384*D$383-D387)*EXP(-D386/D$383)","v":345.8216262471251},null,null,{"$f":"G$384*G386+G387-G$384*G$383+(G388+G$384*G$383-G387)*EXP(-G386/G$383)","v":345.8216262471251},null,null,{"$f":"J$384*J386+J387-J$384*J$383+(J388+J$384*J$383-J387)*EXP(-J386/J$383)","v":345.8216262471251},null,null,{"$f":"M$384*M386+M387-M$384*M$383+(M388+M$384*M$383-M387)*EXP(-M386/M$383)","v":345.8216262471251},null,null,null,0]
[null,"z2","ft",{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b2","F",{"$f":"D387-D384*(D390)","v":62.114666403471041},null,null,{"$f":"G387-G384*(G390)","v":62.114666403471041},null,null,{"$f":"J387-J384*(J390)","v":62.114666403471041},null,null,{"$f":"M387-M384*(M390)","v":62.114666403471041},null,null,null,0]
[null,"To","F",{"$f":"D389","v":345.8216262471251},null,null,{"$f":"G389","v":345.8216262471251},null,null,{"$f":"J389","v":345.8216262471251},null,null,{"$f":"M389","v":345.8216262471251},null,null,null,0]
[null,"T,z2","F",{"$f":"D$384*D390+D391-D$384*D$383+(D392+D$384*D$383-D391)*EXP(-D390/D$383)","v":345.71787655569642},null,null,{"$f":"G$384*G390+G391-G$384*G$383+(G392+G$384*G$383-G391)*EXP(-G390/G$383)","v":345.71787655569642},null,null,{"$f":"J$384*J390+J391-J$384*J$383+(J392+J$384*J$383-J391)*EXP(-J390/J$383)","v":345.71787655569642},null,null,{"$f":"M$384*M390+M391-M$384*M$383+(M392+M$384*M$383-M391)*EXP(-M390/M$383)","v":345.71787655569642},null,null,null,0]
[null,"z3","ft",{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b3","F",{"$f":"D391-D384*(D394)","v":53.062079100867734},null,null,{"$f":"G391-G384*(G394)","v":53.062079100867734},null,null,{"$f":"J391-J384*(J394)","v":53.062079100867734},null,null,{"$f":"M391-M384*(M394)","v":53.062079100867734},null,null,null,0]
[null,"To","F",{"$f":"D393","v":345.71787655569642},null,null,{"$f":"G393","v":345.71787655569642},null,null,{"$f":"J393","v":345.71787655569642},null,null,{"$f":"M393","v":345.71787655569642},null,null,null,0]
[null,"T,z3","F",{"$f":"D$384*D394+D395-D$384*D$383+(D396+D$384*D$383-D395)*EXP(-D394/D$383)","v":345.61080127555397},null,null,{"$f":"G$384*G394+G395-G$384*G$383+(G396+G$384*G$383-G395)*EXP(-G394/G$383)","v":345.61080127555397},null,null,{"$f":"J$384*J394+J395-J$384*J$383+(J396+J$384*J$383-J395)*EXP(-J394/J$383)","v":345.61080127555397},null,null,{"$f":"M$384*M394+M395-M$384*M$383+(M396+M$384*M$383-M395)*EXP(-M394/M$383)","v":345.61080127555397},null,null,null,0,{"$f":"D388-D397","v":0.31124783795894473}]
[null,"T,b","F",{"$f":"D395","v":53.062079100867734},null,null,{"$f":"G395","v":53.062079100867734},null,null,{"$f":"J395","v":53.062079100867734},null,null,{"$f":"M395","v":53.062079100867734},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Conductor Pipe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D334","v":345600},null,null,{"$f":"G334","v":345600},null,null,{"$f":"J334","v":345600},null,null,{"$f":"M334","v":345600},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D335","v":1480},null,null,{"$f":"G335","v":1480},null,null,{"$f":"J335","v":1480},null,null,{"$f":"M335","v":1480},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D336","v":2300},null,null,{"$f":"G336","v":2300},null,null,{"$f":"J336","v":2300},null,null,{"$f":"M336","v":2300},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D402/(D403*D404)","v":0.10152761457109283},null,null,{"$f":"G402/(G403*G404)","v":0.10152761457109283},null,null,{"$f":"J402/(J403*J404)","v":0.10152761457109283},null,null,{"$f":"M402/(M403*M404)","v":0.10152761457109283},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D405*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(D406*D444/D435)","v":2.0779657565670515},{"$f":"G405*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"J405*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(J406*J444/J435)","v":2.0779657565670515},{"$f":"M405*(3.28083^2)","v":1.0928275560998353},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D397","v":345.61080127555397},null,null,{"$f":"G397","v":345.61080127555397},null,null,{"$f":"J397","v":345.61080127555397},null,null,{"$f":"M397","v":345.61080127555397},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$408^6+$T$5*D$408^5+$U$5*D$408^4+$V$5*D$408^3+$W$5*D$408^2+$X$5*D$408+$Y$5","v":127.10749754853809},null,null,{"$f":"$S$5*G$408^6+$T$5*G$408^5+$U$5*G$408^4+$V$5*G$408^3+$W$5*G$408^2+$X$5*G$408+$Y$5","v":127.10749754853809},null,null,{"$f":"$S$5*J$408^6+$T$5*J$408^5+$U$5*J$408^4+$V$5*J$408^3+$W$5*J$408^2+$X$5*J$408+$Y$5","v":127.10749754853809},null,null,{"$f":"$S$5*M$408^6+$T$5*M$408^5+$U$5*M$408^4+$V$5*M$408^3+$W$5*M$408^2+$X$5*M$408+$Y$5","v":127.10749754853809},null,null,null,0]
[null,"P,gf","psi",{"$f":"D342","v":886.25425169259665},null,null,{"$f":"G342","v":886.25425169259665},null,null,{"$f":"J342","v":886.25425169259665},null,null,{"$f":"M342","v":886.25425169259665},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D410/D409","v":6.9724781683642689},null,null,{"$f":"G410/G409","v":6.9724781683642689},null,null,{"$f":"J410/J409","v":6.9724781683642689},null,null,{"$f":"M410/M409","v":6.9724781683642689},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$408^6+$T$8*D$408^5+$U$8*D$408^4+$V$8*D$408^3+$W$8*D$408^2+$X$8*D$408+$Y$8","v":1.7934719002298323E-2},null,null,{"$f":"$S$8*G$408^6+$T$8*G$408^5+$U$8*G$408^4+$V$8*G$408^3+$W$8*G$408^2+$X$8*G$408+$Y$8","v":1.7934719002298323E-2},null,null,{"$f":"$S$8*J$408^6+$T$8*J$408^5+$U$8*J$408^4+$V$8*J$408^3+$W$8*J$408^2+$X$8*J$408+$Y$8","v":1.7934719002298323E-2},null,null,{"$f":"$S$8*M$408^6+$T$8*M$408^5+$U$8*M$408^4+$V$8*M$408^3+$W$8*M$408^2+$X$8*M$408+$Y$8","v":1.7934719002298323E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D413","v":55.757773504667156},null,null,{"$f":"1/G413","v":55.757773504667156},null,null,{"$f":"1/J413","v":55.757773504667156},null,null,{"$f":"1/M413","v":55.757773504667156},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$408^$AC$8*D$411+1","v":1.0042659453257328},null,null,{"$f":"$AB$8*G$408^$AC$8*G$411+1","v":1.0042659453257328},null,null,{"$f":"$AB$8*J$408^$AC$8*J$411+1","v":1.0042659453257328},null,null,{"$f":"$AB$8*M$408^$AC$8*M$411+1","v":1.0042659453257328},null,null,null,0]
[null,"density","lb/cft",{"$f":"D415*D414","v":55.995633117922658},null,null,{"$f":"G415*G414","v":55.995633117922658},null,null,{"$f":"J415*J414","v":55.995633117922658},null,null,{"$f":"M415*M414","v":55.995633117922658},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$408^$T$12","v":0.3791018075476279},null,null,{"$f":"$S$12*G$408^$T$12","v":0.3791018075476279},null,null,{"$f":"$S$12*J$408^$T$12","v":0.3791018075476279},null,null,{"$f":"$S$12*M$408^$T$12","v":0.3791018075476279},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D417/3600","v":1.0530605765211886E-4},null,null,{"$f":"G417/3600","v":1.0530605765211886E-4},null,null,{"$f":"J417/3600","v":1.0530605765211886E-4},null,null,{"$f":"M417/3600","v":1.0530605765211886E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$408^$AC$10*D$411+1","v":1.0093978555830325},null,null,{"$f":"$AB$10*G$408^$AC$10*G$411+1","v":1.0093978555830325},null,null,{"$f":"$AB$10*J$408^$AC$10*J$411+1","v":1.0093978555830325},null,null,{"$f":"$AB$10*M$408^$AC$10*M$411+1","v":1.0093978555830325},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D418*D419","v":1.0629570877395198E-4},null,null,{"$f":"G418*G419","v":1.0629570877395198E-4},null,null,{"$f":"J418*J419","v":1.0629570877395198E-4},null,null,{"$f":"M418*M419","v":1.0629570877395198E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$408^6+$T$9*D$408^5+$U$9*D$408^4+$V$9*D$408^3+$W$9*D$408^2+$X$9*D$408+$Y$9","v":1.0473262843141873},null,null,{"$f":"$S$9*G$408^6+$T$9*G$408^5+$U$9*G$408^4+$V$9*G$408^3+$W$9*G$408^2+$X$9*G$408+$Y$9","v":1.0473262843141873},null,null,{"$f":"$S$9*J$408^6+$T$9*J$408^5+$U$9*J$408^4+$V$9*J$408^3+$W$9*J$408^2+$X$9*J$408+$Y$9","v":1.0473262843141873},null,null,{"$f":"$S$9*M$408^6+$T$9*M$408^5+$U$9*M$408^4+$V$9*M$408^3+$W$9*M$408^2+$X$9*M$408+$Y$9","v":1.0473262843141873},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$408^$AC$9*D$411+1","v":0.99461178477155765},null,null,{"$f":"$AB$9*G$408^$AC$9*G$411+1","v":0.99461178477155765},null,null,{"$f":"$AB$9*J$408^$AC$9*J$411+1","v":0.99461178477155765},null,null,{"$f":"$AB$9*M$408^$AC$9*M$411+1","v":0.99461178477155765},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D421*D422","v":1.0416830648798976},null,null,{"$f":"G421*G422","v":1.0416830648798976},null,null,{"$f":"J421*J422","v":1.0416830648798976},null,null,{"$f":"M421*M422","v":1.0416830648798976},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$408^6+$T$10*D$408^5+$U$10*D$408^4+$V$10*D$408^3+$W$10*D$408^2+$X$10*D$408+$Y$10","v":0.39123029644306739},null,null,{"$f":"$S$10*G$408^6+$T$10*G$408^5+$U$10*G$408^4+$V$10*G$408^3+$W$10*G$408^2+$X$10*G$408+$Y$10","v":0.39123029644306739},null,null,{"$f":"$S$10*J$408^6+$T$10*J$408^5+$U$10*J$408^4+$V$10*J$408^3+$W$10*J$408^2+$X$10*J$408+$Y$10","v":0.39123029644306739},null,null,{"$f":"$S$10*M$408^6+$T$10*M$408^5+$U$10*M$408^4+$V$10*M$408^3+$W$10*M$408^2+$X$10*M$408+$Y$10","v":0.39123029644306739},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$408^$AC$11*D$411+1","v":1.0072161615438213},null,null,{"$f":"$AB$11*G$408^$AC$11*G$411+1","v":1.0072161615438213},null,null,{"$f":"$AB$11*J$408^$AC$11*J$411+1","v":1.0072161615438213},null,null,{"$f":"$AB$11*M$408^$AC$11*M$411+1","v":1.0072161615438213},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D424*D425","v":0.39405347746303765},null,null,{"$f":"G424*G425","v":0.39405347746303765},null,null,{"$f":"J424*J425","v":0.39405347746303765},null,null,{"$f":"M424*M425","v":0.39405347746303765},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D94","v":32.5},null,null,{"$f":"D428","v":32.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!H94","v":32.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!J94","v":32.5},null,null,null,{"$f":"D428-M428","v":0}]
[null,null,"ft",{"$f":"D428/12","v":2.7083333333333335},null,null,{"$f":"G428/12","v":2.7083333333333335},null,null,{"$f":"J428/12","v":2.7083333333333335},null,null,{"$f":"M428/12","v":2.7083333333333335},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D93","v":34},null,null,{"$f":"D430","v":34},null,null,{"$f":"'Well Field Dvlpmnt A1'!H93","v":34},null,null,{"$f":"'Well Field Dvlpmnt A1'!J93","v":34},null,null,null,0]
[null,null,"ft",{"$f":"D430/12","v":2.8333333333333335},null,null,{"$f":"G430/12","v":2.8333333333333335},null,null,{"$f":"J430/12","v":2.8333333333333335},null,null,{"$f":"M430/12","v":2.8333333333333335},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D431-D429)/D27/(D431/D435)","v":1.4705882352941176E-3},null,null,{"$f":"0.5*(G431-G429)/G27/(G431/G435)","v":1.4705882352941176E-3},null,null,{"$f":"0.5*(J431-J429)/J27/(J431/J435)","v":1.4705882352941176E-3},null,null,{"$f":"0.5*(M431-M429)/M27/(M431/M435)","v":1.4705882352941176E-3},null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D95","v":40},null,null,{"$f":"D434","v":40},null,null,{"$f":"'Well Field Dvlpmnt A1'!H95","v":40},null,null,{"$f":"'Well Field Dvlpmnt A1'!J95","v":40},null,null,null,0]
[null,null,"ft",{"$f":"D434/12","v":3.3333333333333335},null,null,{"$f":"G434/12","v":3.3333333333333335},null,null,{"$f":"J434/12","v":3.3333333333333335},null,null,{"$f":"M434/12","v":3.3333333333333335},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D435-D431)/D28","v":0.28735632183908044},null,null,{"$f":"0.5*(G435-G431)/G28","v":0.28735632183908044},null,null,{"$f":"0.5*(J435-J431)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M435-M431)/M28","v":0.28735632183908044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"D433+D436+D371/(D368/D435)","v":0.6737047836375929},null,null,{"$f":"G433+G436+G371/(G368/G435)","v":0.6737047836375929},null,null,{"$f":"J433+J436+J371/(J368/J435)","v":0.6737047836375929},null,null,{"$f":"M433+M436+M371/(M368/M435)","v":0.6737047836375929},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D438","v":1.484329671225745},null,null,{"$f":"1/G438","v":1.484329671225745},null,null,{"$f":"1/J438","v":1.484329671225745},null,null,{"$f":"1/M438","v":1.484329671225745},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D439*24","v":35.62391210941788},null,null,{"$f":"G439*24","v":35.62391210941788},null,null,{"$f":"J439*24","v":35.62391210941788},null,null,{"$f":"M439*24","v":35.62391210941788},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D442*10.764","v":1.1295663157894766},null,null,{"$f":"G442*10.764","v":1.1295663157894766},null,null,{"$f":"J442*10.764","v":1.1295663157894766},null,null,{"$f":"M442*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D435/(2*(D444*D443)^0.5))-0.29+(0.5*D435)^2/(4*D443*D444)","v":2.9048714696544149},null,null,{"$f":"-LN(0.5*G435/(2*(G444*G443)^0.5))-0.29+(0.5*G435)^2/(4*G443*G444)","v":2.9048714696544149},null,null,{"$f":"-LN(0.5*J435/(2*(J444*J443)^0.5))-0.29+(0.5*J435)^2/(4*J443*J444)","v":2.9048714696544149},null,null,{"$f":"-LN(0.5*M435/(2*(M444*M443)^0.5))-0.29+(0.5*M435)^2/(4*M443*M444)","v":2.9048714696544149},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":19047916.799999997},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":19047916.799999997},null,null,{"$f":"M$24","v":19047916.799999997},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D423","v":1.0416830648798976},null,null,{"$f":"G423","v":1.0416830648798976},null,null,{"$f":"J423","v":1.0416830648798976},null,null,{"$f":"M423","v":1.0416830648798976},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"J402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"M402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,null,0]
[null,"A","ft",{"$f":"D447*D423/(2*PI()*0.5*D429*D440*D449)*(D449+D429*D440*D445)","v":396225.08338718693},null,null,{"$f":"G447*G423/(2*PI()*0.5*G429*G440*G449)*(G449+G429*G440*G445)","v":396225.08338718693},null,null,{"$f":"J447*J423/(2*PI()*0.5*J429*J440*J449)*(J449+J429*J440*J445)","v":396225.08338718693},null,null,{"$f":"M447*M423/(2*PI()*0.5*M429*M440*M449)*(M449+M429*M440*M445)","v":396225.08338718693},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":6.0350582017355367E-2},null,null,{"$f":"G$12","v":6.0350582017355367E-2},null,null,{"$f":"J$12","v":6.0350582017355367E-2},null,null,{"$f":"M$12","v":6.0350582017355367E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D91","v":50},{"$f":"D452","v":50},null,{"$f":"D452","v":50},{"$f":"G452","v":50},null,{"$f":"'Well Field Dvlpmnt A1'!H91","v":50},{"$f":"J452","v":50},null,{"$f":"'Well Field Dvlpmnt A1'!J91","v":50},{"$f":"M452","v":50},null,null,0]
[null,"b","F",{"$f":"D398","v":53.062079100867734},null,null,{"$f":"G398","v":53.062079100867734},null,null,{"$f":"J398","v":53.062079100867734},null,null,{"$f":"M398","v":53.062079100867734},null,null,null,0]
[null,"To","F",{"$f":"D397","v":345.61080127555397},null,null,{"$f":"G397","v":345.61080127555397},null,null,{"$f":"J397","v":345.61080127555397},null,null,{"$f":"M397","v":345.61080127555397},null,null,null,0]
[null,"T,z","F",{"$f":"D451*D452+D453-D451*D450+(D454+D451*D450-D453)*EXP(-D452/D450)","v":345.57407700246404},null,null,{"$f":"G451*G452+G453-G451*G450+(G454+G451*G450-G453)*EXP(-G452/G450)","v":345.57407700246404},null,null,{"$f":"J451*J452+J453-J451*J450+(J454+J451*J450-J453)*EXP(-J452/J450)","v":345.57407700246404},null,null,{"$f":"M451*M452+M453-M451*M450+(M454+M451*M450-M453)*EXP(-M452/M450)","v":345.57407700246404},null,null,null,0,{"$f":"D454-D455","v":3.6724273089930648E-2}]
[null,"T,b",null,{"$f":"D398-D451*D452","v":50.044549999999965},null,null,{"$f":"G398-G451*G452","v":50.044549999999965},null,null,{"$f":"J398-J451*J452","v":50.044549999999965},null,null,{"$f":"M398-M451*M452","v":50.044549999999965},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"dT,gf-well","F",{"$f":"D43-D455","v":1.4259229975359631},null,null,{"$f":"G43-G455","v":1.4259229975359631},null,null,{"$f":"J43-J455","v":1.4259229975359631},null,null,{"$f":"M43-M455","v":1.4259229975359631},null,null,null,0]
[null,null,"C",{"$f":"D458/1.8","v":0.79217944307553501},null,null,{"$f":"G458/1.8","v":0.79217944307553501},null,null,{"$f":"J458/1.8","v":0.79217944307553501},null,null,{"$f":"M458/1.8","v":0.79217944307553501},null,null,null,0]
[null,null,"F/ft",{"$f":"D458/D8","v":2.8974842698056347E-4},null,null,{"$f":"G458/G8","v":2.8974842698056347E-4},null,null,{"$f":"J458/J8","v":2.8974842698056347E-4},null,null,{"$f":"M458/M8","v":2.8974842698056347E-4},null,null,null,0]
[null,null,"C/m",{"$f":"D459/D7","v":5.2811962871702328E-4},null,null,{"$f":"G459/G7","v":5.2811962871702328E-4},null,null,{"$f":"J459/J7","v":5.2811962871702328E-4},null,null,{"$f":"M459/M7","v":5.2811962871702328E-4},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"dT rock-well head","F",{"$f":"D6-D455","v":1.4259229975359631},null,null,{"$f":"G6-G455","v":1.4259229975359631},null,null,{"$f":"J6-J455","v":1.4259229975359631},null,null,{"$f":"M6-M455","v":1.4259229975359631},null,null,null,{"$f":"D463-M463","v":0}]
[null,null,"C",{"$f":"D463/1.8","v":0.79217944307553501},null,null,{"$f":"G463/1.8","v":0.79217944307553501},null,null,{"$f":"J463/1.8","v":0.79217944307553501},null,null,{"$f":"M463/1.8","v":0.79217944307553501},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Reservoir B1","index":25,"n_rows":1045,"n_cols":38,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia","150< <600F",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb","125< <325F",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R","125< <325F",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Reference",null,"Improved",null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!H50","v":175},null,{"$f":"F17","v":175},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":345.57407700246404},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":317.13086032351958},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.4975500981445799}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":347},null,{"$f":"H17*1.8+32","v":347}]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!H56","v":0.79217944307553501},null,{"$f":"'Summary A1'!J56","v":0.79217944307553501}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":1.4259229975359631},null,{"$f":"H19*1.8","v":1.4259229975359631}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":59.332070312500001},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":59.332070312500001},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!T268","v":4.0000000000000001E-3},null,{"$f":"'Input A1'!W268","v":4.0000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H293","v":4871491.5854435442},null,{"$f":"'Summary A1'!J293","v":8561005.3658606652},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":174.20782055692447},null,{"$f":"'Summary A1'!J277","v":174.20782055692447},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":1.1319840728900883},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":1.1319840728900883},null,null,null,null,null,null,null,null,null,null,"CRatio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"Geofluid!H83","v":0.37661761097176788},null,{"$f":"Geofluid!I83","v":0.35519272755964676}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!H52","v":18.654438640985017},null,{"$f":"Geofluid!I52","v":18.654438640985017}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!H290/F29","v":0.37336323490724471},null,{"$f":"'Summary A1'!J290/H29","v":0.35212348523749348}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":18.81703782841015},null,{"$f":"F29","v":18.81703782841015}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":34225.10312793553},null,{"$f":"H27*H26*H23/1000","v":56724.54473810675}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2'!G308","v":0.86731200369113304},null,{"$f":"'GF Pumping A2'!M308","v":0.78548540162382019}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":4225.1031279355348},null,{"$f":"H31*H23/1000","v":6724.5447381067443}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":29999.999999999996},null,{"$f":"H30-H32","v":50000.000000000007}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F34","v":10}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":24.55},null,{"$f":"'Summary A1'!J179","v":24.55}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":150.44999999999999},null,{"$f":"H17-H35","v":150.44999999999999}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F33","v":14999.999999999998},null,{"$f":"0.5*H33","v":25000.000000000004}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!W82*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":8},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":5}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F41","v":10}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.5802396486110406},null,{"$f":"(H24+273)/(H41+273)","v":1.5802396486110406}]
[null,null,null,"T","K",{"$f":"F24+273","v":447.2078205569245},null,{"$f":"H24+273","v":447.2078205569245}]
[null,null,null,"To","K",{"$f":"F41+273","v":283},null,{"$f":"H41+273","v":283}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F44/F43","v":0.36718459071764531},null,{"$f":"1-H44/H43","v":0.36718459071764531}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference","improved"]
[null,null,null,"dT,max (decline)","C",{"$f":"F43*(1-F44/(F43-F46*(F43-F44)))","v":24.525692921343701},null,{"$f":"H43*(1-H44/(H43-H46*(H43-H44)))","v":24.525692921343701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!T46","v":30},null,{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$40-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$40-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.88761226619821443},null,{"$f":"L1035/M1035","v":0.88823742017273466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$40-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$40-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$40-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$40-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":12.608480703743428},null,{"$f":"O1035","v":12.608480703743428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AE55>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":164.90662974087061},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.37661761097176788},null,null,null,null,{"$f":"F48","v":30}]
[null,null,null,"Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - maxΔT"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y543)","v":19.729053452337986},null,{"$f":"MIN(AA183:AA543)","v":19.729053452337986},{"$f":"MIN(AB63:AB543)","v":162.47409896672843}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"F17","v":175},{"$f":"V63*T63/3.413","v":7.0255901149872093},{"$f":"IF(D63*F$23/1000000-F$32/1000<0,0,D63*F$23/1000000-F$32/1000)","v":29.999999999999993},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},null,{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":29.999999999999993},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":29.999999999999996},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38/12)","v":8.2850041425020712E-2},null,{"$f":"C63*1.8+32-F$20","v":345.57407700246404},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":317.13086032351958},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.4975500981445799},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":63.667599081681857},{"$f":"(1-($F$34+273)/(C63+273))/(1-($F$34+273)/($F$17+273))","v":1},{"$f":"( -12.447*U63^2 + 25.389*U63 - 11.942)*V$59","v":0.37661761097176788},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":29.999999999999993},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":29.999999999999993},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":175},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":174.94166666666666},7.0203094297799025,{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":29.97427518644723},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":29.80574914738737},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":29.831329326886216},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":345.46907700246402},317.02063181686719,0.49741392592938721,63.626818404777737,{"$f":"(1-($F$34+273)/(C64+273))/(1-($F$34+273)/($F$17+273))","v":0.99977664389697207},{"$f":"( -12.447*U64^2 + 25.389*U64 - 11.942)*V$59","v":0.37657573778731684},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":29.97427518644723},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":29.97427518644723},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":174.97083333333333},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},{"$f":"IF($AD64=7,$AE64,0)","v":0}]
[null,0.16666666666666666,{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":174.88335277777779},7.015023859011781,29.948526572926056,{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,29.612710729949697,29.663606980304724,0.16666666666666666,{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,345.36411200246408,316.91044554474286,0.49727778729777944,63.586062834773344,{"$f":"(1-($F$34+273)/(C65+273))/(1-($F$34+273)/($F$17+273))","v":0.99955330409426502},0.37653339998453061,null,0,29.948526572926056,null,29.948526572926056,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":174.94167314814817},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,174.82505832685186,7.0097334185479649,29.922754236723286,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,29.420877462946386,29.496827628426363,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,345.2591819907974,316.80030148558649,0.49714168223929095,63.545332355446106,0.99932998060250533,0.37649059766785203,null,0,29.922754236723286,null,29.922754236723286,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":174.91251944282408},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.76678330740958,7.0044381242317639,29.89695825501947,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,29.230242103523228,29.330985969399439,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,345.1542869558013,316.69019961785557,0.49700561074346589,63.504626950585987,0.99910667343231574,0.37644733094180338,null,0,29.89695825501947,null,29.89695825501947,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":174.88337221574119},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.70852771297379,6.9991379918848846,29.871138704889901,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,29.040797450485776,29.166076731181121,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,345.04942688581684,316.58013992002554,0.49686957279985705,63.463946603996447,0.99888338259431575,0.37640359991098998,null,0,29.871138704889901,null,29.871138704889901,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":174.85423146527992},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.65029153706948,6.9938330373072608,29.845295663303858,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,28.852536344072142,29.002094671369903,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,344.94460176918909,316.47012237058925,0.49673356839802724,63.423291299493371,0.99866010809912142,0.37635940468009671,null,0,29.845295663303858,null,29.845295663303858,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":174.82509718982129},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.5920747732238,6.9885232762771272,29.819429207124841,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,28.665451665727918,28.839034577038916,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,344.83981159426691,316.36014694805681,0.49659759752754812,63.382661020905289,0.99843684995734516,0.37631474535388887,null,0,29.819429207124841,null,29.819429207124841,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":174.79596938774662},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.53387741496607,6.9832087245511438,29.793539413111311,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,28.479536337882688,28.676891264570227,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,344.73505634940295,316.25021363095618,0.49646166017800081,63.342055752073776,0.99821360817959726,0.37626962203721587,null,0,29.793539413111311,null,29.793539413111311,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":174.76684805743767},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,174.47569945582777,6.9778893978642316,29.767626357915795,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,28.294783323726051,28.51565957949003,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,344.630336022954,316.14032239783285,0.49632575633897552,63.301475476853341,0.99799038277648322,0.37622403483500083,null,0,29.767626357915795,null,29.767626357915795,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":174.73773319727667},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.41754088934249,6.9725653119298023,29.741690118086041,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,28.111185626986824,28.35533439630483,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,344.52565060328055,316.03047322724973,0.49618988600007202,63.260920179110997,0.99776717375860524,0.37617798385225509,null,0,29.741690118086041,null,29.741690118086041,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":174.70862480564631},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.35940170904604,6.9672364824395583,29.715730770064049,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,27.928736291711196,28.195910618338459,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,344.42100007874694,315.92066609778703,0.49605404915089918,63.220389842726462,0.9975439811365634,0.37613146919406443,null,0,29.715730770064049,null,29.715730770064049,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":174.67952288092962},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0]
[null,1,174.30128190847637,6.961902925063713,29.689748390187141,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,27.747428402044054,28.037383177570089,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,344.31638443772152,315.8109009880427,0.49591824578107496,63.179884451592471,0.99732080492095321,0.37608449096559798,null,0,29.689748390187141,null,29.689748390187141,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":174.65042742151016},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.24318148117354,6.9565646554509089,29.663743054687544,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,27.567255082009904,27.879747034473098,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,344.21180366857641,315.70117787663168,0.49578247588022656,63.139403989614152,0.9970976451223672,0.37603704927210613,null,0,29.663743054687544,null,29.663743054687544,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":174.62133842577182},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,174.18510042067982,6.9512216892282206,29.6377148396924,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,27.388209495295339,27.722997177854879,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,344.10725775968774,315.59149674218679,0.4956467394379907,63.098948440709535,0.99687450175139458,0.37598914421891655,null,0,29.6377148396924,null,29.6377148396924,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":174.59225589209899},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,174.12703872053959,6.9458740420012814,29.611663821224447,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,27.210284845033232,27.567128624697538,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,344.00274669943531,315.48185756335806,0.49551103644401279,63.058517788809553,0.99665137481862087,0.37594077591143948,null,0,29.611663821224447,null,29.611663821224447,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":174.56317981887653},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,174.06899637429942,6.9405217293541384,29.585590075201225,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,27.033474373586618,27.41213641999947,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,343.89827047620298,315.37226031881249,0.49537536688794764,63.018112017857192,0.99642826433462883,0.37589194445516394,null,0,29.585590075201225,null,29.585590075201225,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":174.53411020448965},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,174.010973375508,6.9351647668495255,29.559493677436464,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,26.857771362335676,27.25801563661787,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,343.79382907837845,315.262704987235,0.49523973075945932,62.977731111808765,0.99620517030999667,0.3758426499556633,null,0,29.559493677436464,null,29.559493677436464,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":174.50504704732398},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.95296971771617,6.9298031700285341,29.533374703638465,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,26.683169131463046,27.104761375112055,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,343.68942249435315,315.15319154732731,0.49510412804822085,62.937375054632696,0.99598209275530092,0.37579289251858383,null,0,29.533374703638465,null,29.533374703638465,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":174.47599034576569},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.89498539447695,6.9244369544110169,29.507233229412059,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,26.509661039743492,26.952368763587771,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,343.58505071252256,315.04371997780879,0.49496855874391427,62.897043830310537,0.99575903168111324,0.37574267224965885,null,0,29.507233229412059,null,29.507233229412059,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":174.44694009820125},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.83702039934545,6.9190661354952807,29.481069330257107,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,26.337240484331442,26.800832957542266,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,343.48071372128584,314.93429025741568,0.49483302283623093,62.85673742283592,0.99553598709800217,0.3756919892546971,null,0,29.481069330257107,null,29.481069330257107,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":174.41789630301764},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.77907472587901,6.9136907287583202,29.454883081569669,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,26.165900900552057,26.650149139710308,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,343.37641150904625,314.82490236490185,0.49469752031487119,62.816455816215552,0.99531295901653383,0.3756408436395885,null,0,29.454883081569669,null,29.454883081569669,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":174.38885895860224},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.72114836763706,6.9083107496557563,29.428674558641667,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,25.995635761691993,26.500312519911056,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,343.27214406421075,314.71555627903808,0.4945620511695446,62.776198994468331,0.99508994744726931,0.37558923551030432,null,0,29.428674558641667,null,29.428674558641667,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":174.35982806334289},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.66324131818118,6.9029262136218765,29.402443836661107,{"$f":"IF(B86>F$48-5,0,IF(C86 <= $C$63- $F$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,25.826438578791691,26.351318334895758,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,343.16791137519016,314.60625197861248,0.49442661538996951,62.735966941626032,0.99486695240076817,0.37553716497289441,null,0,29.402443836661107,null,29.402443836661107,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":174.33080361562781},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.60535357107511,6.897537136069662,29.376190990712189,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,25.658302900438631,26.203161848196345,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,343.06371343039928,314.49698944243039,0.49429121296587347,62.695759641732934,0.99464397388758474,0.37548463213348932,null,0,29.376190990712189,null,29.376190990712189,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":174.30178561384571},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.54748511988475,6.8921435323907261,29.349916095775036,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,25.49122231256132,26.055838349974856,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,342.9595502182566,314.38776864931395,0.49415584388699269,62.655577078845681,0.99442101191827126,0.37543163709829669,null,0,29.349916095775036,null,29.349916095775036,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":174.27277405638569},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.48963595817813,6.8867454179554821,29.323619226726485,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,25.325190438225217,25.909343156873717,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,342.85542172718465,314.27858957810281,0.49402050814307313,62.615419237033507,0.99419806650337628,0.37537817997360767,null,0,29.323619226726485,null,29.323619226726485,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":174.24376894163726},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.43180607952542,6.8813428081130725,29.297300458339748,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,25.160200937428723,25.763671611866855,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,342.75132794560977,314.16945220765359,0.49388520572386935,62.575286100378236,0.99397513765344447,0.37532426086579179,null,0,29.297300458339748,null,29.297300458339748,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":174.21477026799042},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,173.37399547749891,6.8759357181913767,29.270959865284475,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,24.996247506900541,25.618819084111653,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,342.64726886196206,314.06035651683987,0.49374993661914451,62.53517765297417,0.99375222537901742,0.37526987988129673,null,0,29.270959865284475,null,29.270959865284475,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":174.18577803383556},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,173.31620414567308,6.8705241634970662,29.244597522126966,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,24.833323879898227,25.474780968801745,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,342.54324446467558,313.9513024845524,0.49361470081867137,62.495093878928003,0.99352932969063323,0.37521503712665061,null,0,29.244597522126966,null,29.244597522126966,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":174.15679223756348},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,173.25843207762452,6.865108159315616,29.218213503330311,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,24.671423826007633,25.331552687020611,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,342.43925474218815,313.84229008969874,0.49347949831223109,62.455034762358878,0.99330645059882716,0.37515973270846104,null,0,29.218213503330311,null,29.218213503330311,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":174.12781287756545},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,173.20067926693199,6.8596877209113671,29.191807883254597,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,24.510541150943506,25.18912968559605,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,342.33529968294164,313.73331931120384,0.49334432908961429,62.415000287398556,0.99308358811412967,0.37510396673341595,null,0,29.191807883254597,null,29.191807883254597,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":174.09883995223313},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,173.14294570717635,6.854262863527496,29.165380736156834,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,24.350669696350792,25.047507436955385,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,342.23137927538147,313.62439012800928,0.49320919314061989,62.374990438191134,0.99286074224706977,0.37504773930828283,null,0,29.165380736156834,null,29.165380736156834,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":174.06987345995867},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,173.08523139194062,6.8488336023860104,29.13893213619091,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,24.191803339607016,24.906681438981593,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,342.12749350795718,313.51550251907389,0.4930740904550564,62.335005198893128,0.99263791300817106,0.37499105053990622,null,0,29.13893213619091,null,29.13893213619091,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":174.04091339913461},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,173.02753631480999,6.8433999526878093,29.112462157407876,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,24.033935993625946,24.766647214870144,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,342.02364236912206,313.40665646337311,0.49293902102274051,62.295044553673449,0.99241510040795533,0.37493390053521025,null,0,29.112462157407876,null,29.112462157407876,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":174.01195976815393},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.96986046937172,6.8379619296127521,29.085970873756288,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,23.877061606662242,24.627400312986683,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,341.91982584733313,313.29785193989932,0.49280398483349824,62.255108486713226,0.99219230445693962,0.37487628940120182,null,0,29.085970873756288,null,29.085970873756288,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":173.98301256540995},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.91220384921527,6.8325195483195893,29.059458359081873,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,23.721174162116647,24.488936306725549,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,341.81604393105152,313.18908892766228,0.49266898187716474,62.215196982206265,0.99196952516563852,0.374818217244963,null,0,29.059458359081873,null,29.059458359081873,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":173.95407178929659},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.8545664479322,6.827072823946061,29.032924687128002,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,23.566267678342726,24.351250794369022,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,341.71229660874201,313.08036740568815,0.492534012143583,62.175310024358822,0.9917467625445624,0.37475968417365674,null,0,29.032924687128002,null,29.032924687128002,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":173.92513743820805},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.79694825911622,6.8216217716088323,29.006369931535374,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,23.412336208454008,24.214339398947399,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,341.60858386887327,312.97168735301995,0.49239907562260593,62.135447597388918,0.99152401660421929,0.37470069029452546,null,0,29.006369931535374,null,29.006369931535374,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":173.89620951053902},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.73934927636319,6.8161664064036023,28.979794165842577,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,23.259373840132806,24.078197768099859,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,341.5049056999178,312.86304874871769,0.49226417230409464,62.095609685527421,0.99130128735511303,0.37464123571489011,null,0,28.979794165842577,null,28.979794165842577,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":173.86728800468464},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.68176949327108,6.8107067434050919,28.953197463485971,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,23.107374695439486,23.942821573936122,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,341.40126209035196,312.75445157185817,0.492129302177919,62.055796273017478,0.99107857480774386,0.37458132054215099,null,0,28.953197463485971,null,28.953197463485971,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":173.83837291904038},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.62420890344001,6.8052427976670078,28.926579897799577,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,22.956332930622672,23.808206512898824,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,341.29765302865604,312.645895801535,0.49199446523395812,62.016007344114371,0.99085587897260941,0.37452094488378551,null,0,28.926579897799577,null,28.926579897799577,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":173.8094642520023},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,172.56666750047219,6.7997745842221686,28.89994154201564,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,22.80624273593099,23.674348305626737,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,341.19407850331402,312.53738141685835,0.49185966146209942,61.976242883085661,0.99063319986020248,0.37446010884735331,null,0,28.89994154201564,null,28.89994154201564,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":173.7805620019667},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,172.50914527797204,6.7943021180823839,28.873282469264048,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,22.657098335424891,23.541242696818731,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,341.09053850281373,312.42890839695519,0.49172489085223942,61.936502874211101,0.99041053748101415,0.37439881254048829,null,0,28.873282469264048,null,28.873282469264048,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":173.75166616733048},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,172.45164222954605,6.7888254142387137,28.846602752573645,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,22.508893986790842,23.408885455098485,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,340.98703301564694,312.32047672096945,0.49159015339428286,61.896787301783206,0.9901878918455308,0.37433705607090867,null,0,28.846602752573645,null,28.846602752573645,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":173.72277674649084},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,172.39415834880288,6.7833444876611768,28.819902464870736,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,22.361623981154388,23.277272372879988,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,340.88356203030924,312.21208636806148,0.49145544907814404,61.857096150106031,0.98996526296423593,0.37427483954640683,null,0,28.819902464870736,null,28.819902464870736,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":173.69389373784546},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,172.33669362935328,6.7778593532990303,28.793181678980517,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,22.215282642896348,23.146399266233772,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,340.78012553529993,312.1037373174085,0.49132077789374501,61.817429403496561,0.98974265084760948,0.37421216307485494,null,0,28.793181678980517,null,28.793181678980517,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":173.66501713979241},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,172.27924806481016,6.7723700260806554,28.766440467626452,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,22.069864329468423,23.016261974753906,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,340.67672351912233,311.99542954820419,0.49118613983101739,61.777787046283322,0.98952005550612832,0.37414902676420597,null,0,28.766440467626452,null,28.766440467626452,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":173.63614695073031},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,172.22182164878856,6.7668765209136019,28.739678903430566,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,21.925363431210442,22.886856361425746,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,340.57335597028344,311.8871630396589,0.491051534879901,61.738169062807401,0.98929747695026471,0.37408543072248857,null,0,28.739678903430566,null,28.739678903430566,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":173.60728316905804},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,172.16441437490565,6.7613788526846612,28.712897058913718,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,21.781774371168492,22.758178312494408,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,340.47002287729418,311.77893777099985,0.4909169630303441,61.698575437422363,0.98907491519048818,0.37402137505781025,null,0,28.712897058913718,null,28.712897058913718,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":173.57842579317497},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,172.10702623678068,6.7558770362598084,28.686095006495393,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,21.639091604913691,22.630223737334013,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,340.36672422866928,311.67075372147042,0.4907824242723044,61.659006154493198,0.98885237023726613,0.37395685987835958,null,0,28.686095006495393,null,28.686095006495393,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":173.54957482148097},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,172.0496572280351,6.7503710864842894,28.659272818494074,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,21.497309620362277,22.502988568317626,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,340.26346001292723,311.5626108703309,0.49064791859574747,61.619461198397687,0.98862984210106009,0.37389188529240125,null,0,28.659272818494074,null,28.659272818494074,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":173.52073025237627},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.99230734229243,6.7448610181825783,28.632430567127074,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,21.356422937596207,22.376468760687963,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,340.16023021859041,311.45450919685788,0.49051344599064778,61.579940553525518,0.98840733079232956,0.37382645140827775,null,0,28.632430567127074,null,28.632430567127074,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":173.49189208426145},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.93497657317835,6.7393468461584796,28.60556832451099,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,21.216426108685198,22.250660292428805,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,340.05703483418506,311.34644868034474,0.49037900644698845,61.540444204278629,0.98818483632153087,0.37376055833441163,null,0,28.60556832451099,null,28.60556832451099,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":173.46306031553772},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.87766491432063,6.7338285851950861,28.578686162661533,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,21.077313717509174,22.125559164137137,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,339.95387384824119,311.23842930010107,0.4902445999547615,61.500972135070725,0.98796235869911564,0.37369420617930527,null,0,28.578686162661533,null,28.578686162661533,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":173.43423494460649},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.82037235934919,6.7283062500547626,28.55178415349345,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,20.9390803795817,22.001161398896009,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,339.85074724929257,311.13045103545312,0.49011022650396657,61.461524330328189,0.98773989793553307,0.37362739505153247,null,0,28.55178415349345,null,28.55178415349345,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":173.40541596986972},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,171.76309890189609,6.7227798554792679,28.52486236882109,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,20.801720741874838,21.877463042148122,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,339.74765502587701,311.02251386574369,0.48997588608461323,61.422100774488939,0.98751745404122881,0.37356012505975139,null,0,28.52486236882109,null,28.52486236882109,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":173.37660338972984},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,171.70584453559547,6.7172494161897456,28.497920880358372,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,20.665229482644421,21.754460161570087,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,339.6445971665359,310.91461777033169,0.48984157868671835,61.382701452003346,0.98729502702664429,0.37349239631269709,null,0,28.497920880358372,null,28.497920880358372,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":173.34779720258962},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,171.64860925408362,6.7117149468866995,28.470959759718689,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,20.529601311256201,21.632148846947455,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,339.54157365981456,310.80676272859262,0.48970730430030823,61.343326347333431,0.98707261690221881,0.37342420891918371,null,0,28.470959759718689,null,28.470959759718689,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":173.31899740685222},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,171.59139305099893,6.7061764622500117,28.443979078414955,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,20.394830968013022,21.510525210050385,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,339.4385844942621,310.69894871991852,0.48957306291541697,61.303975444953863,0.98685022367838671,0.37335556298809808,null,0,28.443979078414955,null,28.443979078414955,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":173.29020400092134},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,171.53419591998193,6.700633976939061,28.416978907860212,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,20.260913223983238,21.389585384510045,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,339.33562965843151,310.5911757237177,0.48943885452208785,61.26464872935091,0.98662784736557962,0.37328645862841153,null,0,28.416978907860212,null,28.416978907860212,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":173.261416983201},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,171.47701785467527,6.6950875055925811,28.389959319366938,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,20.127842880829139,21.269325525695713,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,339.23270914087954,310.48344371941477,0.4893046791103724,61.225346185022858,0.98640548797422622,0.37321689594916818,null,0,28.389959319366938,null,28.389959319366938,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":173.23263635209577},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,171.41985884872372,6.6895370628288395,28.362920384147884,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,19.995614770637332,21.149741810592538,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,339.12982293016677,310.37575268645048,0.48917053667033022,61.186067796480074,0.98618314551475084,0.37314687505949318,null,0,28.362920384147884,null,28.362920384147884,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":173.20386210601049},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,171.36271889577415,6.6839826632456019,28.335862173315945,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,19.864223755749304,21.030830437680027,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,339.02697101485751,310.26810260428243,0.48903642719203005,61.14681354824512,0.98596081999757479,0.37307639606858861,null,0,28.335862173315945,null,28.335862173315945,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":173.17509424335054},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,171.30559798947556,{"$f":"V127*T127/3.413","v":6.6784243214201},28.308784757883998,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$38)^B127","v":0},19.733664728592867,20.912587626811185,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,338.92415338352004,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":310.16049345238406},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.48890235066554871},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":61.107583424852237},0.98573851143311553,0.37300545908573407,null,0,28.308784757883998,null,28.308784757883998,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":173.14633276252169},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B127,1)=F$48,F$48,IF(B127<$F$48,B127+1/12,B127))","v":5.4166666666666643},171.24849612347907,6.6728620519090729,{"$f":"IF(B128>=F$48,E127,IF(D128*F$23/1000000-F$32/1000<0,0,D128*F$23/1000000-F$32/1000))","v":28.281688208765061},0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,{"$f":"IF(B128<F$48,E128/((1+$F$38)^B128),0)","v":19.603932611514669},{"$f":"IF(B128<F$48,($F$33/1000)/((1+$F$38)^B128),0)","v":20.795009619092344},{"$f":"IF(J128<1, B128,N127)","v":5.4166666666666643},{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":338.82137002472638},310.05292521024523,0.48876830708097146,61.068377410847802,{"$f":"(1-($F$34+273)/(C128+273))/(1-($F$34+273)/($F$17+273))","v":0.98551621983178728},{"$f":"( -12.447*U128^2 + 25.389*U128 - 11.942)*V$59","v":0.37293406422028419},null,{"$f":"IF(X127>0,X127,IF(J128=0,0,B128))","v":0},{"$f":"IF(X127>0,Y127,E128)","v":28.281688208765061},null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":28.281688208765061},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":173.11757766193014},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},{"$f":"IF($AD128=7,$AE128,0)","v":0}]
[null,5.4999999999999973,{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":171.19141329143793},6.6672958692489175,28.254572596773066,{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,19.475022356614033,20.678092676763683,5.4999999999999973,{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,338.71862092705231,309.94539785737209,0.48863429642839235,61.029195490789988,0.98529394520400104,0.37286221158167848,null,0,28.254572596773066,null,28.254572596773066,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":173.08882893998248},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,171.13434948700746,6.6617257879554543,28.227437992621724,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,19.346928945576323,20.561833083080387,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,338.61590607907749,309.83791137328677,0.48850031869791316,60.990037649249075,0.98507168756016417,0.3727899012794248,null,0,28.227437992621724,null,28.227437992621724,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":173.06008659508578},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,171.07730470384513,6.6561518225241887,28.200284466925766,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,19.219647389508793,20.446227142194505,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,338.5132254693853,309.73046573752794,0.48836637387964471,60.950903870807139,0.98484944691067999,0.37271713342311452,null,0,28.200284466925766,null,28.200284466925766,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":173.03135062564752},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,171.02027893561052,6.6505739874302341,28.173112090200576,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,19.093172728776235,20.331271179037468,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,338.41057908656296,309.62306092965025,0.4882324619637059,60.911794140058248,0.98462722326594954,0.37264390812241605,null,0,28.173112090200576,null,28.173112090200576,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":173.00262103007557},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,170.96327217596533,6.6449922971283044,28.145920932862168,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,18.967500032837656,20.216961539203233,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,338.30796691920165,309.51569692922465,0.48809858294022407,60.872708441608381,0.98440501663636926,0.37257022548707325,null,0,28.145920932862168,null,28.145920932862168,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":172.97389780677821},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,170.90628441857334,6.6394067660527503,28.118711065227373,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,18.842624400083995,20.103294588832139,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,338.20538895589607,309.40837371583814,0.487964736799335,60.833646760075311,0.98418282703233229,0.37249608562690711,null,0,28.118711065227373,null,28.118711065227373,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":172.94518095416427},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,170.84931565710048,6.6338174086176425,28.091482557514212,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,18.718540957676794,19.990266714495373,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,338.10284518524492,309.30109126909377,0.48783092353118268,60.794609080088605,0.98396065446422898,0.3724214886518194,null,0,28.091482557514212,null,28.091482557514212,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":172.91647047064285},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,170.79236588521479,6.6282242392166841,28.064235479841479,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,18.595244861387158,19.877874323080107,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,338.00033559585069,309.19384956861091,0.48769714312591944,60.755595386289997,0.98373849894244569,0.37234643467178352,null,0,28.064235479841479,null,28.064235479841479,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":172.88776635462355},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,170.7354350965864,6.6226272722233226,28.036969902229316,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,18.472731295436265,19.766113841675274,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,337.89786017631957,309.08664859402484,0.48756339557370615,60.7166056633327,0.98351636047736501,0.37227092379685461,null,0,28.036969902229316,null,28.036969902229316,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":172.85906860451638},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,170.67852328488755,6.6170265219907325,28.00968589459908,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,18.350995472336184,19.654981717457975,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,337.79541891526162,308.97948832498696,0.48742968086471178,60.677639895881953,0.98329423907936653,0.37219495613716325,null,0,28.00968589459908,null,28.00968589459908,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":172.8303772187318},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,170.62163044379258,6.6114220028518709,27.98238352677366,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,18.230032632731842,19.544474417580552,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,337.69301180129071,308.87236874116479,0.48729599898911352,60.6386980686149,0.98307213475882593,0.37211853180291832,null,0,27.98238352677366,null,27.98238352677366,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":172.80169219568063},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,170.56475656697799,6.6058137291193768,27.955062868476951,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,18.10983804524329,19.43458842905827,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,337.59063882302445,308.76528982224158,0.48716234993709701,60.599780166220114,0.98285004752611627,0.37204165090440305,null,0,27.955062868476951,null,27.955062868476951,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":172.77301353377419},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,170.50790164812233,6.6002017150857508,27.927723989334751,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,17.990407006309677,19.325320258657655,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,337.48829996908421,308.65825154791696,0.48702873369885619,60.560886173398302,0.98262797739160601,0.37196431355197951,null,0,27.927723989334751,null,27.927723989334751,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":172.74434123142419},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,170.45106568090628,6.5945859750233344,27.900366958874649,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,17.87173484003339,19.216666432785413,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,337.38599522809534,308.55125389790646,0.48689515026459312,60.522016074861966,0.98240592436566043,0.37188651985608812,null,0,27.900366958874649,null,27.900366958874649,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":172.71567528704273},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,170.39424865901265,6.588966523184193,27.872991846525466,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,17.75381689802478,19.108623497378051,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,337.28372458868682,308.44429685194126,0.48676159962451809,60.483169855335035,0.98218388845864202,0.3718082699272422,null,0,27.872991846525466,null,27.872991846525466,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":172.68701569904235},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,170.33745057612632,6.5833433738003562,27.845598721618416,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,17.636648559248698,19.001188017792028,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,337.1814880394914,308.33738038976895,0.48662808176884981,60.444347499553572,0.98196186968090915,0.37172956387603595,null,0,27.845598721618416,null,27.845598721618416,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":172.65836246583606},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,170.28067142593429,6.5777165410836558,27.81818765338631,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,17.5202252298707,18.894356578694616,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,337.07928556914578,308.23050449115271,0.48649459668781497,60.405548992265096,0.98173986804281643,0.37165040181313796,null,0,27.81818765338631,null,27.81818765338631,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":172.62971558583726},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,170.22391120212563,6.5720860392257832,27.790758710963857,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,17.404542343104655,18.788125783955273,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,336.97711716629021,308.12366913587158,0.48636114437164862,60.366774318228778,0.98151788355471503,0.37157078384929232,null,0,27.790758710963857,null,27.790758710963857,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":172.60107505745972},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,170.16716989839159,6.5664518823984706,27.763311963388539,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,17.289595359061597,18.682492256537735,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,336.87498281956891,308.01687430372078,0.48622772481059379,60.328023462215953,0.98129591622695356,0.37149071009532414,null,0,27.763311963388539,null,27.763311963388539,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":172.57244087911775},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,170.11044750842547,6.5608140847532415,27.735847479599371,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,17.175379764597967,18.577452638392629,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,336.77288251762991,307.91011997451119,0.48609433799490215,60.289296409009097,0.98107396606987596,0.37141018066213061,null,0,27.735847479599371,null,27.735847479599371,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":172.54381304922597},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,170.05374402592267,6.5551726604216558,27.708365328438134,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,17.06189107316624,18.473003590350725,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,336.67081624912487,307.80340612806953,0.48596098391483294,60.250593143402739,0.98085203309382374,0.37132919566068817,null,0,27.708365328438134,null,27.708365328438134,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":172.51519156619949},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,169.99705944458071,6.5495276235152478,27.680865578649048,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,16.949124824665386,18.369141792016801,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,336.56878400270932,307.69673274423849,0.48582766256065385,60.21191365020303,0.98063011730913352,0.37124775520204989,null,0,27.680865578649048,null,27.680865578649048,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":172.48657642845384},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,169.94039375809919,6.5438789881254404,27.653348298878363,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,16.837076585291992,18.265863941664069,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,336.46678576704261,307.5900998028763,0.48569437392264075,60.17325791422752,0.98040821872613981,0.37116585939734126,null,0,27.653348298878363,null,27.653348298878363,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":172.45796763440489},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,169.88374696017982,6.5382267683237805,27.6258135576755,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,16.725741947393193,18.163166756129225,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,336.36482153078771,307.48350728385714,0.48556111799107754,60.134625920305609,0.98018633735517247,0.37108350835776938,null,0,27.6258135576755,null,27.6258135576755,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":172.42936518246907},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,169.82711904452643,6.5325709781618055,27.598261423492403,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,16.615116529319248,18.061046970708091,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,336.26289128261163,307.37695516707117,0.48542789475625631,60.096017653278466,0.97996447320655899,0.37100070219461417,null,0,27.598261423492403,null,27.598261423492403,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":172.40076907106311},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,169.77051000484494,6.5269116316711155,27.570691964683903,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,16.505195975277502,17.959501339051791,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,336.16099501118492,307.27044343242386,0.48529470420847703,60.057433097998569,0.97974262629062248,0.37091744101923463,null,0,27.570691964683903,null,27.570691964683903,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":172.37217929860421},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,169.71391983484332,6.5212487428633317,27.543105249507477,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,16.395975955186771,17.858526633063601,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,336.05913270518204,307.16397205983657,0.48516154633804803,60.018872239330079,0.97952079661768221,0.37083372494306266,null,0,27.543105249507477,null,27.543105249507477,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":172.34359586351002},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,169.65734852823172,6.5155823257302092,27.515501346123855,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,16.287452164532997,17.758119642796292,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,335.95730435328113,307.05754102924647,0.4850284211352856,59.980335062148811,0.9792989841980555,0.37074955407760829,null,0,27.515501346123855,null,27.515501346123855,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":172.31501876419853},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,169.60079607872231,6.5099123942436368,27.487880322596979,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,16.179620324225251,17.658277176350108,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,335.85550994416423,306.95115032060636,0.48489532859051404,59.941821551342201,0.97907718904205421,0.37066492853445865,null,0,27.487880322596979,null,27.487880322596979,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":172.28644799908827},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,169.5442624800294,6.5042389623555872,27.460242246893756,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,16.072476180452419,17.558996059771285,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,335.75374946651698,306.84479991388474,0.48476226869406563,59.903331691809285,0.97885541115998798,0.37057984842527436,null,0,27.460242246893756,null,27.460242246893756,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":172.25788356659805},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,169.48774772586941,6.4985620439981879,27.43258718688444,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,15.966015504540966,17.460273136951159,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,335.65202290902897,306.73848978906562,0.48462924143628111,59.864865468460266,0.978633650562163,0.37049431386179438,null,0,27.43258718688444,null,27.43258718688444,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":172.22932546514727},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,169.4312518099608,6.4928816530837494,27.404915210342722,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,15.860234092813327,17.362105269525824,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,335.55033026039348,306.63221992614876,0.48449624680750852,59.826422866217428,0.97841190725888083,0.3704083249558312,null,0,27.404915210342722,null,27.404915210342722,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":172.20077369315558},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,169.37477472602416,6.4871978035047837,27.377226384945857,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,15.755127766447028,17.264489336776382,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,335.44867150930753,306.52599030514943,0.48436328479810448,59.788003870014165,0.97819018126044011,0.37032188181927639,null,0,27.377226384945857,null,27.377226384945857,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":172.17222824904314},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,169.31831646778215,6.4815105091339502,27.34952077827441,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,15.650692371334342,17.16742223552972,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,335.3470466444719,306.41980090609854,0.48423035539843334,59.749608464795557,0.97796847257713626,0.37023498456409282,null,0,27.34952077827441,null,27.34952077827441,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":172.14368913123053},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,169.26187702895956,6.4758197838242282,27.321798457813024,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,15.546923777943299,17.070900880059874,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,335.24545565459124,306.31365170904263,0.48409745859886771,59.711236635518105,0.97774678121926106,0.37014763330232464,null,0,27.321798457813024,null,27.321798457813024,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":172.11515633813875},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,169.20545640328325,6.4701256414087469,27.294059490949692,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,15.443817881178532,16.97492220198993,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,335.14389852837388,306.2075426940437,0.48396459438978773,59.672888367149966,0.97752510719710262,0.3700598281460854,null,0,27.294059490949692,null,27.294059490949692,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":172.08662986818919},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,169.14905458448217,6.4644280957010176,27.266303944976805,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,15.341370600243904,16.879483150194474,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,335.04237525453198,306.10147384117931,0.48383176276158185,59.634563644670578,0.97730345052094503,0.36997156920757157,null,0,27.266303944976805,null,27.266303944976805,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":172.05810971980367},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,169.09267156628735,6.4587271604947292,27.238531887090218,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,15.239577878504722,16.784580690702604,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,334.94088582178125,305.99544513054252,0.48369896370464643,59.596262453070835,0.97708181120106907,0.36988285659904935,null,0,27.238531887090218,null,27.238531887090218,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":172.02959589140448},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,169.03630734243194,6.453022849563971,27.21074338439027,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,15.138435683351799,16.690211806601493,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,334.83943021884153,305.88945654224199,0.48356619720938548,59.557984777353397,0.97686018924775342,0.3697936904328637,null,0,27.21074338439027,null,27.21074338439027,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":172.00108838141423},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,168.97996190665114,6.447315176663059,27.182938503881019,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,15.037940006065206,16.596373497940455,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,334.7380084344361,305.7835080564015,0.48343346326621134,59.519730602531723,0.97663858467127107,0.36970407082143331,null,0,27.182938503881019,null,27.182938503881019,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":171.97258718825611},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,168.92363525268226,6.441604155526754,27.155117312471219,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,14.938086861679755,16.503062781635609,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,334.63662045729211,305.67759965316077,0.48330076186554377,59.481499913631467,0.97641699748189259,0.36961399787725308,null,0,27.155117312471219,null,27.155117312471219,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":171.94409231035354},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,168.8673273742647,6.4358897998700941,27.12727987697356,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,14.838872288850203,16.410276691375028,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,334.53526627614053,305.57173131267456,0.48316809299781099,59.443292695688967,0.97619542768988465,0.36952347171289285,null,0,27.12727987697356,null,27.12727987697356,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":171.9156037461305},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,168.81103826513996,6.4301721233885916,27.099426264105638,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,14.740292349718136,16.318012277524439,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,334.43394587971596,305.46590301511333,0.48303545665344855,59.405108933752587,0.97597387530551094,0.36943249244099879,null,0,27.099426264105638,null,27.099426264105638,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":171.8871214940113},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,168.75476791905157,6.424451139758073,27.071556540489105,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,14.642343129778565,16.22626660703347,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,334.33265925675687,305.3601147406626,0.4829028528229003,59.366948612881458,0.97575234033903102,0.36934106017429114,null,0,27.071556540489105,null,27.071556540489105,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":171.85864555242074},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,168.69851632974522,6.4187268626348644,27.043670772650643,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,14.545020737748221,16.135036763342406,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,334.23140639600541,305.25436646952357,0.48277028149661766,59.328811718146568,0.97553082280070103,0.36924917502556664,null,0,27.043670772650643,null,27.043670772650643,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":171.83017591978404},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,168.64228349096865,6.4129993056557257,27.015769027021626,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,14.448321305433831,16.044319846289451,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,334.13018728620762,305.14865818191288,0.48263774266506015,59.290698234630213,0.97530932270077375,0.36915683710769676,null,0,27.015769027021626,null,27.015769027021626,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":171.80171259452678},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,168.58606939647166,6.407268482437825,26.987851369937957,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,14.35224098760121,15.954112972018569,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,334.02900191611303,305.04298985806213,0.48250523631869485,59.252608147425775,0.97508784004949822,0.36906404653362673,null,0,26.987851369937957,null,26.987851369937957,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":171.77325557507496},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,168.52987404000618,6.4015344065788558,26.959917867640691,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,14.256775961845447,15.864413272887779,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,333.92785027447519,304.93736147821846,0.48237276244799693,59.214541441638033,0.97486637485712013,0.36897080341637867,null,0,26.959917867640691,null,26.959917867640691,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":171.74480485985504},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,168.47369741532617,6.3957970916570295,26.931968586275978,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,14.161922428461436,15.775217897378004,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,333.82673235005115,304.83177302264426,0.48224032104344877,59.176498102383391,0.97464492713388096,0.36887710786904881,null,0,26.931968586275978,null,26.931968586275978,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":171.71636044729394},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,168.41753951618773,6.3900565512310497,26.90400359189492,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,14.067676610315042,15.686524010002426,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,333.72564813160199,304.72622447161723,0.48210791209554155,59.138478114789052,0.97442349689001984,0.36878296000480981,null,0,26.90400359189492,null,26.90400359189492,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":171.68792233581888},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,168.36140033634902,6.3843127988401527,26.876022950453795,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,13.974034752715152,15.598328791216339,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,333.62459760789227,304.62071580543045,0.4819755355947733,59.100481463994072,0.97420208413577136,0.36868835993690524,null,0,26.876022950453795,null,26.876022950453795,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":171.65949052385758},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,168.30527986957026,6.3785658480041905,26.848026727814442,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,13.880993123286494,15.510629437327522,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,333.52358076769053,304.51524700439211,0.48184319153165062,59.062508135148306,0.97398068888136669,0.36859330777865951,null,0,26.848026727814442,null,26.848026727814442,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":171.63106500983821},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,168.24917810961375,6.3728157122235265,26.820014989743783,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,13.788548011842666,15.423423160407104,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,333.42259759976878,304.4098180488254,0.48171087989668687,59.024558113413093,0.97375931113703385,0.36849780364346679,null,0,26.820014989743783,null,26.820014989743783,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":171.60264579218926},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,168.1930950502439,6.3670624049791638,26.791987801914395,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,13.696695730260426,15.336707188200952,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,333.32164809290305,304.3044289190691,0.4815786006804042,58.986631383960969,0.97353795091299655,0.36840184764479861,null,0,26.791987801914395,null,26.791987801914395,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":171.57423286933971},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,168.13703068522716,6.3613059397327243,26.763945229904472,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,13.605432612354287,15.250478764041523,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,333.22073223587296,304.1990795954772,0.48144635387333173,58.948727931976038,0.97331660821947608,0.36830543989619896,null,0,26.763945229904472,null,26.763945229904472,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":171.54582623971893},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,168.08098500833208,6.355546329926443,26.735887339197731,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,13.514755013751804,15.164735146760245,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,333.11985001746177,304.09377005841844,0.4813141394660066,58.91084774265309,0.97309528306668869,0.36820858051128869,null,0,26.735887339197731,null,26.735887339197731,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":171.51742590175675},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,168.0249580133293,6.349783588983267,26.707814195183957,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,13.424659311769815,15.079473610600369,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,333.01900142645678,303.98850028827712,0.48118195744897369,58.87299080119854,0.97287397546484866,0.36811126960376356,null,0,26.707814195183957,null,26.707814195183957,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":171.48903185388335},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,167.96894969399153,6.3440177303067538,26.679725863158467,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,13.335141905290817,14.994691445130321,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,332.91818645164881,303.8832702654525,0.48104980781278567,58.835157092829803,0.9726526854241655,0.36801350728739157,null,0,26.679725863158467,null,26.679725863158467,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":171.46064409452936},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,167.91296004409355,6.3382487672812031,26.651622408322766,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,13.246199214640585,14.910385955157533,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,332.81740508183242,303.77807997035904,0.48091769054800265,58.79734660277569,0.97243141295484559,0.36791529367601644,null,0,26.651622408322766,null,26.651622408322766,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":171.43226262212588},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,167.85698905741219,6.3324767132715838,26.623503895784175,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,13.157827681465973,14.826554460642775,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,332.716657305806,303.67292938342609,0.48078560564519252,58.759559316275926,0.97221015806709177,0.36781662888355526,null,0,26.623503895784175,null,26.623503895784175,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":171.40388743510434},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,167.8010367277264,{"$f":"V189*T189/3.413","v":6.3267015816236665},26.595370390556518,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,13.070023768613833,14.743194296614949,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,332.61594311237155,303.56781848509826,0.48065355309493091,58.721795218581491,0.97198892077110344,0.36771751302400296,null,0,26.595370390556518,null,26.595370390556518,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":171.37551853189663},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,167.74510304881716,6.3209233856639315,26.567221957559624,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,12.982783960010048,14.660302813086371,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,332.51526249033492,303.46274725583521,0.48052153288780092,58.684054294954763,0.97176770107707544,0.36761794621142457,null,0,26.567221957559624,null,26.567221957559624,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":171.34715591093507},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,167.68918801446756,{"$f":"V191*T191/3.413","v":6.31514213869964},26.539058661619713,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$38)^B191","v":0},12.896104760539624,14.577877374968532,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,332.41461542850567,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":303.35771567611175},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.4803895450143934},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":58.646336530669117},0.97154649899520074,0.36751792855996079,null,0,26.539058661619713,null,26.539058661619713,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":171.31879957065237},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B191,1)=F$48,F$48,IF(B191<$F$48,B191+1/12,B191))","v":10.750000000000007},167.63329161846275,6.3093578540188453,{"$f":"IF(B192>=F$48,E191,IF(D192*F$23/1000000-F$32/1000<0,0,D192*F$23/1000000-F$32/1000))","v":26.510880567469407},0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,{"$f":"IF(B192<F$48,E192/((1+$F$38)^B192),0)","v":12.809982695927257},{"$f":"IF(B192<F$48,($F$33/1000)/((1+$F$38)^B192),0)","v":14.495915361988331},{"$f":"IF(J192<1, B192,N191)","v":10.750000000000007},{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":332.31400191569702},303.25272372641746,0.48025758946530689,58.608641911008959,{"$f":"(1-($F$34+273)/(C192+273))/(1-($F$34+273)/($F$17+273))","v":0.97132531453566751},{"$f":"( -12.447*U192^2 + 25.389*U192 - 11.942)*V$59","v":0.36741746018382715},null,{"$f":"IF(X191>0,X191,IF(J192=0,0,B192))","v":0},{"$f":"IF(X191>0,Y191,E192)","v":26.510880567469407},null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":26.510880567469407},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":171.2904495094817},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},{"$f":"IF($AD192=7,$AE192,0)","v":0}]
[null,10.833333333333341,{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":167.57741385458993},6.3035705448904,26.482687739747824,{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,12.724414312618556,14.414414168604763,10.833333333333341,{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,332.21342194072594,303.14777138725691,0.48012566623114733,58.570970421269777,0.97110414770866049,0.36731654119731288,null,0,26.482687739747824,null,26.482687739747824,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":171.26210572585657},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,167.52155471663841,6.297780224564014,26.454480243000816,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,12.639396177662009,14.333371203926117,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,332.1128754924132,303.04285863914993,0.47999377530252857,58.533322046758371,0.97088299852436089,0.36721517171478146,null,0,26.454480243000816,null,26.454480243000816,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":171.23376821821097},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,167.46571419839952,6.2919869062702531,26.426258141680961,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,12.554924878591427,14.252783891627587,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,332.01236255958321,302.93798546263116,0.47986191667007178,58.49569677279257,0.97066186699294621,0.36711335185067123,null,0,26.426258141680961,null,26.426258141680961,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":171.20543698497929},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,167.40989229366673,6.2861906032205184,26.3980215001475,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,12.470997023309012,14.172649669869381,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,331.91188313106414,302.83315183825027,0.47973009032440556,58.458094584701456,0.97044075312459133,0.36701108171949148,null,0,26.3980215001475,null,26.3980215001475,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":171.17711202459637},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,167.3540889962355,6.2803913286071262,26.36977038266668,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,{"$f":"I197/(1+$F$38)^B197","v":0},12.387609239969262,14.092965991215292,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,331.81143719568797,302.72835774657176,0.47959829625616696,58.420515467824629,0.97021965692946632,0.36690836143583044,null,0,26.36977038266668,null,26.36977038266668,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":171.1487933354974},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,167.29830429990344,6.2745890956032744,26.341504853411635,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,12.304758176863244,14.013730322551694,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,331.71102474229025,302.62360316817512,0.47946653445599946,58.382959407513397,0.96999857841773773,0.36680519111434456,null,0,26.341504853411635,null,26.341504853411635,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":171.12048091611803},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,167.24253819847013,6.2687839173630904,26.313224976462578,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,12.222440502303671,13.934940145007031,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,331.61064575971028,302.51888808365447,0.47933480491455455,58.34542638912967,0.96977751759956976,0.36670157086976735,null,0,26.313224976462578,null,26.313224976462578,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":171.09217476489431},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,167.18679068573732,6.2629758070217205,26.284930815807265,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,12.140652904510709,13.856592953871745,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,331.51030023679124,302.4142124736195,0.47920310762249169,58.307916398046757,0.96955647448512206,0.36659750081690767,null,0,26.284930815807265,null,26.284930815807265,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":171.06387488026274},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,167.13106175550874,6.2571647776951673,26.256622435340198,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,12.059392091497804,13.778686258518636,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,331.40998816237976,302.30957631869387,0.4790714425704769,58.27042941964865,0.96933544908455016,0.36649298107064421,null,0,26.256622435340198,null,26.256622435340198,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":171.03558126066019},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,167.07535140159024,6.2513508424804822,26.228299898863547,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,11.978654790958943,13.701217582323705,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,331.30970952532647,302.20497959951683,0.47893980974918465,58.232965439330655,0.96911444140800684,0.36638801174593116,null,0,26.228299898863547,null,26.228299898863547,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":171.00729390452398},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,167.01965961778973,6.2455340144556839,26.199963270086769,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,11.898437750155898,13.624184462587406,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,331.20946431448556,302.10042229674201,0.47880820914929639,58.195524442498851,0.96889345146564121,0.36628259295779553,null,0,26.199963270086769,null,26.199963270086769,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":170.97901281029181},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,166.96398639791713,6.2397143066798444,26.17161261262703,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,11.818737735806463,13.547584450456375,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,331.10925251871487,301.99590439103793,0.47867664076150113,58.158106414570369,0.96867247926759892,0.36617672482133939,null,0,26.17161261262703,null,26.17161261262703,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":170.95073797640185},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,166.90833173578449,6.2338917321930998,26.143247990009229,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,11.73955153397311,13.471415110845564,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,331.0090741268761,301.89142586308799,0.47854510457649529,58.120711340973401,0.9684515248240213,0.36607040745173913,null,0,26.143247990009229,null,26.143247990009229,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":170.92246940129263},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,166.85269562520591,6.2280663040165845,26.114869465665727,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,11.660875949952098,13.395674022360847,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,330.90892912783471,301.78698669359051,0.47841360058498322,58.083339207147077,0.9682305881450467,0.36596364096424111,null,0,26.114869465665727,null,26.114869465665727,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":170.89420708340313},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,166.79707805999752,6.2222380351525208,26.08647710293674,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,11.582707808163502,13.320358777222033,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,330.80881751045956,301.68258686325817,0.4782821287776759,58.045989998541472,0.96800966924080956,0.36585642547416564,null,0,26.08647710293674,null,26.08647710293674,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":170.86595102117275},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,166.74147903397753,6.2164069385842717,26.058070965070605,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,11.505043952041763,13.245466981186329,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,330.70873926362361,301.57822635281866,0.47815068914529274,58.008663700617376,0.96778876812144077,0.36574876109691029,null,0,26.058070965070605,null,26.058070965070605,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":170.8377012130413},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,166.68589854096621,6.210573027276304,26.029651115223615,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,11.427881243926649,13.170996253472227,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,330.60869437620323,301.47390514301429,0.4780192816785595,57.971360298846946,0.96756788479706812,0.36564064794794249,null,0,26.029651115223615,null,26.029651115223615,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":170.80945765744895},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,166.6303365747859,6.2047363141741689,26.001217616459918,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,11.351216564954813,13.096944226683819,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,330.50868283707865,301.3696232146022,0.47788790636821016,57.934079778713027,0.96734701927781508,0.36553208614280103,null,0,26.001217616459918,null,26.001217616459918,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":170.78122035283636},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,166.57479312926097,6.1988968122046604,25.972770531752282,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,11.275046814952347,13.023308546735537,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,330.4087046351338,301.26538054835407,0.47775656320498588,57.896822125709292,0.96712617157380154,0.36542307579710387,null,0,25.972770531752282,null,25.972770531752282,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":170.75298929764458},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,166.5192681982179,6.1930545342756789,25.944309923981422,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,11.199368912327278,12.950086872777325,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,330.30875975925625,301.16117712505627,0.47762525217963497,57.859587325340442,0.96690534169514464,0.36531361702653697,null,0,25.944309923981422,null,25.944309923981422,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":170.72476449031507},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,166.46376177548518,6.1872094932763417,25.915835855936578,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,11.124179793963169,12.877276877120215,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,330.20884819833736,301.05701292551004,0.47749397328291382,57.822375363122006,0.96668452965195661,0.36520370994686141,null,0,25.915835855936578,null,25.915835855936578,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":170.6965459292897},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,166.40827385489337,6.1813617020769547,25.887348390315331,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,11.049476415113006,12.804876245162333,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,330.10896994127211,300.95288793053066,0.47736272650558492,57.785186224580372,0.96646373545434705,0.36509335467390974,null,0,25.887348390315331,null,25.887348390315331,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":170.66833361301079},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,166.35280443027509,6.1755111735291086,25.858847589724107,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,10.97525574929392,12.732882675315327,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,330.00912497695919,300.8488021209489,0.47723151183841966,57.748019895252895,0.96624295911242164,0.36498255132359014,null,0,25.858847589724107,null,25.858847589724107,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":170.64012753992102},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,166.29735349546499,6.1696579204655668,25.830333516677591,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,10.901514788182034,12.661293878931184,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,329.909313294301,300.74475547760926,0.47710032927219564,57.710876360687479,0.96602220063628208,0.36487130001188112,null,0,25.830333516677591,null,25.830333516677591,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":170.6119277084635},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,166.24192104429983,6.1638019557004373,25.801806233599606,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,10.828250541508501,12.590107580229493,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,329.80953488220376,300.64074798137153,0.47696917879769823,57.67375560644345,0.96580146003602707,0.36475960085483455,null,0,25.801806233599606,null,25.801806233599606,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":170.5837341170818},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,166.1865070706184,6.1579432920290751,25.773265802822621,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,10.755460036955515,12.519321516225085,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,329.70978972957715,300.53677961310962,0.47683806040571991,57.636657618090481,0.96558073732175154,0.36464745396857617,null,0,25.773265802822621,null,25.773265802822621,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":170.55554676421986},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,166.13111156826153,6.1520819422281088,25.74471228658787,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,10.683140320053162,12.4489334366561,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,329.61007782533483,300.43285035371196,0.47670697408706114,57.599582381208791,0.96536003250354696,0.36453485946930381,null,0,25.74471228658787,null,25.74471228658787,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":170.52736564832205},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,166.07573453107213,6.1462179190555766,25.716145747046035,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,10.611288454077053,12.378941103912451,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,329.51039915839385,300.32896018408189,0.47657591983252862,57.562529881390304,0.96513934559150028,0.36442181747328761,null,0,25.716145747046035,null,25.716145747046035,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":170.49919076783311},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,166.02037595289511,6.1403512352507796,25.687566246256509,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,10.539901519945918,12.309342292964692,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,329.41075371767522,300.22510908513692,0.47644489763293724,57.525500104236926,0.9649186765956953,0.36430832809687058,null,0,25.687566246256509,null,25.687566246256509,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":170.47102212119827},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,165.96503582757748,6.1344819035344171,25.658973846188076,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,10.468976616120369,12.240134791293281,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,329.3111414921035,300.12129703780926,0.47631390747910868,57.488493035361842,0.96469802552621298,0.36419439145646731,null,0,25.658973846188076,null,25.658973846188076,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":170.44285970686315},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,165.90971414896831,6.1286099366085969,25.630368608718939,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,10.398510858501915,12.171316398818254,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,329.21156247060702,300.0175240230455,0.47618294936187205,57.451508660388754,0.9644773923931298,0.36408000766856807,null,0,25.630368608718939,null,25.630368608718939,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":170.41470352327374},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,165.85441091091866,6.1227353471567447,25.601750595636304,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,10.328501380332355,12.102884927829269,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,329.11201664211762,299.91379002180656,0.47605202327206381,57.414546964952024,0.96425677720651859,0.36396517684973134,null,0,25.601750595636304,null,25.601750595636304,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":170.38655356887648},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,165.79912610728169,6.1168581478437831,25.573119868637242,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,10.25894533209426,12.034838202916081,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,329.01250399557108,299.81009501506799,0.47592112920052759,57.377607934696925,0.96403617997644908,0.36384989911659177,null,0,25.573119868637242,null,25.573119868637242,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":170.35840984211822},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,165.74385973191261,6.110978351316013,25.544476489328083,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,10.189839881411364,11.967174060899373,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,328.91302451990674,299.70643898381974,0.47579026713811418,57.340691555279506,0.96381560071298644,0.36373417458585244,null,0,25.544476489328083,null,25.544476489328083,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":170.33027234144623},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,165.68861177866864,6.1050959702012326,25.515820519225059,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,10.121182212950028,11.89989035076198,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,328.8135782040676,299.60282190906605,0.47565943707568153,57.303797812366469,0.96359503942619318,0.36361800337429179,null,0,25.515820519225059,null,25.515820519225059,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":170.30214106530818},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,165.63338224140909,6.0992110171087219,25.487152019754163,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,10.052969528320929,11.832984933580539,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,328.71416503700044,299.49924377182595,0.47552863900409509,57.266926691635462,0.96337449612612813,0.36350138559875939,null,0,25.487152019754163,null,25.487152019754163,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":170.27401601215217},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,165.5781711139953,6.0933235046291978,25.458471052250971,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,9.9851990459812452,11.766455682457464,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,328.6147850076556,299.39570455313213,0.47539787291422736,57.230078178774193,0.96315397082284548,0.3633843213761776,null,0,25.458471052250971,null,25.458471052250971,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":170.24589718042668},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,165.52297839029063,6.0874334453349563,25.429777677961312,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,9.9178680011377356,11.700300482453345,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,328.5154381049872,299.29220423403223,0.47526713879695787,57.19325225948171,0.96293346352639719,0.36326681082354106,null,0,25.429777677961312,null,25.429777677961312,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":170.21778456858064},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,165.46780406416053,6.0815408517797458,25.40107195804066,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,9.8509736456498409,11.634517230519714,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,328.41612431795301,299.18874279558804,0.47513643664317368,57.156448919467465,0.96271297424683011,0.36314885405791336,null,0,25.40107195804066,null,25.40107195804066,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":170.18967817506336},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,165.41264812947247,6.0756457364989371,25.372353953554985,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,9.7845132479338712,11.569103835432191,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,328.31684363551449,299.08532021887572,0.47500576644376885,57.119668144451623,0.96249250299418876,0.36303045119643435,null,0,25.372353953554985,null,25.372353953554985,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":170.16157799832459},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,165.35751058009598,6.0697481120094228,25.343623725480207,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,9.7184840928671896,11.504058217724005,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,328.2175960466368,298.98193648498568,0.47487512818964434,57.082909920165065,0.96227204977851311,0.3629116023563127,null,0,25.343623725480207,null,25.343623725480207,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":170.13348403681448},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,165.30239140990261,6.0638479908097249,25.314881334702783,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,9.652883481693344,11.439378309619885,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,328.11838154028874,298.8785915750226,0.47474452187170885,57.046174232349102,0.96205161460983968,0.36279230765483278,null,0,25.314881334702783,null,25.314881334702783,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":170.1053962889836},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,165.24729061276599,6.057945385379897,25.286126842019186,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,9.5877087319273002,11.375062054970321,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,328.01920010544285,298.77528547010553,0.47461394748087765,57.009461066755932,0.96183119749820178,0.36267256720934515,null,0,25.286126842019186,null,25.286126842019186,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":170.07731475328291},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,165.19220818256176,6.05204030818168,25.257360308136676,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,9.522957177261695,11.311107409186226,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,327.9200517310752,298.67201815136775,0.47448340500807334,56.972770409148353,0.96161079845362896,0.362552381137276,null,0,25.257360308136676,null,25.257360308136676,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":170.04923942816384},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,165.13714411316758,6.046132771658443,25.228581793673023,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,9.4586261674731791,11.2475123391739,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,327.82093640616569,298.56878959995657,0.47435289444422574,56.936102245299452,0.96139041748614618,0.36243174955612439,null,0,25.228581793673023,null,25.228581793673023,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":170.02117031207814},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,165.08209839846319,6.0402227882351802,25.199791359156485,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,9.3947130683293913,11.184274823270433,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,327.72185411969781,298.46559979703386,0.47422241578027174,56.899456560993286,0.96117005460577576,0.36231067258345695,null,0,25.199791359156485,null,25.199791359156485,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":169.99310740347804},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,165.02707103233038,6.0343103703185967,25.170989065026227,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,9.3312152614965989,11.121392851179415,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,327.62280486065873,298.36244872377546,0.47409196900715517,56.862833342024317,0.96094970982253647,0.36218915033691468,null,0,25.170989065026227,null,25.170989065026227,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":169.96505070081619},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,164.97206200865296,6.0283955302970957,25.142174971632237,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,9.2681301444476585,11.058864423907039,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,327.52378861803936,298.25933636137154,0.47396155411582724,56.826232574197661,0.96072938314644274,0.36206718293420997,null,0,25.142174971632237,null,25.142174971632237,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":169.93700020254562},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,164.91707132131674,6.0224782805407644,25.113349139235304,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,9.2054551303705114,10.99668755369856,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,327.42480538083419,298.15626269102643,0.47383117109724576,56.789654243329096,0.96050907458750512,0.36194477049312423,null,0,25.113349139235304,null,25.113349139235304,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":169.90895590711975},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,164.86209896420965,6.0165586334014876,25.084511628007519,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,9.1431876480773457,10.934860263975082,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,327.32585513804139,298.05322769395843,0.47370081994237606,56.753098335244658,0.96028878415573216,0.3618219131315159,null,0,25.084511628007519,null,25.084511628007519,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":169.88091781299249},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,164.80714493122159,6.0106366012128349,25.055662498031772,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,9.0813251419139309,10.873380589270756,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,327.22693787866291,297.95023135140036,0.47357050064219058,56.716564835781185,0.96006851186112674,0.36169861096730949,null,0,25.055662498031772,null,25.055662498031772,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":169.85288591861806},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,164.75220921624452,6.0047121962901366,25.026801809302086,0,0,1,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,9.0198650716697166,10.812246575170265,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,327.1280535917042,297.84727364459866,0.47344021318766832,56.680053730785829,0.95984825771368909,0.3615748641185012,null,0,25.026801809302086,null,25.026801809302086,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":169.82486022245118},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,164.69729181317246,5.9987854309306021,24.997929621724218,0,0,1,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,8.9588049124885583,10.751456278246728,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,327.02920226617448,297.74435455481438,0.4733099575697956,56.643565006116631,0.95962802172341577,0.36145067270316206,null,0,24.997929621724218,null,24.997929621724218,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":169.79684072294691},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,164.64239271590139,5.9928563174131302,24.969045995114712,0,0,1,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,8.8981421547793236,10.691007765999885,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,326.93038389108654,297.64147406332222,0.47317973377956585,56.607098647641635,0.95940780390029923,0.36132603683943004,null,0,24.969045995114712,null,24.969045995114712,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":169.76882741856079},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,164.58751191832943,5.9869248679985576,24.940150989202138,0,0,1,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,8.8378743041278405,10.630899116794689,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,326.83159845545703,297.53863215141132,0.47304954180797926,56.570654641239912,0.95918760425432903,0.3612009566455181,null,0,24.940150989202138,null,24.940150989202138,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":169.74082030774875},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,164.53264941435665,5.9809910949294922,24.911244663626256,0,0,1,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,8.777998881208525,10.571128419800205,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,326.73284594830602,297.43582880038468,0.47291938164604336,56.534232972800567,0.95896742279549041,0.36107543223970873,null,0,24.911244663626256,null,24.911244663626256,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":169.71281938896706},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,164.4778051978852,5.9750550104304034,24.882327077938463,0,0,1,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,8.7185134216969988,10.511693774928876,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,326.6341263586574,297.33306399155936,0.47278925328477234,56.497833628223475,0.95874725953376494,0.36094946374035336,null,0,24.882327077938463,null,24.882327077938463,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":169.68482466067252},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,164.42297926281924,5.9691166267076872,24.853398291602119,0,0,1,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,8.6594154761831117,10.4525932927761,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,326.53543967553867,297.2303377062666,0.47265915671518749,56.461456593418973,0.95852711447913053,0.3608230512658776,null,0,24.853398291602119,null,24.853398291602119,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":169.65683612132221},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,164.36817160306498,5.9631759559496107,24.824458363992257,0,0,1,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,8.6007026100842516,10.393825094560198,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,326.43678588798099,297.12764992585141,0.47252909192831721,56.425101854307655,0.95830698764156208,0.36069619493477734,null,0,24.824458363992257,null,24.824458363992257,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":169.62885376937376},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,164.31338221253063,5.9572330103263429,24.79550735439576,0,0,1,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,8.5423724035592699,10.33538731206265,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,326.33816498501915,297.02500063167292,0.47239905891519668,56.388769396820635,0.95808687903103018,0.36056889486561816,null,0,24.79550735439576,null,24.79550735439576,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":169.60087760328511},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,164.25861108512646,5.9512878019900324,24.766545322011716,0,0,1,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,8.4844224514229705,10.277278087568739,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,326.23957695569169,296.9223898051045,0.47226905766686805,56.352459206899795,0.95786678865750141,0.36044115117703701,null,0,24.766545322011716,null,24.766545322011716,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":169.57290762151464},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,164.20385821476475,5.9453403430746956,24.737572325950879,0,0,1,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,8.4268503630607405,10.219495573808482,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,326.14102178904062,296.81981742753277,0.47213908817438061,56.316171270496682,0.95764671653093958,0.36031296398774121,null,0,24.737572325950879,null,24.737572325950879,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":169.54494382252116},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,164.14912359535984,{"$f":"V255*T255/3.413","v":5.9393906456964194},24.70858842523667,0,0,1,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$38)^B255","v":0},8.3696537623441856,10.162037933897897,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,326.04249947411176,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":296.71728348035901},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.47200915042879016},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":56.279905573574041},0.95742666266130438,0.36018433341650979,null,0,24.70858842523667,null,24.70858842523667,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":169.51698620476384},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B255,1)=F$48,F$48,IF(B255<$F$48,B255+1/12,B255))","v":16.083333333333375},164.09440722082806,5.9334387219532463,{"$f":"IF(B256>=F$48,E255,IF(D256*F$23/1000000-F$32/1000<0,0,D256*F$23/1000000-F$32/1000))","v":24.679593678804601},0,0,1,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,{"$f":"IF(B256<F$48,E256/((1+$F$38)^B256),0)","v":8.3128302875466904},{"$f":"IF(B256<F$48,($F$33/1000)/((1+$F$38)^B256),0)","v":10.10490334128062},{"$f":"IF(J256<1, B256,N255)","v":16.083333333333375},{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":325.94400999995457},296.61478794499817,0.47187924442115975,56.243662102104707,{"$f":"(1-($F$34+273)/(C256+273))/(1-($F$34+273)/($F$17+273))","v":0.95720662705855186},{"$f":"( -12.447*U256^2 + 25.389*U256 - 11.942)*V$59","v":0.36005525958219242},null,{"$f":"IF(X255>0,X255,IF(J256=0,0,B256))","v":0},{"$f":"IF(X255>0,Y255,E256)","v":24.679593678804601},null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":24.679593678804601},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":169.4890347667023},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},{"$f":"IF($AD256=7,$AE256,0)","v":0}]
[null,16.166666666666707,{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":164.03970908508779},5.9274845839251897,24.650588145502354,{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,8.2563775912596764,10.048089979669838,16.166666666666707,{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,325.84555335562209,296.51233080287903,0.4717493701425593,56.207440842071804,0.95698660973263383,0.35992574260370785,null,0,24.650588145502354,null,24.650588145502354,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":169.46108950679661},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,163.98502918205944,5.9215282436743131,24.621571884090173,0,0,1,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,8.2002933403094218,9.9915960429905457,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,325.74712953017104,296.40991203544434,0.47161952758406561,56.171241779468886,0.95676661069349944,0.35979578260004641,null,0,24.621571884090173,null,24.621571884090173,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":169.43315042350716},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,163.93036750566543,5.9155697132447278,24.592544953240832,0,0,1,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,8.1445752156741964,9.9354197353221387,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,325.64873851266179,296.30753162415073,0.47148971673676249,56.135064900299852,0.95654662995109374,0.35966537969026929,null,0,24.592544953240832,null,24.592544953240832,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":169.40521751529474},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,163.87572404983021,5.9096090046626584,24.563507411540002,0,0,1,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,8.0892209124019807,9.8795592708413142,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,325.55038029215842,296.20518955046884,0.47135993759174016,56.098910190579375,0.95632666751535733,0.35953453399350865,null,0,24.563507411540002,null,24.563507411540002,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":169.37729078062068},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,163.82109880848029,5.9036461299362895,24.534459317485442,0,0,1,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,8.0342281395282722,9.8240128737653052,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,325.45205485772857,296.10288579588291,0.47123019014009632,56.062777636331788,0.95610672339622849,0.3594032456289642,null,0,24.534459317485442,null,24.534459317485442,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":169.34937021794664},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,163.76649177554413,5.8976811010560297,24.505400729488329,0,0,1,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,7.9795946199950283,9.7687787782954238,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,325.35376219844346,296.00062034189114,0.47110047437293495,56.026667223592312,0.95588679760364059,0.35927151471590985,null,0,24.505400729488329,null,24.505400729488329,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":169.32145582573463},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,163.71190294495227,5.8917139299943093,24.476331705872255,0,0,1,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,7.9253180905693013,9.7138552285609361,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,325.25550230337814,295.89839317000553,0.47097079028136751,55.990578938406117,0.95566689014752393,0.35913934137368647,null,0,24.476331705872255,null,24.476331705872255,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":169.29354760244715},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,163.65733231063729,5.8857446287057229,24.447252304873928,0,0,1,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,7.8713963017628821,9.6592404785632286,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,325.15727516161115,295.79620426175194,0.47084113785651166,55.954512766828998,0.95544700103780522,0.35900672572170522,null,0,24.447252304873928,null,24.447252304873928,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":169.26564554654709},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,163.60277986653375,5.8797732091270669,24.418162584643355,0,0,1,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,7.8178270177522187,9.6049327921203247,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,325.05908076222482,295.69405359866994,0.47071151708949238,55.918468694926844,0.9552271302844072,0.35887366787945141,null,0,24.418162584643355,null,24.418162584643355,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":169.23774965649775},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,163.54824560657823,5.8737996831772392,24.389062603243339,0,0,1,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,7.7646080162985518,9.5509304428116728,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,324.96091909430487,295.59194116231288,0.47058192797144111,55.882446708775916,0.95500727789724882,0.35874016796647601,null,0,24.389062603243339,null,24.389062603243339,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":169.20985993076286},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,163.49372952470938,5.8678240627573652,24.359952418650124,0,0,1,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,7.7117370886688663,9.4972317139232754,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,324.86279014694094,295.48986693424797,0.47045237049349647,55.846446794462764,0.95478744388624559,0.35860622610240217,null,0,24.359952418650124,null,24.359952418650124,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":169.1819763678065},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,163.43923161486782,5.8618463597507624,24.330832088753176,0,0,1,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,7.6592120395570067,9.44383489839311,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,324.76469390922614,295.3878308960559,0.47032284464680346,55.810468938084142,0.95456762826130936,0.35847184240692265,null,0,24.330832088753176,null,24.330832088753176,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":169.15409896609319},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,163.38475187099621,5.8558665860230175,24.301701671355609,0,0,1,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,7.6070306870054285,9.3907382987568653,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,324.66663037025722,295.28583302933163,0.47019335042251414,55.774513125747433,0.95434783103234788,0.35833701699980053,null,0,24.301701671355609,null,24.301701671355609,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":169.1262277240879},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,163.33029028703922,5.8498847534218514,24.272561224173494,0,0,1,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,7.5551908623270361,9.3379402270939753,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,324.56859951913464,295.18387331568306,0.47006388781178715,55.738579343569626,0.95412805220926578,0.35820175000086629,null,0,24.272561224173494,null,24.272561224173494,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":169.09836264025594},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,163.27584685694356,5.8439008737773799,24.243410804837147,0,0,1,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,7.5036904100280752,9.2854390049739699,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,324.47060134496246,295.08195173673244,0.46993445680578833,55.702667577678397,0.95390829180196302,0.35806604153002547,null,0,24.243410804837147,null,24.243410804837147,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":169.07050371306306},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,163.22142157465791,5.8379149589018775,24.214250470889958,0,0,1,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,7.4525271877306789,9.2332329634031058,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,324.3726358368483,294.9800682741153,0.46980505739568962,55.666777814211599,0.95368854982033746,0.35792989170724643,null,0,24.214250470889958,null,24.214250470889958,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":169.04265094097542},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,163.16701443413302,5.8319270205899851,24.185080279789418,0,0,1,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,7.4016990660965405,9.1813204427713231,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,324.27470298390347,294.87822290948094,0.4696756895726702,55.630910039317143,0.95346882627428109,0.35779330065257259,null,0,24.185080279789418,null,24.185080279789418,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":169.01480432245958},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,163.11262542932164,5.8259370706186893,24.15590028890702,0,0,1,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,7.351203928750639,9.1296997927994727,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,324.176802775243,294.77641562449253,0.46954635332791578,55.595064239153487,0.95324912117368432,0.3576562684861167,null,0,24.15590028890702,null,24.15590028890702,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":168.98696385598251},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,163.05825455417855,5.819945120747219,24.126710555527758,0,0,1,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,7.3010396722052926,9.0783693724868648,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,324.07893519998544,294.67464640082653,0.46941704865261907,55.559240399888807,0.95302943452843292,0.35751879532805869,null,0,24.126710555527758,null,24.126710555527758,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":168.95912954001159},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,163.00390180266049,5.813951182717199,24.097511136850841,0,0,1,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,7.2512042057849895,9.0273275500591037,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,323.98110024725293,294.57291522017323,0.46928777553797901,55.52343850770194,0.95280976634840842,0.35738088129864787,null,0,24.097511136850841,null,24.097511136850841,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":168.93130137301461},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,162.94956716872628,5.8079552682526527,24.068302089989764,0,0,1,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,7.2016954515514362,8.9765727029162008,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,323.88329790617132,294.47122206423654,0.46915853397520163,55.487658548781724,0.95259011664348936,0.35724252651820582,null,0,24.068302089989764,null,24.068302089989764,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":168.90347935345977},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,162.89525064633671,5.8019573890599032,24.039083471971779,0,0,1,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,7.1525113442288619,8.9261032175810122,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,323.78552816587012,294.3695669147337,0.46902932395549973,55.451900509326833,0.95237048542355018,0.35710373110712051,null,0,24.039083471971779,null,24.039083471971779,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":168.8756634798157},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,162.84095222945459,5.7959575568278048,24.00985533973904,0,0,1,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,7.1036498311302179,8.8759174896479305,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,323.68779101548228,294.26794975339578,0.46890014547009212,55.416164375546799,0.95215087269846255,0.35696449518585266,null,0,24.00985533973904,null,24.00985533973904,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":168.84785375055134},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,162.78667191204477,5.7899557832274988,23.98061775014741,0,0,1,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,7.0551088720831041,8.8260139237318871,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,323.59008644414462,294.16637056196731,0.46877099851020537,55.380450133660588,0.95193127847809256,0.35682481887492856,null,0,23.98061775014741,null,23.98061775014741,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":168.82005016413618},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,162.73240968807409,5.7839520799126607,23.951370759967681,0,0,1,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,7.0068864393568244,8.7763909334176393,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,323.49241444099738,294.06482932220644,0.46864188306707183,55.344757769897797,0.95171170277230432,0.35668470229494625,null,0,23.951370759967681,null,23.951370759967681,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":168.79225271904002},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,162.6781655515114,5.7779464585194074,23.922114425885084,0,0,1,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,6.9589805175893371,8.7270469412093323,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,323.39477499518455,293.96332601588472,0.46851279913193083,55.309087270497997,0.95149214559095752,0.3565441455665731,null,0,23.922114425885084,null,23.922114425885084,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":168.76446141373304},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,162.62393949632758,5.7719389306662894,23.892848804499302,0,0,1,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,6.9113891037147583,8.6779803784803544,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,323.29716809585369,293.86186062478725,0.46838374669602839,55.273438621710795,0.95127260694390858,0.35640314881054364,null,0,23.892848804499302,null,23.892848804499302,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":168.73667624668596},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,162.56973151649547,5.765929507954386,23.863573952324892,0,0,1,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,6.8641102068914082,8.6291896854234729,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,323.1995937321559,293.76043313071273,0.46825472575061716,55.237811809795971,0.95105308684100909,0.35626171214766311,null,0,23.863573952324892,null,23.863573952324892,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":168.70889721636979},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,162.51554160598997,5.7599182019673068,23.83428992579131,0,0,1,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,6.8171418484301114,8.5806733110012434,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,323.10205189324597,293.65904351547306,0.46812573628695603,55.202206821023481,0.95083358529210793,0.35611983569880645,null,0,23.83428992579131,null,23.83428992579131,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":168.68112432125599},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,162.46136975878798,5.7539050242711207,23.804996781242565,0,0,1,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,6.770482061722821,8.532429712896711,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,323.00454256828243,293.55769176089393,0.46799677829631131,55.166623641673169,0.95061410230705001,0.3559775195849148,null,0,23.804996781242565,null,23.804996781242565,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":168.65335755981638},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,162.4072159688684,5.7478899864144832,23.77569457493783,0,0,1,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,6.7241288921718976,8.4844573574643665,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,322.90706574642718,293.45637784881421,0.4678678517699551,55.131062258035115,0.95039463789567646,0.35583476392699942,null,0,23.77569457493783,null,23.77569457493783,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":168.62559693052327},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,162.35308023021213,5.7418730999286609,23.746383363051578,0,0,1,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,6.6780803971196523,8.4367547196814119,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,322.80962141684586,293.35510176108647,0.46773895669916671,55.095522656409457,0.95017519206782464,0.35569156884614339,null,0,23.746383363051578,null,23.746383363051578,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":168.59784243184933},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,162.29896253680207,5.7358543763273833,23.717063201672843,0,0,1,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,6.6323346457780366,8.389320283099261,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,322.71220956870775,293.25386347957641,0.46761009307523155,55.06000482310634,0.94995576483332778,0.35554793446349187,null,0,23.717063201672843,null,23.717063201672843,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":168.5700940622676},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,162.24486288262312,5.7298338271071323,23.68773414680664,0,0,1,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,6.5868897191593332,8.3421525397953467,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,322.61483019118566,293.15266298616336,0.46748126088944192,55.024508744445995,0.94973635620201657,0.35540386090026754,null,0,23.68773414680664,null,23.68773414680664,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":168.54235182025161},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0]
[null,19,162.19078126166227,5.7238114637468724,23.658396254372647,0,0,1,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,6.5417437100064699,8.2952499903251837,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,322.51748327345615,293.05150026274003,0.46735246013309689,54.989034406758634,0.94951696618371684,0.35525934827775418,null,0,23.658396254372647,null,23.658396254372647,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":168.51461570427526},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,162.13671766790839,5.7177872977083029,23.629049580206441,0,0,1,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,6.496894722724404,8.248611143674669,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,322.42016880469913,292.95037529121225,0.46722369079750153,54.953581796384469,0.94929759478825115,0.35511439671731032,null,0,23.629049580206441,null,23.629049580206441,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":168.48688571281278},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,162.08267209535242,5.7117613404356788,23.599694180058613,0,0,1,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,6.4523408733113907,8.2022345172127533,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,322.32288677409838,292.84928805349955,0.46709495287396779,54.918150899673975,0.94907824202543822,0.35496900634035544,null,0,23.599694180058613,null,23.599694180058613,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":168.45916184433892},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,162.0286445379873,5.7057336033560393,23.570330109595886,0,0,1,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,6.4080802892910658,8.1561186366442424,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,322.2256371708412,292.74823853153458,0.46696624635381417,54.882741702987374,0.94885890790509253,0.35482317726838658,null,0,23.570330109595886,null,23.570330109595886,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":168.43144409732881},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,161.97463498980798,5.6997040978789837,23.54095742440002,0,0,1,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,6.3641111096443925,8.1102620359629558,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,322.12841998411841,292.64722670726337,0.46683757122836572,54.847354192694866,0.94863959243702622,0.35467690962296106,null,0,23.54095742440002,null,23.54095742440002,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":168.40373247025789},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,161.92064344481139,5.6936728353969004,23.511576179968948,0,0,1,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,6.3204314847425689,8.0646632574051225,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,322.03123520312454,292.54625256264512,0.46670892748895382,54.81198835517668,0.94842029563104602,0.35453020352570974,null,0,23.511576179968948,null,23.511576179968948,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":168.37602696160215},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,161.86666989699646,5.6876398272849276,23.482186431716563,0,0,1,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,6.2770395762799387,8.0193208514030392,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,321.93408281705769,292.4453160796528,0.46658031512691672,54.776644176823282,0.94820101749695584,0.35438305909833179,null,0,23.482186431716563,null,23.482186431716563,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":168.34832756983786},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,161.81271434036412,5.681605084900851,23.452788234972211,0,0,1,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,6.2339335572072114,7.9742333765389883,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,321.83696281511948,292.34441724027204,0.46645173413359858,54.74132164403477,0.94798175804455631,0.35423547646259107,null,0,23.452788234972211,null,23.452788234972211,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":168.32063429344177},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,161.75877676891733,5.6755686195852526,23.423381644981454,0,0,1,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,6.1911116116653861,7.929399399499415,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,321.73987518651523,292.24355602650212,0.46632318450035087,54.706020743221188,0.94776251728364269,0.35408745574032197,null,0,23.423381644981454,null,23.423381644981454,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":168.29294713089106},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,161.70485717666102,5.6695304426615349,23.393966716906149,0,0,1,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,6.1485719349198753,7.8848174950293624,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,321.64281992045386,292.14273242035551,0.46619466621853084,54.670741460802788,0.9475432952240086,0.35393899705342829,null,0,23.393966716906149,null,23.393966716906149,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":168.2652660806632},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,161.65095555760215,5.6634905654358727,23.364543505824223,0,0,1,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,6.1063127332949048,7.840486245887166,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,321.54579700614789,292.04194640385811,0.4660661792795025,54.63548378320985,0.9473240918754422,0.35379010052388005,null,0,23.364543505824223,null,23.364543505824223,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":168.23759114123618},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,161.59707190574963,5.6574489991972117,23.335112066729678,0,0,1,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,6.0643322241083553,7.7964042427993956,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,321.4488064328134,291.94119795904862,0.46593772367463643,54.600247696882064,0.94710490724772856,0.35364076627371621,null,0,23.335112066729678,null,23.335112066729678,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":168.20992231108832},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,161.5432062151144,5.6514057552173593,23.305672454533052,0,0,1,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,{"$f":"IF(B303<F$48,E303/((1+$F$38)^B303),0)","v":6.0226286356070782},7.7525700844160585,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":2.0633503786543286E-2},null,321.35184818966997,291.84048706797915,0.46580929939530952,54.565033188269297,0.94688574135064896,0.35349099442504406,null,0,23.305672454533052,null,23.305672454533052,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":168.1822595886984},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,161.48935847970935,5.6453608447509014,23.276224724060938,0,0,1,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,{"$f":"IF(B304<F$48,E304/((1+$F$38)^B304),0)","v":5.9812002069023391},7.708982377266052,20.083333333333318,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":2.0513839721501195E-2},null,321.25492226594088,291.73981371271498,0.46568090643290511,54.529840243831387,0.94666659419398047,0.35334078510003425,null,0,23.276224724060938,null,23.276224724060938,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":168.15460297254558},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,161.43552869354946,5.639314279035446,23.246768930057264,0,0,1,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,5.9400451879060716,7.6656397357128609,20.16666666666665,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":2.0394869648551313E-2},null,321.15802865085305,291.63917787533472,0.46555254477881286,54.494668850038181,0.94644746578749761,0.35319013842093455,null,0,23.246768930057264,null,23.246768930057264,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":168.12695246110934},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,161.3817168506516,5.6332660692913006,23.217305127181668,0,0,1,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,5.8991618392667444,7.6225407819105131,20.249999999999982,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":2.0276589542884485E-2},null,321.06116733363694,291.5385795379301,0.46542421442442933,54.459518993369159,0.94622835614097012,0.35303905451005091,null,0,23.217305127181668,null,23.217305127181668,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":168.09930805286976},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,161.32792294503471,5.6272162267217896,23.187833370011035,0,0,1,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,5.8585484323064057,7.5796841457597779,20.333333333333314,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":2.015899540303346E-2},null,320.96433830352652,291.43801868260567,0.46529591536115694,54.424390660313634,0.94600926526416418,0.3528875334897647,null,0,23.187833370011035,null,23.187833370011035,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":168.07166974630718},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,161.2741469707197,5.6211647625131231,23.158353713038906,0,0,1,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,5.8182032489575235,7.537068464864606,20.416666666666647,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":2.0042083250737492E-2},null,320.86754154975949,291.33749529147968,0.4651676475804048,54.389283837371238,0.94579019316684232,0.35273557548252038,null,0,23.158353713038906,null,23.158353713038906,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":168.04403753990235},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,161.22038892172947,5.615111687834422,23.128866210675547,0,0,1,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,5.778124581700367,7.494692384488828,20.499999999999979,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":1.9925849130807773E-2},null,320.77077706157706,291.23700934668307,0.46503941107358854,54.354198511050924,0.94557113985876318,0.35258318061083194,null,0,23.128866210675547,null,23.128866210675547,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":168.01641143213644},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,161.16664879208889,5.609057013837762,23.099370917248216,0,0,1,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,5.7383107335007777,7.4525545575130812,20.583333333333311,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":1.9810289110993647E-2},null,320.67404482822405,291.13656083036005,0.46491120583212991,54.319134667871793,0.94535210534968184,0.35243034899727954,null,0,23.099370917248216,null,23.099370917248216,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":167.9887914214911},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,161.11292657582487,5.6030007516582057,23.069867887001266,0,0,1,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,5.6987600177482518,7.4106536443919842,20.666666666666643,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":1.9695399281849529E-2},null,320.57734483894882,291.03614972466784,0.46478303184745712,54.284092294362722,0.94513308964934961,0.35227708076451225,null,0,23.069867887001266,null,23.069867887001266,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":167.96117750644828},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,161.05922226696626,5.5969429124138212,23.040357174096279,0,0,1,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,5.6594707581943879,7.3689883131115623,20.749999999999975,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":1.9581175756602672E-2},null,320.48067708300329,290.93577601177685,0.46465488911100478,54.249071377062421,0.94491409276751348,0.35212337603524818,null,0,23.040357174096279,null,23.040357174096279,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":167.93356968549034},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,161.00553585954395,5.5908835072055698,23.010838832611491,0,0,1,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,5.6204412888914925,7.3275572391468922,20.833333333333307,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":1.9467614671021718E-2},null,320.38404154964314,290.8354396738705,0.46452677761421418,54.214071902519265,0.94469511471391765,0.35196923493226678,null,0,23.010838832611491,null,23.010838832611491,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":167.9059679571001},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,160.95186734759079,5.5848225471176036,22.981312916543253,0,0,1,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,5.5816699541320434,7.2863591054200043,20.916666666666639,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":1.9354712183285879E-2},null,320.28743822812748,290.73514069314535,0.4643986973485324,54.179093857291832,0.94447615549830199,0.35181465757842323,null,0,22.981312916543253,null,22.981312916543253,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":167.87837231976079},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,160.89821672514159,5.5787600432169757,22.951779479804628,0,0,1,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,5.5431551083877855,7.245392602258006,20.999999999999972,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":1.924246447385506E-2},null,320.19086710771893,290.63487905181074,0.46427064830541315,54.14413722794805,0.94425721513040217,0.35165964409663431,null,0,22.951779479804628,null,22.951779479804628,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":167.85078277195598},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,160.84458398623323,5.5726960065538229,22.922238576226256,0,0,1,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,5.5048951162497346,7.2046564273514573,21.083333333333304,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":1.913086774534057E-2},null,320.09432817768385,290.53465473208922,0.4641426304763166,54.109202001065768,0.94403829361995117,0.35150419460988491,null,0,22.922238576226256,null,22.922238576226256,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":167.82319931216966},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,160.79096912490451,5.566630448161388,22.892690259556495,0,0,1,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,5.4668883523683256,7.1641492857129618,21.166666666666636,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":1.9019918222376704E-2},null,319.99782142729214,290.43446771621643,0.46401464385270902,54.074288163232836,0.94381939097667689,0.35134830924122817,null,0,22.892690259556495,null,22.892690259556495,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":167.79562193888628},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,160.73737213519621,5.5605633790559583,22.86313458346109,0,0,1,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,5.4291332013938014,7.1238698896360022,21.249999999999968,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":1.8909612151492998E-2},null,319.90134684581722,290.33431798644074,0.46388668842606312,54.039395701046544,0.94360050721030464,0.35119198811378355,null,0,22.86313458346109,null,22.86313458346109,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":167.76805065059062},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,160.68379301115115,{"$f":"V319*T319/3.413","v":5.5544948102370117},22.8335716015239,0,0,1,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$38)^B319","v":0},5.3916280579171838,7.0838169586540056,21.3333333333333,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":1.879994580098724E-2},null,319.80490442253614,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":290.23420552502387},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.46375876418785805},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":54.004524601114269},0.94338164233055533,0.35103523135074077,null,0,22.8335716015239,null,22.8335716015239,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":167.74048544576789},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B319,1)=F$48,F$48,IF(B319<$F$48,B319+1/12,B319))","v":21.416666666666632},160.6302317468141,5.5484247526870458,{"$f":"IF(B320>=F$48,E319,IF(D320*F$23/1000000-F$32/1000<0,0,D320*F$23/1000000-F$32/1000))","v":22.804001367246087},0,0,1,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,5.3543713264112167,{"$f":"IF(B320<F$48,($F$33/1000)/((1+$F$38)^B320),0)","v":7.0439892194996396},{"$f":"IF(J320<1, B320,N319)","v":21.416666666666632},{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":1.8690915460799245E-2},null,{"$f":"C320*1.8+32-F$20","v":319.70849414672944},290.13413031424011,0.46363087112957885,53.969674850052911,{"$f":"(1-($F$34+273)/(C320+273))/(1-($F$34+273)/($F$17+273))","v":0.94316279634714606},{"$f":"( -12.447*U320^2 + 25.389*U320 - 11.942)*V$59","v":0.35087803907535159},null,{"$f":"IF(X319>0,X319,IF(J320=0,0,B320))","v":0},{"$f":"IF(X319>0,Y319,E320)","v":22.804001367246087},null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":22.804001367246087},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":167.71292632290374},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},{"$f":"IF($AD320=7,$AE320,0)","v":0}]
[null,21.499999999999964,{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":160.57668833623183},5.5423532173717325,22.774423934046816,{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,5.3173614211719915,7.0043854060643316,21.499999999999964,{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":1.858251744238533E-2},null,319.61211600768132,290.03409233637683,0.46350300924271731,53.934846434489003,0.94294396926979063,0.35072041141093757,null,0,22.774423934046816,null,22.774423934046816,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":167.68537328048416},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,160.52316277345309,5.5362802152399286,22.744839355263352,0,0,1,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,5.2805967662607767,{"$f":"IF(B322<F$48,($F$33/1000)/((1+$F$38)^B322),0)","v":6.9650042593580253},21.583333333333297,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":1.8474748078593534E-2},null,319.5157699946796,289.93409157373458,0.46337517851877136,53.900039341059198,0.94272516110819859,0.3505623484808863,null,0,22.744839355263352,null,22.744839355263352,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":167.65782631699557},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,160.46965505252862,5.530205757223654,22.715247684150938,0,0,1,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,5.2440757954461024,6.9258445274691498,21.666666666666629,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":1.8367603723539551E-2},null,319.41945609701554,289.83412800862641,0.46324737894924489,53.865253556409527,0.94250637187207598,0.35040385040865379,null,0,22.715247684150938,null,22.715247684150938,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":167.6302854309248},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,160.41616516751111,5.5241298542380957,22.68564897388282,0,0,1,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,5.2077969521462286,6.8869049655248293,21.749999999999961,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":1.8261080752483397E-2},null,319.32317430398405,289.73420162337868,0.46311961052564882,53.830489067195799,0.94228760157112446,0.35024491731776081,null,0,22.68564897388282,null,22.68564897388282,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":167.60275062075911},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,160.36269311245528,5.518052517181701,22.656043277550694,0,0,1,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,5.1717586893720258,6.8481843356513066,21.833333333333293,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":1.8155175561706774E-2},null,319.22692460488355,289.63431240033049,0.46299187323949925,53.795745860083883,0.94206885021504316,0.35008554933179575,null,0,22.656043277550694,null,22.656043277550694,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":167.57522188498606},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,160.3092388814178,5.5119737569360794,22.626430648164217,0,0,1,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,5.1359594696699595,6.8096814069345877,21.916666666666625,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":1.8049884568391159E-2},null,319.13070698901606,289.53446032183365,0.46286416708231953,53.761023921748688,0.9418501178135259,0.34992574657441394,null,0,22.626430648164217,null,22.626430648164217,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":167.54769922209377},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,160.25580246845732,5.5058935843661594,22.596811138651802,0,0,1,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,5.1003977650657086,6.7713949553813206,21.999999999999957,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":1.7945204210496599E-2},null,319.03452144568723,289.43464537025307,0.46273649204563877,53.726323238875295,0.94163140437626391,0.34976550916933885,null,0,22.596811138651802,null,22.596811138651802,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":167.52018263057062},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,160.2023838676345,5.4998120103200314,22.567184801859845,0,0,1,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,5.0650720570077201,6.7333237638798726,22.08333333333329,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":1.7841130946641186E-2},null,318.93836796420612,289.33486752796631,0.46260884812099229,53.691643798158253,0.94141270991294412,0.34960483724035563,null,0,22.567184801859845,null,22.567184801859845,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":167.49267210890542},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,160.14898307301195,5.4937290456291903,22.537551690553855,0,0,1,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,5.0299808363115419,6.6954666221616526,22.166666666666622,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":1.7737661255981297E-2},null,318.84224653388554,289.23512677736403,0.46248123529992174,53.656985586301943,0.94119403443325012,0.34944373091132286,null,0,22.537551690553855,null,22.537551690553855,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":167.46516765558746},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,160.09560007865429,5.4876447011083291,22.507911857417547,0,0,1,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,4.9951226031039919,6.6578223267626235,22.249999999999954,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":1.7634791638092423E-2},null,318.74615714404177,289.13542310084949,0.46235365357397512,53.622348590020181,0.9409753779468607,0.34928219030616087,null,0,22.507911857417547,null,22.507911857417547,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":167.43766926910638},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,160.04223487862808,5.4815589875554434,22.478265355053239,0,0,1,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,4.9604958667679462,6.6203896809850571,22.333333333333286,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":1.7532518612850795E-2},null,318.65009978399456,289.0357564808387,0.46222610293470628,53.587732796036505,0.94075674046345148,0.34912021554885531,null,0,22.478265355053239,null,22.478265355053239,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":167.41017694795218},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,159.98888746700189,5.4754719157519478,22.448612235982523,0,0,1,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,4.9260991458874992,6.5831674948594809,22.416666666666618,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":1.743083872031562E-2},null,318.55407444306746,288.93612689976101,0.46209858337367565,53.553138191084429,0.94053812199269493,0.34895780676346161,null,0,22.448612235982523,null,22.448612235982523,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":167.38269069061533},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,159.93555783784623,5.4693834964625383,22.418952552645507,0,0,1,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,4.8919309681931162,6.5461545851068577,22.49999999999995,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":1.7329748520612046E-2},null,318.45808111058727,288.8365343400576,0.46197109488244942,53.51856476190639,0.94031952254425855,0.34879496407410204,null,0,22.418952552645507,null,22.418952552645507,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":167.35521049558665},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,159.88224598523362,5.4632937404352715,22.389286357401275,0,0,1,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,4.8579898705073692,6.5093497751009632,22.583333333333282,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":1.7229244593814801E-2},null,318.36211977588459,288.73697878418329,0.46184363745260054,53.48401249525503,0.94010094212780682,0.34863168760496099,null,0,22.389286357401275,null,22.389286357401275,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":167.32773636135741},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,159.82895190323856,5.4572026584015845,22.359613702527923,0,0,1,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,4.8242743986908847,6.4727518948309877,22.666666666666615,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":1.7129323539832441E-2},null,318.26619042829344,288.63746021460508,0.46171621107570754,53.449481377892255,0.93988238075300046,0.34846797748029129,null,0,22.359613702527923,null,22.359613702527923,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":167.30026828641925},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,159.77567558593748,5.4511102610764146,22.329934640223179,0,0,1,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,4.7907831075887248,6.4363597808643327,22.749999999999947,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":1.7029981978292398E-2},null,318.17029305715153,288.53797861380332,0.46158881574335536,53.41497139659009,0.9396638384294953,0.34830383382441515,null,0,22.329934640223179,null,22.329934640223179,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":167.27280626926421},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,159.72241702740882,5.4450165591579331,22.300249222603092,0,0,1,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,4.7575145609766629,6.4001722763096378,22.833333333333279,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":1.6931216548426577E-2},null,318.07442765179991,288.43853396427028,0.46146145144713518,53.380482538129343,0.93944531516694463,0.34813925676171442,null,0,22.300249222603092,null,22.300249222603092,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":167.24535030838473},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,159.66917622173304,5.4389215633278587,22.270557501703578,0,0,1,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,4.7244673315083681,6.3641882307799946,22.916666666666611,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":1.6833023908957658E-2},null,317.97859420158352,288.33912624851166,0.46133411817864439,53.346014789301023,0.93922681097499761,0.34797424641664049,null,0,22.270557501703578,null,22.270557501703578,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":167.21790040227367},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,159.61595316299247,5.4328252842513693,22.240859529479941,0,0,1,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,4.691640000662467,6.3284065003563796,22.999999999999943,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":1.6735400737986073E-2},null,317.88279269585047,288.23975544904545,0.46120681592948615,53.311568136905521,0.93900832586329963,0.34780880291371241,null,0,22.240859529479941,null,22.240859529479941,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":167.19045654942425},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,159.56274784527147,5.4267277325770582,22.211155357806732,0,0,1,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,4.6590311586899675,6.2928259475512878,23.083333333333275,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":1.663834373287762E-2},null,317.78702312395268,288.14042154840251,0.46107954469127005,53.277142567752804,0.93878985984149155,0.34764292637751198,null,0,22.211155357806732,null,22.211155357806732,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":167.16301874833019},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,159.50956026265638,5.4206289189369992,22.181445038477989,0,0,1,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,4.626639404562078,6.2574454412725773,23.166666666666607,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":1.6541849610151732E-2},null,317.69128547524554,288.04112452912625,0.46095230445561169,53.242738068662305,0.93857141291921153,0.34747661693268728,null,0,22.181445038477989,null,22.181445038477989,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":167.13558699748546},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,159.4563904092355,5.4145288539468037,22.151728623207596,0,0,1,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,4.5944633459183279,6.222263856787503,23.24999999999994,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":1.6445915105370409E-2},null,317.59557973908795,287.94186437377283,0.4608250952141329,53.208354626463063,0.938352985106093,0.34730987470395402,null,0,22.151728623207596,null,22.151728623207596,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":167.10816129538458},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,159.4032382790991,5.4084275482055775,22.122006163628996,0,0,1,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,4.5625015990148707,6.1872800756869735,23.333333333333272,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":1.6350536973027744E-2},null,317.49990590484242,287.84264106491094,0.46069791695846146,53.173992227993608,0.93813457641176679,0.34714269981609275,null,0,22.122006163628996,null,22.122006163628996,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":167.08074164052235},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,159.3501038663394,5.4023250122959885,22.092277711295566,0,0,1,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,4.5307527886732002,6.1524929858499871,23.416666666666604,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":1.6255711986440175E-2},null,317.40426396187496,287.74345458512221,0.46057076968023108,53.139650860102364,0.93791618684585787,0.34697509239394891,null,0,22.092277711295566,null,22.092277711295566,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":167.05332803139405},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,159.29698716505061,5.3962212567841741,22.062543317680152,0,0,1,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,4.4992155482289951,6.1179014814082837,23.499999999999936,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":1.6161436937637292E-2},null,317.30865389955517,287.64430491700034,0.46044365337108223,53.105330509646421,0.93769781641798922,0.34680705256243421,null,0,22.062543317680152,null,22.062543317680152,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":167.02592046649528},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,159.24388816932893,5.3901162922199219,22.03280303417597,0,0,1,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,4.4678885194815372,6.0835044627111872,23.583333333333268,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":1.6067708637253313E-2},null,317.21307570725611,287.54519204315216,0.46031656802266069,53.071031163493217,0.93747946513777958,0.34663858044652524,null,0,22.03280303417597,null,22.03280303417597,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":166.99851894432217},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,159.19080687327249,5.3840101291366,22.00305691209622,0,0,1,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,4.4367703526431468,6.049300836290648,23.6666666666666,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":1.5974523914419201E-2},null,317.11752937435455,287.44611594619681,0.46018951362661858,53.036752808519338,0.93726113301484382,0.34646967617126673,null,0,22.00305691209622,null,22.00305691209622,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":166.97112346337113},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,159.13774327098142,5.3779027780510997,21.973305002673861,0,0,1,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,4.4058597062889477,6.0152895148264847,23.749999999999932,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":1.5881879616655378E-2},null,317.02201489023059,287.34707660876597,0.46006249017461426,53.002495431610697,0.93704282005879269,0.34630033986176445,null,0,21.973305002673861,null,21.973305002673861,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":166.94373402213898},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,159.08469735655777,5.371794249464017,21.943547357062442,0,0,1,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,4.3751552473071289,5.9814694171118168,23.833333333333265,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":1.5789772609765079E-2},null,316.926532244268,287.24807401350415,0.45993549765831193,52.968259019663066,0.93682452627923263,0.346130571643193,null,0,21.943547357062442,null,21.943547357062442,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":166.91635061912302},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,159.03166912410558,5.3656845538595643,21.913784026335726,0,0,1,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,4.3446556508492407,5.9478394680186923,23.916666666666597,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":1.5698199777728333E-2},null,316.83108142585411,287.14910814306825,0.45980853606938205,52.934043559581426,0.93660625168576828,0.34596037164079257,null,0,21.913784026335726,null,21.913784026335726,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":166.88897325282085},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,158.97865856773089,5.3595737017055312,21.884015061487467,0,0,1,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,4.3143596002808211,5.9143985984639116,23.999999999999929,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":1.560715802259652E-2},null,316.73566242437965,287.0501789801275,0.45968160539950059,52.899849038280195,0.93638799628799829,0.34578973997986417,null,0,21.884015061487467,null,21.884015061487467,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":166.86160192173057},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,158.92566568154166,5.353461703453477,21.854240513432337,0,0,1,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,4.2842657871325152,5.8811457453750418,24.083333333333261,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":1.5516644264387593E-2},null,316.64027522923902,286.95128650736399,0.45955470564035023,52.865675442683369,0.93616976009551822,0.34561867678577973,null,0,21.854240513432337,null,21.854240513432337,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":166.83423662435061},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,158.87269045964783,5.3473485695385978,21.824460433005314,0,0,1,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,4.2543729110511839,5.8480798516566201,24.166666666666593,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":1.5426655440981863E-2},null,316.54491982983012,286.85243070747219,0.45942783678361937,52.831522759724322,0.93595154311792039,0.34544718218397352,null,0,21.824460433005314,null,21.824460433005314,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":166.80687735917982},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,158.8197328961613,5.3412343103797637,21.794674870961835,0,0,1,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,4.2246796797514277,5.8151998661565516,24.249999999999925,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":1.5337188508018424E-2},null,316.44959621555438,286.7536115631591,0.45930099882100223,52.79739097634598,0.93573334536479269,0.34527525629994255,null,0,21.794674870961835,null,21.794674870961835,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":166.77952412471743},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,158.76679298519591,5.335118936379625,21.76488387797832,0,0,1,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,4.195184808967479,5.7825047436326926,24.333333333333258,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":1.5248240438792136E-2},null,316.3543043758167,286.6548290571439,0.4591741917441991,52.763280079500362,0.93551516684571889,0.3451028992592548,null,0,21.76488387797832,null,21.76488387797832,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":166.75217691946307},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,158.7138707208675,5.3290024579245259,21.735087504651759,0,0,1,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,4.1658870224051654,5.7499934447196202,24.41666666666659,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":1.5159808224151253E-2},null,316.25904430002555,286.55608317215859,0.4590474155449164,52.729190056149235,0.93529700757027967,0.34493011118753847,null,0,21.735087504651759,null,21.735087504651759,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":166.72483574191682},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,158.66096609729388,5.3228848853845561,21.705285801499954,0,0,1,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,4.1367850516942957,5.7176649358955975,24.499999999999922,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":1.5071888872395609E-2},null,316.163815977593,286.45737389094768,0.45892067021486677,52.695120893263635,0.93507886754805203,0.34475689221048733,null,0,21.705285801499954,null,21.705285801499954,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":166.69750059057912},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,158.60807910859478,5.3167662291136253,21.675478818961892,0,0,1,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,4.1078776363413274,5.6855181894497129,24.583333333333254,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":1.4984479409175423E-2},null,316.06861939793464,286.35870119626793,0.45879395574576837,52.661072577824058,0.93486074678860775,0.34458324245386263,null,0,21.675478818961892,null,21.675478818961892,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":166.67017146395079},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,158.55520974889191,5.310646499449347,21.645666607397175,0,0,1,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,4.0791635236821309,5.6535521834492082,24.666666666666586,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":1.4897576877390642E-2},null,315.97345455046951,286.26006507088846,0.45866727212934549,52.627045096820268,0.93464264530151631,0.34440916204348604,null,0,21.645666607397175,null,21.645666607397175,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":166.64284836053309},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,158.50235801230895,5.3045257067131963,21.615849217086769,0,0,1,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,4.0506414688352788,5.6217659017069996,24.749999999999918,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":1.4811178337090943E-2},null,315.87832142462014,286.16146549759083,0.45854061935732821,52.593038437251437,0.93442456309634259,0.34423465110524787,null,0,21.615849217086769,null,21.615849217086769,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":166.61553127882763},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,158.44952389297151,5.2984038612104687,21.586026698232843,0,0,1,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,4.0223102346554214,5.5901583337493657,24.83333333333325,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":1.472528086537625E-2},null,315.78322000981279,286.06290245916932,0.458413997421453,52.559052586126313,0.93420650018264784,0.34405970976510153,null,0,21.586026698232843,null,21.586026698232843,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":166.5882202173365},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,158.3967073850072,5.2922809732302838,21.556199100958764,0,0,1,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,3.9941685916869694,5.5587284747838295,24.916666666666583,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":1.4639881556297845E-2},null,315.68815029547699,285.96437593843018,0.45828740631346193,52.525087530462599,0.93398845656998974,0.34388433814906727,null,0,21.556199100958764,null,21.556199100958764,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":166.56091517456207},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,158.34390848254554,5.2861570530456161,21.526366475309231,0,0,1,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,3.9662153181180555,5.5274753256672122,24.999999999999915,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":1.4554977520760079E-2},null,315.59311227104604,285.86588591819248,0.45816084602510326,52.491143257287831,0.93377043226792134,0.34370853638322679,null,0,21.526366475309231,null,21.526366475309231,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":166.53361614900717},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,{"$f":"IF($AD363=1,$AE363,0)","v":0},0,0,0,0,0,0]
[null,25.083333333333247,158.29112717971805,5.2800321109132291,21.496528871249978,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,3.938449199734694,5.4963978928738753,25.083333333333247,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":1.447056588642261E-2},null,315.49810592595651,285.76743238128688,0.45803431654813048,52.457219753638356,0.93355242728599275,0.3435323045937248,null,0,21.496528871249978,null,21.496528871249978,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":166.50632313917509},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,158.23836347065816,5.273906157073907,21.4666863386689,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,3.9108690298754558,5.4654951884641356,25.166666666666579,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":1.4386643797603259E-2},null,315.40313124964871,285.66901531055737,0.45790781787430407,52.423317006560296,0.93333444163374912,0.34335564290677617,null,0,21.4666863386689,null,21.4666863386689,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":166.47903614356943},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,158.18561734950129,5.26777920175227,21.436838927375156,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,3.8834736093860336,5.4347662300528565,25.249999999999911,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":1.430320841518137E-2},null,315.30818823156636,285.57063468885963,0.4577813499953895,52.389435003108986,0.93311647532073327,0.34317855144865678,null,0,21.436838927375156,null,21.436838927375156,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":166.4517551606942},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,158.1328888103848,5.2616512551568251,21.406986687099405,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,3.8562617465742779,5.4042100407782216,25.333333333333243,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":1.4220256916501774E-2},null,315.21327686115666,285.47229049906167,0.45765491290315857,52.355573730348794,0.93289852835648313,0.34300103034570656,null,0,21.406986687099405,null,21.406986687099405,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":166.42448018905384},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,158.080177847448,5.2555223274800706,21.377129667494302,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,{"$f":"IF(B368<F$48,E368/((1+$F$38)^B368),0)","v":3.8292322571655348},{"$f":"IF(B368<F$48,($F$33/1000)/((1+$F$38)^B368),0)","v":5.3738256492706773},25.416666666666575,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":1.4137786495279308E-2},null,315.11839712787042,285.3739827240442,0.45752850658938909,52.321733175353756,0.93268060075053272,0.34282307972433113,null,0,21.377129667494302,null,21.377129667494302,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":166.39721122715318},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,158.02748445483218,5.2493924288984122,21.347267918134129,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,3.8023839642580888,5.3436120896220594,25.499999999999908,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":1.405579436150387E-2},null,315.02354902116195,285.27571134669989,0.45740213104586419,52.287913325207171,0.93246269251241298,0.34264469971099759,null,0,21.347267918134129,null,21.347267918134129,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":166.36994827349741},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,157.97480862668058,5.2432615695722671,21.317401488515273,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,3.7757156982790057,5.3135684013548765,25.58333333333324,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":1.397427774134602E-2},null,314.92873253048907,285.1774763499339,0.45727578626437365,52.254114167001347,0.93224480365165008,0.34246589043224196,null,0,21.317401488515273,null,21.317401488515273,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":166.34269132659216},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,157.92215035713835,5.2371297596459945,21.287530428055902,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,3.7492262969400945,5.283693629391788,25.666666666666572,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":1.3893233877063151E-2},null,314.83394764531306,285.0792777166634,0.45714947223671248,52.22033568783803,0.93202693417776694,0.34228665201466058,null,0,21.287530428055902,null,21.287530428055902,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":166.31544038494343},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,157.86950964035265,5.2309970092479583,21.257654786096239,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,3.7229146051942235,5.2539868240252385,25.749999999999904,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":1.3812660026906197E-2},null,314.73919435509879,284.98111542981809,0.4570231889546818,52.186577874828373,0.93180908410028318,0.34210698458491318,null,0,21.257654786096239,null,21.257654786096239,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":166.28819544705766},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,157.81688647047253,5.2248633284905983,21.227774611898965,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,3.696779475191911,5.224447040887263,25.833333333333236,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":1.3732553465026873E-2},null,314.64447264931459,284.88298947233983,0.45689693641008872,52.152840715092594,0.93159125342871307,0.34192688826972845,null,0,21.227774611898965,null,21.227774611898965,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":166.26095651144163},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,157.76428084164905,5.2187287274703422,21.19788995464873,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,3.6708197662380098,5.1950733409194711,25.916666666666568,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":1.3652911481385459E-2},null,314.54978251743233,284.78489982718264,0.45677071459474577,52.119124195760293,0.93137344217256812,0.34174636319589535,null,0,21.19788995464873,null,21.19788995464873,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":166.23372357660256},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,157.71169274803518,5.2125932162676136,21.168000863452249,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,3.6450343447487432,5.1658647903431936,25.999999999999901,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":1.3573731381659114E-2},null,314.45512394892734,284.68684647731277,0.45664452350047186,52.085428303970133,0.9311556503413555,0.34156540949026432,null,0,21.168000863452249,null,21.168000863452249,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":166.20649664104803},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,157.65912218378583,5.206456804946999,21.138107387339048,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,3.6194220842091012,5.136820460629794,26.083333333333233,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":1.3495010487150733E-2},null,314.36049693327851,284.58882940570868,0.45651836311909139,52.051753026870074,0.93093787794457916,0.34138402727975542,null,0,21.138107387339048,null,21.138107387339048,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":166.17927570328607},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,157.6065691430579,5.2003195035571226,21.108209575260936,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,3.5939818651302597,5.107939428471159,26.166666666666565,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":1.3416746134698326E-2},null,314.26590145996823,284.49084859536111,0.45639223344243435,52.018098351617596,0.93072012499173862,0.34120221669134759,null,0,21.108209575260936,null,21.108209575260936,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":166.152060761825},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,157.55403362001022,5.1941813221307092,21.078307476092242,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,3.5687125750073796,5.0792207757503371,26.249999999999897,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":1.3338935676584913E-2},null,314.17133751848246,284.39290402927298,0.45626613446233738,51.984464265378932,0.93050239149232961,0.3410199778520866,null,0,21.078307476092242,null,21.078307476092242,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":166.12485181517371},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,157.50151560880354,5.1880422706846447,21.048401138630133,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,3.5436131082776581,5.0506635895123608,26.333333333333229,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":1.3261576480448962E-2},null,314.07680509831044,284.29499569045925,0.45614006617064179,51.950850755329952,0.93028467745584409,0.34083731088908187,null,0,21.048401138630133,null,21.048401138630133,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":166.09764886184132},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,157.4490151036006,5.1819023592198326,21.018490611593933,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,3.5186823662784588,5.0222669619352169,26.416666666666561,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":1.3184665929195321E-2},null,313.98230418894514,284.19712356194714,0.45601402855919565,51.917257808655364,0.93006698289177026,0.34065421592950162,null,0,21.018490611593933,null,21.018490611593933,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":166.07045190033742},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,157.39653209856607,5.1757615977214648,20.988575943626415,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,3.4939192572060103,4.9940299903009935,26.499999999999893,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":1.3108201420906698E-2},null,313.88783477988295,284.09928762677589,0.45588802161985226,51.883685412549255,0.92984930780959218,0.34047069310058503,null,0,20.988575943626415,null,20.988575943626415,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":166.04326092917199},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,157.34406658786656,5.1696199961588087,20.958657183292786,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,3.4693226960739585,4.965951776967179,26.583333333333226,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":1.3032180368755626E-2},null,313.79339686062389,284.00148786799707,0.45576204534447101,51.850133554214864,0.92963165221879074,0.34028674252962943,null,0,20.958657183292786,null,20.958657183292786,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":166.01607594685541},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,157.2916185656706,{"$f":"V383*T383/3.413","v":5.1634775644853352},20.928734379081305,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$38)^B383","v":0},3.4448916046724274,4.9380314293381247,26.666666666666558,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":1.2956600200916943E-2},null,313.69899042067112,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":283.90372426867407},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.45563609972491687},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":51.816602220864468},0.92941401612884167,0.34010236434399777,null,0,20.928734379081305,null,20.928734379081305,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":165.98889695189845},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B383,1)=F$48,F$48,IF(B383<$F$48,B383+1/12,B383))","v":26.74999999999989},157.23918802614872,5.1573343126387394,{"$f":"IF(B384>=F$48,E383,IF(D384*F$23/1000000-F$32/1000<0,0,D384*F$23/1000000-F$32/1000))","v":20.898807579403346},0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,3.4206249115272298,4.9102680598366755,{"$f":"IF(J384<1, B384,N383)","v":26.74999999999989},{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":1.2881458360480807E-2},null,{"$f":"C384*1.8+32-F$20","v":313.60461544953176},283.80599681188278,0.45551018475306054,51.783091399719922,{"$f":"(1-($F$34+273)/(C384+273))/(1-($F$34+273)/($F$17+273))","v":0.92919639954921851},{"$f":"( -12.447*U384^2 + 25.389*U384 - 11.942)*V$59","v":0.33991755867111523},null,{"$f":"IF(X383>0,X383,IF(J384=0,0,B384))","v":0},{"$f":"IF(X383>0,Y383,E384)","v":20.898807579403346},null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":20.898807579403346},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":165.96172394281226},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},{"$f":"IF($AD384=7,$AE384,0)","v":0}]
[null,26.833333333333222,{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":157.18677496347334},5.1511902505408669,20.868876832593124,{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,3.3965215518592529,4.8826607858759514,26.833333333333222,{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":1.2806752305366169E-2},null,313.51027193671604,283.70830548071081,0.45538430042077865,51.749601078011693,0.92897880248938913,0.33973232563846978,null,0,20.868876832593124,null,20.868876832593124,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":165.93455691810846},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,157.13437937181885,5.1450453880978637,20.838942186908319,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,3.3725804675442252,4.8552087298312863,26.916666666666554,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":1.2732479508234799E-2},null,313.41595987173798,283.61065025825803,0.45525844671995347,51.71613124297977,0.92876122495881885,0.33954666537361505,null,0,20.838942186908319,null,20.838942186908319,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":165.90739587629892},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,157.0820012453616,5.1388997352001136,20.809003690529877,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,3.3488006070725849,4.8279110190123351,26.999999999999886,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":1.2658637456405766E-2},null,313.32167924411493,283.51303112763645,0.45513262364247314,51.682681881873151,0.92854366696696911,0.33936057800416752,null,0,20.809003690529877,null,20.809003690529877,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":165.88024081589603},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,157.02964057827981,5.1327533017221949,20.779061391561704,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,3.3251809255095606,4.8007667856353269,27.083333333333218,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":1.2585223651770438E-2},null,313.22743004336769,283.41544807196988,0.45500683118023116,51.649252981949985,0.92832612852329643,0.33917406365780256,null,0,20.779061391561704,null,20.779061391561704,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":165.85309173541253},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,156.97729736475372,5.1266060975230534,20.749115338031586,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,3.3017203844556806,4.7737751667954802,27.166666666666551,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":1.2512235610707974E-2},null,313.13321225902075,283.3179010743944,0.45488106932512723,51.615844530477517,0.92810860963725461,0.33898712246226437,null,0,20.749115338031586,null,20.749115338031586,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":165.82594863336161},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,156.92497159896547,5.1204581324459006,20.719165577890635,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,3.278417952007274,4.7469353044395728,27.249999999999883,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":1.2439670864001301E-2},null,313.03902588060191,283.22039011805805,0.45475533806906648,51.582456514732144,0.92789111031829263,0.33879975454535816,null,0,20.719165577890635,null,20.719165577890635,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":165.79881150825673},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,156.87266327509914,5.1143094163182177,20.689212159013344,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,3.2552726027172971,4.7202463453386603,27.333333333333215,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":1.2367526956753569E-2},null,312.94487089764249,283.12291518612074,0.45462963740395984,51.549088921999214,0.92767363057585628,0.33861196003494992,null,0,20.689212159013344,null,20.689212159013344,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":165.77168035861189},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,156.82037238734077,5.108159958951866,20.659255129198122,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,3.2322833175564649,4.6937074410609556,27.416666666666547,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":1.2295801448305122E-2},null,312.85074729967744,283.02547626175459,0.45450396732172388,51.515741739573429,0.92745617041938699,0.33842373905897055,null,0,20.659255129198122,null,20.659255129198122,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":165.74455518294135},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,156.76809892987833,5.1020097701430105,20.629294536166896,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,3.2094490838744556,4.6673177479448587,27.499999999999879,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":1.2224491912150909E-2},null,312.75665507624507,282.92807332814374,0.45437832781428117,51.482414954758354,0.92723872985832323,0.33823509174541261,null,0,20.629294536166896,null,20.629294536166896,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":165.71743597975987},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,156.71584289690171,5.0958588596722469,20.599330427565754,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,3.1867688953615056,4.6410764270721341,27.583333333333211,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":1.2153595935858403E-2},null,312.6625942168871,282.83070636848402,0.45425271887355906,51.44910855486691,0.92702130890209844,0.33804601822233399,null,0,20.599330427565754,null,20.599330427565754,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":165.6903227475826},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,156.66360428260273,5.0897072373044701,20.569362850964296,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,3.1642417520100263,4.614982644241242,27.666666666666544,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":1.2083111120985984E-2},null,312.56856471114895,282.73337536598342,0.45412714049149189,51.41582252722057,0.92680390756014275,0.33785651861785365,null,0,20.569362850964296,null,20.569362850964296,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":165.66321548492499},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,156.61138308117521,5.0835549127890127,20.53939185385633,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,3.1418666600766496,4.5890355699408225,27.749999999999876,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":1.2013035083001803E-2},null,312.47456654857939,282.63608030386206,0.45400159266001855,51.382556859150611,0.92658652584188206,0.3376665930601514,null,0,20.53939185385633,null,20.53939185385633,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":165.63611419030298},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,156.55917928681481,5.0774018958595883,20.509417483659547,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,3.1196426320443362,4.5632343793233225,27.833333333333208,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":1.1943365451203119E-2},null,312.38059971873071,282.53882116535164,0.45387607537108438,51.349311537996613,0.92636916375673906,0.33747624167747253,null,0,20.509417483659547,null,20.509417483659547,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":165.60901886223286},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,156.5069928937192,5.0712481962343769,20.479439787715982,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,3.0975686865848262,4.5375782521787755,27.91666666666654,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":1.1874099868636077E-2},null,312.28666421115861,282.44159793369596,0.45375058861663981,51.316086551107674,0.92615182131413187,0.3372854645981247,null,0,20.479439787715982,null,20.479439787715982,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":165.58192949923136},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,156.45482389608796,5.0650938236159444,20.449458813291606,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,3.0756438485211697,4.5120663729087278,27.999999999999872,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":1.1805235992015984E-2},null,312.19276001542238,282.34441059215072,0.45362513238864105,51.282881885841789,0.92593449852347542,0.33709426195047493,null,0,20.449458813291606,null,20.449458813291606,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":165.55484609981548},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,156.4026722881226,5.0589387876913765,20.419474607576973,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,3.053867148790641,4.4866979305003092,28.083333333333204,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":1.1736771491648035E-2},null,312.09888712108472,282.24725912398361,0.45349970667905032,51.249697529565964,0.92571719539417974,0.33690263386295727,null,0,20.419474607576973,null,20.419474607576973,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":165.52776866250281},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,156.35053806402658,5.0527830981321671,20.389487217686678,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,3.0322376244076832,4.4614721185004527,28.166666666666536,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":1.1668704051348504E-2},null,312.00504551771189,282.15014351247407,0.45337431147983492,51.21653346965627,0.92549991193565173,0.33671058046406327,null,0,20.389487217686678,null,20.389487217686678,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":165.50069718581113},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,156.29842121800525,5.046626764594377,20.359496690660151,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,3.0107543184272711,4.4363881349902581,28.249999999999869,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":1.1601031368366365E-2},null,311.91123519487348,282.05306374091344,0.45324894678296818,51.183389693497674,0.92528264815729455,0.33651810188235265,null,0,20.359496690660151,null,20.359496690660151,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":165.47363166825875},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,156.24632174426591,5.0404697967185053,20.329503073460991,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,2.9894162799082675,4.4114451825594987,28.333333333333201,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":1.1533751153305417E-2},null,311.8174561421427,281.9560197926051,0.45312361258042871,51.150266188484466,0.92506540406850679,0.3363251982464408,null,0,20.329503073460991,null,20.329503073460991,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":165.44657210836434},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,156.19423963701783,5.0343122041295638,20.299506412977379,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,2.9682225638771529,4.3866424682812708,28.416666666666533,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":1.1466861130046808E-2},null,311.72370834909611,281.85901165086386,0.45299830886420117,51.117162942019263,0.92484817967868371,0.33613186968500924,null,0,20.299506412977379,null,20.299506412977379,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":165.41951850464696},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,156.14217489047218,5.0281539964371991,20.269506756022608,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,2.9471722312919821,4.3619792036867873,28.499999999999865,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":1.1400359035672056E-2},null,311.62999180531398,281.76203929901709,0.45287303562627551,51.084079941514574,0.92463097499721647,0.33593811632680171,null,0,20.269506756022608,null,20.269506756022608,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":165.39247085562602},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,156.09012749884204,5.0219951832355365,20.239504149334394,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,2.9262643490063733,4.3374546047403157,28.583333333333197,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":1.1334242620386469E-2},null,311.53630650037974,281.66510272040313,0.45274779285864725,51.051017174391035,0.92441379003349222,0.33574393830062488,null,0,20.239504149334394,null,20.239504149334394,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":165.36542915982142},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,156.03809745634243,5.0158357741032535,20.209498639575173,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,2.9054979897338473,4.3130678918142484,28.666666666666529,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":1.126850964744305E-2},null,311.44265242388042,281.56820189837271,0.45262258055331756,51.017974628078747,0.92419662479689479,0.3355493357353429,null,0,20.209498639575173,null,20.209498639575173,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":165.33839341575339},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,155.98608475719033,5.0096757786036559,20.179490273332512,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,2.8848722320123938,4.2888182896643237,28.749999999999861,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":1.1203157893066827E-2},null,311.34902956540662,281.47133681628821,0.45249739870229327,50.984952290016651,0.92397947929680291,0.33535430875988553,null,0,20.179490273332512,null,20.179490273332512,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":165.31136362194249},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,155.93408939560462,5.0035152062846775,20.149479097119091,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,2.8643861601691776,4.264705027404978,28.833333333333194,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":1.1138185146379613E-2},null,311.25543791455237,281.37450745752392,0.45237224729758668,50.951950147652724,0.92376235354259262,0.33515885750324537,null,0,20.149479097119091,null,20.149479097119091,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":165.28433977690983},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,155.88211136580608,4.9973540666787954,20.119465157372296,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,2.8440388642853973,4.2407273384848407,28.916666666666526,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":1.1073589209325215E-2},null,311.16187746091498,281.27771380546562,0.45224712633121572,50.918968188443614,0.92354524754363554,0.33496298209447395,null,0,20.119465157372296,null,20.119465157372296,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":165.25732187917677},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,155.83015066201747,4.9911923693031914,20.089448500454992,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,2.8238294401615183,4.2168844606623663,28.999999999999858,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":1.1009367896595077E-2},null,311.06834819409551,281.18095584351124,0.45212203579520377,50.886006399855319,0.92332816130929929,0.33476668266268633,null,0,20.089448500454992,null,20.089448500454992,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":165.23030992726513},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,155.77820727846347,4.9850301236596408,20.059429172654994,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,2.8037569892825163,4.1931756359816008,29.08333333333319,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":1.0945519035554343E-2},null,310.97485010369832,281.08423355507,0.45199697568157998,50.85306476936222,0.92311109484894849,0.33456995933705913,null,0,20.059429172654994,null,20.059429172654994,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":165.20330391969713},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,155.72628120937065,4.9788673392346219,20.029407220185611,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,2.7838206187834844,4.1696001107480907,29.166666666666522,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":1.0882040466168362E-2},null,310.88138317933124,280.98754692356329,0.45187194598237873,50.820143284448136,0.92289404817194221,0.3343728122468298,null,0,20.029407220185611,null,20.029407220185611,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":165.17630385499533},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,155.67437244896755,4.9727040254992989,19.999382689185538,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,2.7640194414153387,4.146157135504918,29.249999999999854,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":1.0818930040929606E-2},null,310.78794741060563,280.89089593242397,0.45174694668964016,50.787241932605497,0.92267702128763707,0.3341752415212994,null,0,19.999382689185538,null,19.999382689185538,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":165.14930973168273},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,155.62248099148457,4.966540191909508,19.969355625718798,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,2.7443525755107383,4.1228459650088807,29.333333333333186,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":1.0756185624785026E-2},null,310.69454278713624,280.79428056509687,0.45162197779540975,50.754360701335912,0.92246001420538459,0.33397724728982719,null,0,19.969355625718798,null,19.969355625718798,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":165.12232154828277},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,155.57060683115407,4.9603758479058149,19.939326075775028,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,2.7248191449502475,4.099665858206798,29.416666666666519,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":1.069380509506382E-2},null,310.60116929854138,280.69770080503821,0.45149703929173884,50.721499578149405,0.92224302693453386,0.33377882968183797,null,0,19.939326075775028,null,19.939326075775028,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":165.09533930331912},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,155.51874996221036,4.9542110029135049,19.90929408526943,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,2.7054182791286512,4.0766160782119547,29.499999999999851,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":1.063178634140562E-2},null,310.50782693444268,280.60115663571617,0.45137213117068392,50.688658550565378,0.92202605948442851,0.33357998882681406,null,0,19.90929408526943,null,19.90929408526943,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":165.06836299531599},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,155.46691037888962,4.9480456663426251,19.879259700042958,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,2.6861491129214952,4.0536958922806718,29.583333333333183,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":1.05701272656891E-2},null,310.41451568446536,280.50464804061028,0.45124725342430699,50.655837606111731,0.92180911186440972,0.33338072485430276,null,0,19.879259700042958,null,19.879259700042958,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":165.04139262279796},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,155.41508807542999,4.9418798475879777,19.849222965862324,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,2.6670107866518031,4.0309045717890211,29.666666666666515,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":1.0508825781960994E-2},null,310.32123553823806,280.40817500321225,0.45112240604467585,50.623036732325573,0.92159218408381349,0.33318103789391007,null,0,19.849222965862324,null,19.849222965862324,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":165.01442818428993},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,155.36328304607153,4.9357135560291256,19.819183928419982,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,2.6480024460569758,4.0082413922096514,29.749999999999847,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":1.0447879816365529E-2},null,310.22798648539282,280.31173750702504,0.45099758902386361,50.590255916752596,0.92137527615197246,0.33298092807530372,null,0,19.819183928419982,null,19.819183928419982,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":164.98746967831724},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,155.31149528505617,4.9295468010304644,19.789142633334514,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,2.6291232422559498,3.9857056330887688,29.833333333333179,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":1.0387287307074262E-2},null,310.13476851556516,280.21533553556333,0.45087280235394861,50.557495146947531,0.92115838807821526,0.33278039552821426,null,0,19.789142633334514,null,19.789142633334514,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":164.96051710340566},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,155.25972478662783,4.92337959194119,19.759099126150439,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,2.6103723317164538,3.9632965780232188,29.916666666666512,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":1.0327046204216333E-2},null,310.04158161839416,280.11896907235359,0.45074804602701529,50.524754410473804,0.92094151987186745,0.33257944038243376,null,0,19.759099126150439,null,19.759099126150439,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":164.93357045808128},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,155.20797154503228,4.9172119380952442,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,2.5917488762224723,3.9410135146377296,29.999999999999844,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":1.0267154469809112E-2},null,309.94842578352217,280.02263810093365,0.45062332003515287,50.492033694903682,0.92072467154224868,0.33237806276780985,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":164.90662974087061},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,{"$f":"V424*T424/3.413","v":4.9110438488115538},19.729053452337986,{"$f":"IF(B424>F$48-5,0,IF(C424 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,{"$f":"I424/(1+$F$38)^B424","v":0},0,0,30,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":309.85530100059515},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":279.92634260485329},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.45049862437045635},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":50.459332987818556},0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":164.87969495030057},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":164.85290856078052},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":164.82626934922484},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":164.79977610595168},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":164.77342763449968},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":164.74722275144794},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":164.7211602862389},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":164.69523908100388},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,{"$f":"IF(B432<F$48,E432/((1+$F$38)^B432),0)","v":0},{"$f":"IF(B432<F$48,($F$33/1000)/((1+$F$38)^B432),0)","v":0},30,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":164.66945799039175},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":164.64381588140017},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":164.61831163320963},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":164.59294413702011},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":164.56771229589043},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":164.5426150245801},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":164.51765124939377},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":164.49281990802805},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":164.46811994942087},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":164.44355033360318},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":164.41911003155295},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":164.39479802505156},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":164.37061330654231},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":164.34655487899133},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":164.3226217557505},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":164.29881296042262},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B447,1)=F$48,F$48,IF(B447<$F$48,B447+1/12,B447))","v":30},155.15623555451728,4.9110438488115538,{"$f":"IF(B448>=F$48,E447,IF(D448*F$23/1000000-F$32/1000<0,0,D448*F$23/1000000-F$32/1000))","v":19.729053452337986},0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J448<1, B448,N447)","v":30},{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,{"$f":"(1-($F$34+273)/(C448+273))/(1-($F$34+273)/($F$17+273))","v":0.92050784309867717},{"$f":"( -12.447*U448^2 + 25.389*U448 - 11.942)*V$59","v":0.3321762628142591},null,{"$f":"IF(X447>0,X447,IF(J448=0,0,B448))","v":0},{"$f":"IF(X447>0,Y447,E448)","v":19.729053452337986},null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":19.729053452337986},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":164.27512752672857},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},{"$f":"IF($AD448=7,$AE448,0)","v":0}]
[null,30,{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":155.15623555451728},4.9110438488115538,19.729053452337986,0,{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":164.25156449837661},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":164.22812292893366},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":164.20480188169867},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":164.18160042957768},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":164.15851765496117},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":164.13555264960289},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":164.1127045145009},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":164.08997235978012},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":164.06735530457692},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":164.04485247692526},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":164.02246301364463},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":164.00018606022974},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":163.97802077074175},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":163.95596630770117},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":163.93402184198251},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":163.91218655271021},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":163.89045962715636},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":163.86884026063993},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":163.8473276564273},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":163.82592102563441},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":163.80461958713045},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":163.78342256744267},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":163.76232920066289},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":163.74133872835523},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":163.72045039946511},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":163.69966347022981},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":163.67897720409005},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":163.65839087160316},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":163.63790375035717},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":163.61751512488641},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":163.59722428658816},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":163.57703053364062},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":163.55693317092195},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":163.53693150993053},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":163.51702486870624},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":163.49721257175321},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":163.47749394996305},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":163.45786834053982},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":163.43833508692566},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,{"$f":"V488*T488/3.413","v":4.9110438488115538},19.729053452337986,{"$f":"IF(B488>F$48-5,0,IF(C488 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,{"$f":"I488/(1+$F$38)^B488","v":0},0,0,30,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":309.85530100059515},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":279.92634260485329},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.45049862437045635},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":50.459332987818556},0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":163.4188935387275},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":163.39954305164505},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":163.38028298739943},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":163.36111271366312},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":163.34203160399068},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":163.32303903775059},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":163.30413440005793},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":163.28531708170794},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,{"$f":"IF(B496<F$48,E496/((1+$F$38)^B496),0)","v":0},{"$f":"IF(B496<F$48,($F$33/1000)/((1+$F$38)^B496),0)","v":0},30,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":163.26658647911074},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":163.24794199422661},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":163.22938303450252},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":163.21090901280917},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":163.19251934737929},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":163.17421346174635},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":163.15599078468446},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":163.13785075014894},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":163.11979279721766},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":163.10181637003322},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":163.08392091774601},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":163.06610589445788},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":163.04837075916652},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":163.03071497571094},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":163.01313801271721},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":162.99563934354526},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B511,1)=F$48,F$48,IF(B511<$F$48,B511+1/12,B511))","v":30},155.15623555451728,4.9110438488115538,{"$f":"IF(B512>=F$48,E511,IF(D512*F$23/1000000-F$32/1000<0,0,D512*F$23/1000000-F$32/1000))","v":19.729053452337986},0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J512<1, B512,N511)","v":30},{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,{"$f":"(1-($F$34+273)/(C512+273))/(1-($F$34+273)/($F$17+273))","v":0.92050784309867717},{"$f":"( -12.447*U512^2 + 25.389*U512 - 11.942)*V$59","v":0.3321762628142591},null,{"$f":"IF(X511>0,X511,IF(J512=0,0,B512))","v":0},{"$f":"IF(X511>0,Y511,E512)","v":19.729053452337986},null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":19.729053452337986},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":162.9782184462363},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},{"$f":"IF($AD512=7,$AE512,0)","v":0}]
[null,30,{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":155.15623555451728},4.9110438488115538,19.729053452337986,0,{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":162.96087480346088},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":162.94360790246765},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":162.92641723503289},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":162.90930229741059},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":162.89226259028337},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":162.87529761871369},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":162.85840689209618},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":162.84158992411022},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":162.8248462326732},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":162.8081753398946},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":162.79157677203042},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":162.77505005943843},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":162.75859473653361},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":162.74221034174479},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":162.72589641747118},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":162.70965251003994},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":162.6934781696641},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":162.67737295040098},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":162.66133641011123},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":162.6453681104185},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":162.62946761666922},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":162.61363449789349},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":162.59786832676585},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":162.58216867956699},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":162.56653513614586},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":162.55096727988192},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":162.53546469764845},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":162.52002697977579},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":162.50465372001534},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":162.48934451550389},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.9110438488115538,19.729053452337986,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3321762628142591,null,0,19.729053452337986,null,19.729053452337986,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":162.47409896672843},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},4117.4810900656139,4638.828514280729,{"$f":"N543","v":30},12.608480703743428]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":164.90662974087061},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.35519272755964676},null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":32.976975561835211},null,{"$f":"MIN(AA554:AA1034)","v":32.976975561835211},{"$f":"MIN(AB554:AB1034)","v":162.47409896672843}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":175},{"$f":"V554*T554/3.413","v":6.6259209419855374},{"$f":"IF(D554*H$23/1000000-H$32/1000<0,0,D554*H$23/1000000-H$32/1000)","v":50},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},null,{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":50},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":50.000000000000007},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38/12)","v":8.2850041425020712E-2},null,{"$f":"C554*1.8+32-H$20","v":345.57407700246404},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":317.13086032351958},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.4975500981445799},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":63.667599081681857},{"$f":"(1-($H$34+273)/(C554+273))/(1-($H$34+273)/($H$17+273))","v":1},{"$f":"( -12.447*U554^2 + 25.389*U554 - 11.942)*V$550","v":0.35519272755964676},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":50},null,{"$f":"IF(B554<=AA$550,E554,AA553)","v":50},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$554:C554)","v":175},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":174.94166666666666},6.6209406624459612,{"$f":"IF(B555>=H$48,E554,IF(D555*H$23/1000000-H$32/1000<0,0,D555*H$23/1000000-H$32/1000))","v":49.957363800138197},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":49.676485727499553},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":49.718882211477037},8.3333333333333329E-2,{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":345.46907700246402},317.02063181686719,0.49741392592938721,63.626818404777737,{"$f":"(1-($H$34+273)/(C555+273))/(1-($H$34+273)/($H$17+273))","v":0.99977664389697207},{"$f":"( -12.447*U555^2 + 25.389*U555 - 11.942)*V$550","v":0.35515323644143165},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":49.957363800138197},null,49.957363800138197,{"$f":"IF(J555=0,1,1000)*AVERAGE(C$554:C555)","v":174.97083333333333},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},0,{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":174.88335277777779},6.6159557752735472,{"$f":"IF(B556>=H$48,E555,IF(D556*H$23/1000000-H$32/1000<0,0,D556*H$23/1000000-H$32/1000))","v":49.914688154306951},0,{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},0,0,{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":49.354989731794447},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":49.439344967174549},0.16666666666666666,{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,345.36411200246408,316.91044554474286,0.49727778729777944,63.586062834773344,0.99955330409426502,0.35511330713591749,null,0,49.914688154306951,null,49.914688154306951,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$554:C556)","v":174.94167314814817},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,174.82505832685186,6.6109662954308845,49.871973190601068,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,49.035499889755357,49.161379380710621,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,345.2591819907974,316.80030148558649,0.49714168223929095,63.545332355446106,0.99932998060250533,0.35507293974160548,null,0,49.871973190601068,null,49.871973190601068,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$554:C557)","v":174.91251944282408},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.76678330740958,6.6059722378599988,49.829219036939293,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,48.718004147953266,48.884976615665742,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,345.1542869558013,316.69019961785557,0.49700561074346589,63.504626950585987,0.99910667343231574,0.35503213435707193,null,0,49.829219036939293,null,49.829219036939293,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$554:C558)","v":174.88337221574119},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.70852771297379,6.600973617482536,49.786425821065933,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,48.402490522282207,48.610127885301885,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,345.04942688581684,316.58013992002554,0.49686957279985705,63.463946603996447,0.99888338259431575,0.35499089108097148,null,0,49.786425821065933,null,49.786425821065933,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$554:C559)","v":174.85423146527992},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.65029153706948,6.5959704491996076,49.74359367054948,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,48.088947097581098,48.336824452283189,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,344.94460176918909,316.47012237058925,0.49673356839802724,63.423291299493371,0.99866010809912142,0.35494921001203367,null,0,49.74359367054948,null,49.74359367054948,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$554:C560)","v":174.82509718982129},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.5920747732238,6.5909627478918607,49.700722712783232,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,47.777362027259308,48.065057628398201,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,344.83981159426691,316.36014694805681,0.49659759752754812,63.382661020905289,0.99843684995734516,0.35490709124906394,null,0,49.700722712783232,null,49.700722712783232,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$554:C561)","v":174.79596938774662},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.53387741496607,6.5859505284196027,49.657813074986358,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,47.467723532924587,47.794818774283726,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,344.73505634940295,316.25021363095618,0.49646166017800081,63.342055752073776,0.99821360817959726,0.3548645348909471,null,0,49.657813074986358,null,49.657813074986358,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$554:C562)","v":174.76684805743767},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,174.47569945582777,6.5809338056226245,49.61486488420239,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,47.160019904010319,47.526099299150061,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,344.630336022954,316.14032239783285,0.49632575633897552,63.301475476853341,0.99799038277648322,0.35482154103663743,null,0,49.61486488420239,null,49.61486488420239,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$554:C563)","v":174.73773319727667},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.41754088934249,6.5759125943204442,49.571878267301308,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,46.854239497408159,47.258890660508065,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,344.52565060328055,316.03047322724973,0.49618988600007202,63.260920179110997,0.99776717375860524,0.35477810978517249,null,0,49.571878267301308,null,49.571878267301308,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$554:C564)","v":174.70862480564631},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.35940170904604,6.5708869093120974,49.528853350977727,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,46.550370737098717,46.993184363897441,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,344.42100007874694,315.92066609778703,0.49605404915089918,63.220389842726462,0.9975439811365634,0.35473424123565983,null,0,49.528853350977727,null,49.528853350977727,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$554:C565)","v":174.67952288092962},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,174.30128190847637,6.5658567653763589,49.485790261752811,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,46.24840211378767,46.728971962616825,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,344.31638443772152,315.8109009880427,0.49591824578107496,63.179884451592471,0.99732080492095321,0.35468993548728589,null,0,49.485790261752811,null,49.485790261752811,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$554:C566)","v":174.65042742151016},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.24318148117354,6.5608221772716533,49.44268912597353,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,45.948322184541198,46.466245057455176,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,344.21180366857641,315.70117787663168,0.49578247588022656,63.139403989614152,0.9970976451223672,0.35464519263931349,null,0,49.44268912597353,null,49.44268912597353,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$554:C567)","v":174.62133842577182},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,174.18510042067982,6.5557831597360723,49.399550069812761,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,45.650119572424003,46.204995296424812,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,344.10725775968774,315.59149674218679,0.4956467394379907,63.098948440709535,0.99687450175139458,0.35460001279107861,null,0,49.399550069812761,null,49.399550069812761,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$554:C568)","v":174.59225589209899},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,174.12703872053959,6.5507397274874775,49.356373219270182,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,45.353782966139939,45.945214374495905,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,344.00274669943531,315.48185756335806,0.49551103644401279,63.058517788809553,0.99665137481862087,0.35455439604199485,null,0,49.356373219270182,null,49.356373219270182,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$554:C569)","v":174.56317981887653},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,174.06899637429942,6.5456918952233805,49.313158700171286,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,45.059301119672639,45.686894033332464,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,343.89827047620298,315.37226031881249,0.49537536688794764,63.018112017857192,0.99642826433462883,0.35450834249155028,null,0,49.313158700171286,null,49.313158700171286,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$554:C570)","v":174.53411020448965},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,174.010973375508,6.5406396776211846,49.269906638169395,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,44.766662851930803,45.430026061029793,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,343.79382907837845,315.262704987235,0.49523973075945932,62.977731111808765,0.99620517030999667,0.35446185223931231,null,0,49.269906638169395,null,49.269906638169395,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$554:C571)","v":174.50504704732398},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.95296971771617,6.5355830893378881,49.226617158743139,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,44.475857046390985,45.174602291853439,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,343.68942249435315,315.15319154732731,0.49510412804822085,62.937375054632696,0.99598209275530092,0.35441492538491742,null,0,49.226617158743139,null,49.226617158743139,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$554:C572)","v":174.47599034576569},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.89498539447695,6.5305221450104547,49.183290387199662,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,44.186872650747567,44.92061460597963,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,343.58505071252256,315.04371997780879,0.49496855874391427,62.897043830310537,0.99575903168111324,0.35436756202808389,null,0,49.183290387199662,null,49.183290387199662,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$554:C573)","v":174.44694009820125},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.83702039934545,6.5254568592555282,49.139926448672114,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,43.899698676559154,44.668054929237123,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,343.48071372128584,314.93429025741568,0.49483302283623093,62.85673742283592,0.99553598709800217,0.35431976226860129,null,0,49.139926448672114,null,49.139926448672114,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$554:C574)","v":174.41789630301764},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.77907472587901,6.5203872466696566,49.096525468121641,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,43.61432419890091,44.416915232850528,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,343.37641150904625,314.82490236490185,0.49469752031487119,62.816455816215552,0.99531295901653383,0.35427152620633573,null,0,49.096525468121641,null,49.096525468121641,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$554:C575)","v":174.38885895860224},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.72114836763706,6.5153133218292263,49.053087570336736,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,43.330738356016269,44.167187533185107,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,343.27214406421075,314.71555627903808,0.4945620511695446,62.776198994468331,0.99508994744726931,0.35422285394123004,null,0,49.053087570336736,null,49.053087570336736,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$554:C576)","v":174.35982806334289},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.66324131818118,6.5102350992905036,49.009612879933698,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,43.048930348971346,43.918863891492947,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,343.16791137519016,314.60625197861248,0.49442661538996951,62.735966941626032,0.99486695240076817,0.35417374557330111,null,0,49.009612879933698,null,49.009612879933698,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$554:C577)","v":174.33080361562781},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.60535357107511,6.5051525935896608,48.966101521356769,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,42.768889441310826,43.671936413660589,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,343.06371343039928,314.49698944243039,0.49429121296587347,62.695759641732934,0.99464397388758474,0.35412420120264193,null,0,48.966101521356769,null,48.966101521356769,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$554:C578)","v":174.30178561384571},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.54748511988475,6.500065819242721,48.922553618877693,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,42.490604958715153,43.4263972499581,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,342.9595502182566,314.38776864931395,0.49415584388699269,62.655577078845681,0.99442101191827126,0.35407422092941832,null,0,48.922553618877693,null,48.922553618877693,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$554:C579)","v":174.27277405638569},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.48963595817813,6.4949747907457107,48.878969296597042,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,42.214066288660909,43.182238594789538,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,342.85542172718465,314.27858957810281,0.49402050814307313,62.615419237033507,0.99419806650337628,0.3540238048538748,null,0,48.878969296597042,null,48.878969296597042,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$554:C580)","v":174.24376894163726},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.43180607952542,6.4898795225745936,48.835348678443602,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,41.939262880081237,42.939452686444767,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,342.75132794560977,314.16945220765359,0.49388520572386935,62.575286100378236,0.99397513765344447,0.35397295307632964,null,0,48.835348678443602,null,48.835348678443602,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$554:C581)","v":174.21477026799042},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,173.37399547749891,6.4847800291852868,48.791691888174576,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,41.666184243028759,42.698031806852768,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,342.64726886196206,314.06035651683987,0.49374993661914451,62.53517765297417,0.99375222537901742,0.35392166569717515,null,0,48.791691888174576,null,48.791691888174576,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$554:C582)","v":174.18577803383556},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,173.31620414567308,6.4796763250136991,48.747999049375856,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,41.394819948340192,42.457968281336257,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,342.54324446467558,313.9513024845524,0.49361470081867137,62.495093878928003,0.99352932969063323,0.35386994281687922,null,0,48.747999049375856,null,48.747999049375856,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$554:C583)","v":174.15679223756348},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,173.25843207762452,6.4745684244757493,48.704270285462179,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,41.125159627302594,42.219254478367702,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,342.43925474218815,313.84229008969874,0.49347949831223109,62.455034762358878,0.99330645059882716,0.35381778453598478,null,0,48.704270285462179,null,48.704270285462179,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$554:C584)","v":174.12781287756545},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,173.20067926693199,6.4694563419674278,48.660505719677715,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,40.85719297132168,41.981882809326763,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,342.33529968294164,313.73331931120384,0.49334432908961429,62.415000287398556,0.99308358811412967,0.35376519095511055,null,0,48.660505719677715,null,48.660505719677715,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$554:C585)","v":174.09883995223313},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,173.14294570717635,6.4643400918647647,48.616705475095735,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,40.590909731591005,41.745845728258985,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,342.23137927538147,313.62439012800928,0.49320919314061989,62.374990438191134,0.99286074224706977,0.35371216217495038,null,0,48.616705475095735,null,48.616705475095735,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$554:C586)","v":174.06987345995867},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,173.08523139194062,6.4592196885238211,48.572869674618538,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,40.326299718763117,41.511135731636003,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,342.12749350795718,313.51550251907389,0.4930740904550564,62.335005198893128,0.99263791300817106,0.35365869829627056,null,0,48.572869674618538,null,48.572869674618538,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$554:C587)","v":174.04091339913461},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,173.02753631480999,6.4540951462807543,48.528998440978071,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,40.063352802622909,41.277745358116917,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,342.02364236912206,313.40665646337311,0.49293902102274051,62.295044553673449,0.99241510040795533,0.35360479941991252,null,0,48.528998440978071,null,48.528998440978071,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$554:C588)","v":174.01195976815393},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.96986046937172,6.4489664794518786,48.48509189673635,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,39.802058911762437,41.04566718831115,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,341.91982584733313,313.29785193989932,0.49280398483349824,62.255108486713226,0.99219230445693962,0.35355046564679593,null,0,48.48509189673635,null,48.48509189673635,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$554:C589)","v":173.98301256540995},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.91220384921527,6.4438337023335945,48.441150164284956,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,39.542408033256748,40.814893844542596,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,341.81604393105152,313.18908892766228,0.49266898187716474,62.215196982206265,0.99196952516563852,0.35349569707791112,null,0,48.441150164284956,null,48.441150164284956,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$554:C590)","v":173.95407178929659},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.8545664479322,6.4386968292024971,48.397173365845887,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,39.284390212342338,40.585417990615049,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,341.71229660874201,313.08036740568815,0.492534012143583,62.175310024358822,0.9917467625445624,0.3534404938143248,null,0,48.397173365845887,null,48.397173365845887,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$554:C591)","v":173.92513743820805},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.79694825911622,6.4335558743152976,48.353161623470925,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,39.027995552096115,40.357232331579006,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,341.60858386887327,312.97168735301995,0.49239907562260593,62.135447597388918,0.99152401660421929,0.35338485595717872,null,0,48.353161623470925,null,48.353161623470925,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$554:C592)","v":173.89620951053902},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.73934927636319,6.4284108519089367,48.309115059042597,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,38.773214213117299,40.130329613499775,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,341.5049056999178,312.86304874871769,0.49226417230409464,62.095609685527421,0.99130128735511303,0.35332878360768843,null,0,48.309115059042597,null,48.309115059042597,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$554:C593)","v":173.86728800468464},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.68176949327108,6.4232617762005724,48.265033794274061,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,38.520036413210036,39.904702623226882,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,341.40126209035196,312.75445157185817,0.492129302177919,62.055796273017478,0.99107857480774386,0.35327227686714463,null,0,48.265033794274061,null,48.265033794274061,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$554:C594)","v":173.83837291904038},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.62420890344001,6.4181086613875378,48.220917950708774,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,38.268452427067487,39.680344188164717,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,341.29765302865604,312.645895801535,0.49199446523395812,62.016007344114371,0.99085587897260941,0.3532153358369105,null,0,48.220917950708774,null,48.220917950708774,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$554:C595)","v":173.8094642520023},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,172.56666750047219,6.4129515216474742,48.176767649721597,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,38.018452585958649,39.457247176044568,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,341.19407850331402,312.53738141685835,0.49185966146209942,61.976242883085661,0.99063319986020248,0.35315796061842691,null,0,48.176767649721597,null,48.176767649721597,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$554:C596)","v":173.7805620019667},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,172.50914527797204,6.4077903711382014,48.132583012517706,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,37.770027277415132,39.235404494697896,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,341.09053850281373,312.42890839695519,0.49172489085223942,61.936502874211101,0.99041053748101415,0.35310015131320477,null,0,48.132583012517706,null,48.132583012517706,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$554:C597)","v":173.75166616733048},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,172.45164222954605,6.4026252239979744,48.088364160134759,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,37.523166944921932,39.01480909183082,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,340.98703301564694,312.32047672096945,0.49159015339428286,61.896787301783206,0.9901878918455308,0.35304190802283431,null,0,48.088364160134759,null,48.088364160134759,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$554:C598)","v":173.72277674649084},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,172.39415834880288,6.3974560943452046,48.044111213440566,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,37.277862087606465,38.795453954799996,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,340.88356203030924,312.21208636806148,0.49145544907814404,61.857096150106031,0.98996526296423593,0.35298323084897604,null,0,48.044111213440566,null,48.044111213440566,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$554:C599)","v":173.69389373784546},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,172.33669362935328,6.3922829962787207,47.999824293135276,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,37.03410325993255,38.577332110389634,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,340.78012553529993,312.1037373174085,0.49132077789374501,61.817429403496561,0.98974265084760948,0.35292411989336542,null,0,47.999824293135276,null,47.999824293135276,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$554:C600)","v":173.66501713979241},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,172.27924806481016,6.3871059438776641,47.955503519750486,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,36.791881071393675,38.360436624589852,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,340.67672351912233,311.99542954820419,0.49118613983101739,61.777787046283322,0.98952005550612832,0.35286457525781428,null,0,47.955503519750486,null,47.955503519750486,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$554:C601)","v":173.63614695073031},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,172.22182164878856,6.381924951201527,47.911149013649599,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,36.551186186208774,38.144760602376252,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,340.57335597028344,311.8871630396589,0.491051534879901,61.738169062807401,0.98929747695026471,0.35280459704420569,null,0,47.911149013649599,null,47.911149013649599,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$554:C602)","v":173.60728316905804},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,172.16441437490565,6.3767400322902299,47.866760895028428,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,36.312009323019716,37.930297187490694,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,340.47002287729418,311.77893777099985,0.4909169630303441,61.698575437422363,0.98907491519048818,0.35274418535449736,null,0,47.866760895028428,null,47.866760895028428,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$554:C603)","v":173.57842579317497},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,172.10702623678068,6.3715512011640536,47.822339283914687,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,36.074341254589569,37.717039562223363,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,340.36672422866928,311.67075372147042,0.4907824242723044,61.659006154493198,0.98885237023726613,0.35268334029072307,null,0,47.822339283914687,null,47.822339283914687,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$554:C604)","v":173.54957482148097},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,172.0496572280351,6.3663584718237374,47.777884300168772,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,35.838172807503341,37.504980947196053,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,340.26346001292723,311.5626108703309,0.49064791859574747,61.619461198397687,0.98862984210106009,0.35262206195498874,null,0,47.777884300168772,null,47.777884300168772,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$554:C605)","v":173.52073025237627},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.99230734229243,6.3611618582504228,47.733396063483326,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,35.603494861869351,37.294114601146617,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,340.16023021859041,311.45450919685788,0.49051344599064778,61.579940553525518,0.98840733079232956,0.35256035044947337,null,0,47.733396063483326,null,47.733396063483326,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$554:C606)","v":173.49189208426145},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.93497657317835,6.3559613744057648,47.688874693384143,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,35.370298351023187,37.084433820714686,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,340.05703483418506,311.34644868034474,0.49037900644698845,61.540444204278629,0.98818483632153087,0.35249820587643182,null,0,47.688874693384143,null,47.688874693384143,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$554:C607)","v":173.46306031553772},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.87766491432063,6.3507570342318784,47.644320309229734,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,35.138574261232108,36.875931940228575,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,339.95387384824119,311.23842930010107,0.4902445999547615,61.500972135070725,0.98796235869911564,0.35243562833819381,null,0,47.644320309229734,null,47.644320309229734,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$554:C608)","v":173.43423494460649},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.82037235934919,6.3455488516513316,47.59973303021129,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,34.908313631401342,36.668602331493361,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,339.85074724929257,311.13045103545312,0.49011022650396657,61.461524330328189,0.98773989793553307,0.35237261793715668,null,0,47.59973303021129,null,47.59973303021129,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$554:C609)","v":173.40541596986972},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,171.76309890189609,6.3403368405672627,47.555112975353651,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,34.67950755278261,36.462438403580215,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,339.74765502587701,311.02251386574369,0.48997588608461323,61.422100774488939,0.98751745404122881,0.35230917477579743,null,0,47.555112975353651,null,47.555112975353651,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$554:C610)","v":173.37660338972984},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,171.70584453559547,6.3351210148633621,47.510460263515164,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,34.452147168683318,36.257433602616821,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,339.6445971665359,310.91461777033169,0.48984157868671835,61.382701452003346,0.98729502702664429,0.35224529895666529,null,0,47.510460263515164,null,47.510460263515164,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$554:C611)","v":173.34779720258962},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,171.64860925408362,6.3299013884038562,47.465775013387542,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,34.226223674177291,36.053581411579096,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,339.54157365981456,310.80676272859262,0.48970730430030823,61.343326347333431,0.98707261690221881,0.35218099058238422,null,0,47.465775013387542,null,47.465775013387542,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$554:C612)","v":173.31899740685222},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,171.59139305099893,6.3246779750335245,47.421057343496024,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,34.001728315817211,35.850875350083982,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,339.4385844942621,310.69894871991852,0.48957306291541697,61.303975444953863,0.98685022367838671,0.35211624975564687,null,0,47.421057343496024,null,47.421057343496024,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$554:C613)","v":173.29020400092134},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,171.53419591998193,6.3194507885778073,47.37630737220028,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,33.778652391349027,35.64930897418342,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,339.33562965843151,310.5911757237177,0.48943885452208785,61.26464872935091,0.98662784736557962,0.3520510765792253,null,0,47.37630737220028,null,47.37630737220028,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$554:C614)","v":173.261416983201},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,171.47701785467527,6.314219842842677,47.331525217693297,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,33.556987249426484,35.448875876159526,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,339.23270914087954,310.48344371941477,0.4893046791103724,61.225346185022858,0.98640548797422622,0.35198547115596041,null,0,47.331525217693297,null,47.331525217693297,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$554:C615)","v":173.23263635209577},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,171.41985884872372,6.3089851516148032,47.286710998002846,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,33.336724289328899,35.249569684320903,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,339.12982293016677,310.37575268645048,0.48917053667033022,61.186067796480074,0.98618314551475084,0.35191943358876954,null,0,47.286710998002846,null,47.286710998002846,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$554:C616)","v":173.20386210601049},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,171.36271889577415,6.3037467286615154,47.241864830991105,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,33.117854960679111,35.051384062800054,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,339.02697101485751,310.26810260428243,0.48903642719203005,61.14681354824512,0.98596081999757479,0.35185296398064247,null,0,47.241864830991105,null,47.241864830991105,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$554:C617)","v":173.17509424335054},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,171.30559798947556,{"$f":"V618*T618/3.413","v":6.298504587730787},47.19698683435454,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,{"$f":"I618/(1+$H$38)^B618","v":0},32.90037076316311,34.85431271135198,{"$f":"IF(J618<1, B618,N617)","v":5.3333333333333313},{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,338.92415338352004,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":310.16049345238406},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.48890235066554871},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":61.107583424852237},0.98573851143311553,0.35178606243464217,null,0,47.19698683435454,null,{"$f":"IF(B618<=AA$550,E618,AA617)","v":47.19698683435454},{"$f":"IF(J618=0,1,1000)*AVERAGE(C$554:C618)","v":173.14633276252169},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},{"$f":"IF((F618+G618)=0,0,B618)","v":0},0,0,0,0,0,0,0]
[null,5.4166666666666643,171.24849612347907,6.2932587425512523,47.152077125624068,{"$f":"IF(B619>H$48-5,0,IF(C619 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":0},0,32.684263246251227,34.658349365153917,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":338.82137002472638},310.05292521024523,0.48876830708097146,61.068377410847802,{"$f":"(1-($H$34+273)/(C619+273))/(1-($H$34+273)/($H$17+273))","v":0.98551621983178728},{"$f":"( -12.447*U619^2 + 25.389*U619 - 11.942)*V$550","v":0.35171872905390228},null,{"$f":"IF(X618>0,X618,IF(J619=0,0,B619))","v":0},{"$f":"IF(X618>0,Y618,E619)","v":47.152077125624068},null,47.152077125624068,{"$f":"IF(J619=0,1,1000)*AVERAGE(C$554:C619)","v":173.11757766193014},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},0,{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":171.19141329143793},6.2880092068323723,{"$f":"IF(B620>=H$48,E619,IF(D620*H$23/1000000-H$32/1000<0,0,D620*H$23/1000000-H$32/1000))","v":47.107135822166462},0,{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},0,0,{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":32.469524008921752},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":34.463487794606145},5.4999999999999973,{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,338.71862092705231,309.94539785737209,0.48863429642839235,61.029195490789988,0.98529394520400104,0.3516509639416367,null,0,47.107135822166462,null,47.107135822166462,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$554:C620)","v":173.08882893998248},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,171.13434948700746,6.2827559942641935,47.062163041182281,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,32.256144699383505,34.26972180513399,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,338.61590607907749,309.83791137328677,0.48850031869791316,60.990037649249075,0.98507168756016417,0.35158276720112347,null,0,47.062163041182281,null,47.062163041182281,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$554:C621)","v":173.06008659508578},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,171.07730470384513,6.2774991185176079,47.017158899708093,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,32.044117014802794,34.077045236990855,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,338.5132254693853,309.73046573752794,0.48836637387964471,60.950903870807139,0.98484944691067999,0.35151413893571964,null,0,47.017158899708093,null,47.017158899708093,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$554:C622)","v":173.03135062564752},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,171.02027893561052,6.2722385932442739,46.972123514615831,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,31.833432701029906,33.885451965062458,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,338.41057908656296,309.62306092965025,0.4882324619637059,60.911794140058248,0.98462722326594954,0.35144507924885487,null,0,46.972123514615831,null,46.972123514615831,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$554:C623)","v":173.00262103007557},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,170.96327217596533,6.2669744320766112,46.927057002612713,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,31.624083552327303,33.694935898672064,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,338.30796691920165,309.51569692922465,0.48809858294022407,60.872708441608381,0.98440501663636926,0.35137558824402998,null,0,46.927057002612713,null,46.927057002612713,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$554:C624)","v":172.97389780677821},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,170.90628441857334,6.2617066486278334,46.881959480241541,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,31.41606141109958,33.505490981386906,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,338.20538895589607,309.40837371583814,0.487964736799335,60.833646760075311,0.98418282703233229,0.35130566602481839,null,0,46.881959480241541,null,46.881959480241541,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$554:C625)","v":172.94518095416427},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,170.84931565710048,6.25643525649203,46.836831063881377,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,31.20935816762503,33.317111190825635,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,338.10284518524492,309.30109126909377,0.48783092353118268,60.794609080088605,0.98396065446422898,0.35123531269486991,null,0,46.836831063881377,null,46.836831063881377,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$554:C626)","v":172.91647047064285},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,170.79236588521479,6.25116026924408,46.791671869746828,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,31.003965759787679,33.129790538466857,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,338.00033559585069,309.19384956861091,0.48769714312591944,60.755595386289997,0.98373849894244569,0.35116452835790185,null,0,46.791671869746828,null,46.791671869746828,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$554:C627)","v":172.88776635462355},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,170.7354350965864,6.2458817004397584,46.746482013888965,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,30.799876172811832,32.943523069458799,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,337.89786017631957,309.08664859402484,0.48756339557370615,60.7166056633327,0.98351636047736501,0.35109331311770842,null,0,46.746482013888965,null,46.746482013888965,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$554:C628)","v":172.85906860451638},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,170.67852328488755,6.2405995636157234,46.701261612195189,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,30.597081438997282,32.758302862429964,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,337.79541891526162,308.97948832498696,0.48742968086471178,60.677639895881953,0.98329423907936653,0.35102166707815524,null,0,46.701261612195189,null,46.701261612195189,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$554:C629)","v":172.8303772187318},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,170.62163044379258,6.2353138722895647,46.656010780389664,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,30.395573637456277,32.574124029300926,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,337.69301180129071,308.87236874116479,0.48729599898911352,60.6386980686149,0.98307213475882593,0.35094959034318174,null,0,46.656010780389664,null,46.656010780389664,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$554:C630)","v":172.80169219568063},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,170.56475656697799,6.2300246399597059,46.61072963403246,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,30.195344893851026,32.390980715097129,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,337.59063882302445,308.76528982224158,0.48716234993709701,60.599780166220114,0.98285004752611627,0.35087708301679721,null,0,46.61072963403246,null,46.61072963403246,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$554:C631)","v":172.77301353377419},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,170.50790164812233,6.224731880105586,46.565418288521123,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,29.996387380134166,32.208867097762763,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,337.48829996908421,308.65825154791696,0.48702873369885619,60.560886173398302,0.98262797739160601,0.35080414520308567,null,0,46.565418288521123,null,46.565418288521123,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$554:C632)","v":172.74434123142419},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,170.45106568090628,6.2194356061876208,46.520076859090359,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,29.798693314289309,32.027777387975696,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,337.38599522809534,308.55125389790646,0.48689515026459312,60.522016074861966,0.98240592436566043,0.3507307770062047,null,0,46.520076859090359,null,46.520076859090359,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$554:C633)","v":172.71567528704273},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,170.39424865901265,6.2141358316471127,46.474705460811222,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,29.602254960072713,31.847705828963427,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,337.28372458868682,308.44429685194126,0.48676159962451809,60.483169855335035,0.98218388845864202,0.35065697853038086,null,0,46.474705460811222,null,46.474705460811222,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$554:C634)","v":172.68701569904235},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,170.33745057612632,6.208832569906467,46.429304208592988,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,29.407064626757943,31.668646696320057,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,337.1814880394914,308.33738038976895,0.48662808176884981,60.444347499553572,0.98196186968090915,0.35058274987991694,null,0,46.429304208592988,null,46.429304208592988,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$554:C635)","v":172.65836246583606},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,170.28067142593429,6.2035258343690352,46.383873217181822,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,29.213114668879879,31.490594297824366,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,337.07928556914578,308.23050449115271,0.48649459668781497,60.405548992265096,0.98173986804281643,0.35050809115918574,null,0,46.383873217181822,null,46.383873217181822,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$554:C636)","v":172.62971558583726},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,170.22391120212563,6.1982156384191773,46.338412601161323,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,29.020397485981235,31.313542973258794,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,336.97711716629021,308.12366913587158,0.48636114437164862,60.366774318228778,0.98151788355471503,0.35043300247263148,null,0,46.338412601161323,null,46.338412601161323,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$554:C637)","v":172.60107505745972},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,170.16716989839159,6.1929019954224298,46.292922474953897,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,28.828905522360934,31.13748709422957,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,336.87498281956891,308.01687430372078,0.48622772481059379,60.328023462215953,0.98129591622695356,0.35035748392477462,null,0,46.292922474953897,null,46.292922474953897,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$554:C638)","v":172.57244087911775},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,170.11044750842547,6.1875849187252694,46.247402952818817,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,28.638631266821704,30.962421063987723,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,336.77288251762991,307.91011997451119,0.48609433799490215,60.289296409009097,0.98107396606987596,0.35028153562020375,null,0,46.247402952818817,null,46.247402952818817,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$554:C639)","v":172.54381304922597},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,170.05374402592267,6.1822644216553444,46.201854148854146,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,28.449567252421442,30.788339317251218,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,336.67081624912487,307.80340612806953,0.48596098391483294,60.250593143402739,0.98085203309382374,0.35020515766358201,null,0,46.201854148854146,null,46.201854148854146,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$554:C640)","v":172.51519156619949},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,169.99705944458071,6.1769405175214187,46.156276176996272,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,28.261706056224394,30.615236320028011,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,336.56878400270932,307.69673274423849,0.48582766256065385,60.21191365020303,0.98063011730913352,0.35012835015964511,null,0,46.156276176996272,null,46.156276176996272,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$554:C641)","v":172.48657642845384},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,169.94039375809919,6.1716132196132856,46.110669151019209,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,28.075040299053452,30.443106569440122,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,336.46678576704261,307.5900998028763,0.48569437392264075,60.17325791422752,0.98040821872613981,0.35005111321319671,null,0,46.110669151019209,null,46.110669151019209,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$554:C642)","v":172.45796763440489},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,169.88374696017982,6.1662825412019986,46.06503318453651,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,27.889562645245444,30.271944593548721,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,336.36482153078771,307.48350728385714,0.48556111799107754,60.134625920305609,0.98018633735517247,0.34997344692911764,null,0,46.06503318453651,null,46.06503318453651,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$554:C643)","v":172.42936518246907},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,169.82711904452643,6.1609484955397313,46.019368391000093,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,27.70526580240573,30.101744951180159,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,336.26289128261163,307.37695516707117,0.48542789475625631,60.096017653278466,0.97996447320655899,0.34989535141235739,null,0,46.019368391000093,null,46.019368391000093,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$554:C644)","v":172.40076907106311},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,169.77051000484494,6.1556110958598644,45.973674883701001,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,27.522142521165328,29.932502231752991,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,336.16099501118492,307.27044343242386,0.48529470420847703,60.057433097998569,0.97974262629062248,0.34981682676794007,null,0,45.973674883701001,null,45.973674883701001,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$554:C645)","v":172.37217929860421},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,169.71391983484332,6.1502703553769269,45.927952775768908,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,27.340185594938546,29.764211055106006,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,336.05913270518204,307.16397205983657,0.48516154633804803,60.018872239330079,0.97952079661768221,0.34973787310095827,null,0,45.927952775768908,null,45.927952775768908,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$554:C646)","v":172.34359586351002},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,169.65734852823172,6.1449262872867205,45.882202180173131,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,27.159387859682777,29.59686607132716,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,335.95730435328113,307.05754102924647,0.4850284211352856,59.980335062148811,0.9792989841980555,0.34965849051657877,null,0,45.882202180173131,null,45.882202180173131,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$554:C647)","v":172.31501876419853},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,169.60079607872231,6.1395789047663021,45.836423209722518,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,26.979742193658922,29.430461960583521,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,335.85550994416423,306.95115032060636,0.48489532859051404,59.941821551342201,0.97907718904205421,0.34957867912004054,null,0,45.836423209722518,null,45.836423209722518,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$554:C648)","v":172.28644799908827},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,169.5442624800294,6.1342282209739523,45.79061597706518,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,26.801241517192924,29.264993432952153,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,335.75374946651698,306.84479991388474,0.48476226869406563,59.903331691809285,0.97885541115998798,0.34949843901665223,null,0,45.79061597706518,null,45.79061597706518,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$554:C649)","v":172.25788356659805},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,169.48774772586941,6.1288742490492316,45.744780594688983,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,26.623878792439093,29.100455228251938,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,335.65202290902897,306.73848978906562,0.48462924143628111,59.864865468460266,0.978633650562163,0.34941777031179616,null,0,45.744780594688983,null,45.744780594688983,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$554:C650)","v":172.22932546514727},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,169.4312518099608,6.1235170021130134,45.698917174921782,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,26.447647023144459,28.936842115876381,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,335.55033026039348,306.63221992614876,0.48449624680750852,59.826422866217428,0.97841190725888083,0.34933667311092415,null,0,45.698917174921782,null,45.698917174921782,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$554:C651)","v":172.20077369315558},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,169.37477472602416,6.1181564932674961,45.653025829931565,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,26.272539254414344,28.774148894627313,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,335.44867150930753,306.52599030514943,0.48436328479810448,59.788003870014165,0.97819018126044011,0.34925514751956233,null,0,45.653025829931565,null,45.653025829931565,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$554:C652)","v":172.17222824904314},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,169.31831646778215,6.1127927355961589,45.607106671726072,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,26.098548572478869,28.61237039254954,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,335.3470466444719,306.41980090609854,0.48423035539843334,59.749608464795557,0.97796847257713626,0.34917319364330457,null,0,45.607106671726072,null,45.607106671726072,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$554:C653)","v":172.14368913123053},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,169.26187702895956,6.1074257421639135,45.561159812154074,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,25.925668104461657,28.451501466766466,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,335.24545565459124,306.31365170904263,0.48409745859886771,59.711236635518105,0.97774678121926106,0.34909081158782085,null,0,45.561159812154074,null,45.561159812154074,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$554:C654)","v":172.11515633813875},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,169.20545640328325,6.1020555260169607,45.515185362904184,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,25.753891018148316,28.291537003316559,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,335.14389852837388,306.2075426940437,0.48396459438978773,59.672888367149966,0.97752510719710262,0.34900800145884692,null,0,45.515185362904184,null,45.515185362904184,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$554:C655)","v":172.08662986818919},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,169.14905458448217,6.0966821001829894,45.469183435506501,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,25.583210521757792,28.132471916990795,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,335.04237525453198,306.10147384117931,0.48383176276158185,59.634563644670578,0.97730345052094503,0.34892476336219674,null,0,45.469183435506501,null,45.469183435506501,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$554:C656)","v":172.05810971980367},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,169.09267156628735,6.0913054776709998,45.423154141331153,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,25.413619863713166,27.974301151171012,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,334.94088582178125,305.99544513054252,0.48369896370464643,59.596262453070835,0.97708181120106907,0.3488410974037498,null,0,45.423154141331153,null,45.423154141331153,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$554:C657)","v":172.02959589140448},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,169.03630734243194,6.0859256714715055,45.377097591589987,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,25.245112332415449,27.817019677669162,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,334.83943021884153,305.88945654224199,0.48356619720938548,59.557984777353397,0.97686018924775342,0.34875700368946011,null,0,45.377097591589987,null,45.377097591589987,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$554:C658)","v":172.00108838141423},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,168.97996190665114,6.0805426945563745,45.331013897335247,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,25.077681256016842,27.660622496567434,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,334.7380084344361,305.7835080564015,0.48343346326621134,59.519730602531723,0.97663858467127107,0.34867248232535114,null,0,45.331013897335247,null,45.331013897335247,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$554:C659)","v":171.97258718825611},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,168.92363525268226,6.0751565598790256,45.284903169461209,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,24.911320002196931,27.505104636059357,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,334.63662045729211,305.67759965316077,0.48330076186554377,59.481499913631467,0.97641699748189259,0.34858753341751819,null,0,45.284903169461209,null,45.284903169461209,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$554:C660)","v":171.94409231035354},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,168.8673273742647,6.0697672803742861,45.238765518703019,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,24.746021977938415,27.350461152291718,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,334.53526627614053,305.57173131267456,0.48316809299781099,59.443292695688967,0.97619542768988465,0.34850215707212734,null,0,45.238765518703019,null,45.238765518703019,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$554:C661)","v":171.9156037461305},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,168.81103826513996,6.0643748689585557,45.192601055638022,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,24.581780629305506,27.196687129207405,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,334.43394587971596,305.46590301511333,0.48303545665344855,59.405108933752587,0.97597387530551094,0.34841635339541643,null,0,45.192601055638022,null,45.192601055638022,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$554:C662)","v":171.8871214940113},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,168.75476791905157,6.0589793385296815,45.146409890684765,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,24.418589441222132,27.043777678389127,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,334.33265925675687,305.3601147406626,0.4829028528229003,59.366948612881458,0.97575234033903102,0.34833012249369344,null,0,45.146409890684765,null,45.146409890684765,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$554:C663)","v":171.85864555242074},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,168.69851632974522,6.0535807019671113,45.100192134104269,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,24.256441937252614,26.891727938904015,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,334.23140639600541,305.25436646952357,0.48277028149661766,59.328811718146568,0.97553082280070103,0.34824346447333832,null,0,45.100192134104269,null,45.100192134104269,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$554:C664)","v":171.83017591978404},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,168.64228349096865,6.0481789721318453,45.053947895999627,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,24.095331679382589,26.740533077149092,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,334.13018728620762,305.14865818191288,0.48263774266506015,59.290698234630213,0.97530932270077375,0.34815637944080163,null,0,45.053947895999627,null,45.053947895999627,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$554:C665)","v":171.80171259452678},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,168.58606939647166,6.042774161866399,45.007677286315683,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,23.935252267801154,26.590188286697622,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,334.02900191611303,305.04298985806213,0.48250523631869485,59.252608147425775,0.97508784004949822,0.34806886750260335,null,0,45.007677286315683,null,45.007677286315683,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$554:C666)","v":171.77325557507496},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,168.52987404000618,6.0373662839949249,44.961380414840072,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,23.776197340684853,26.440688788146304,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,333.92785027447519,304.93736147821846,0.48237276244799693,59.214541441638033,0.97486637485712013,0.34798092876533593,null,0,44.961380414840072,null,44.961380414840072,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$554:C667)","v":171.74480485985504},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,168.47369741532617,6.031955351323206,44.915057391203177,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,23.618160573982291,26.292029828963347,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,333.82673235005115,304.83177302264426,0.48224032104344877,59.176498102383391,0.97464492713388096,0.34789256333566204,null,0,44.915057391203177,null,44.915057391203177,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$554:C668)","v":171.71636044729394},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,168.41753951618773,6.0265413766386198,44.868708324877801,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,23.461135681199714,26.144206683337384,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,333.72564813160199,304.72622447161723,0.48210791209554155,59.138478114789052,0.97442349689001984,0.34780377132031609,null,0,44.868708324877801,null,44.868708324877801,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$554:C669)","v":171.68792233581888},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,168.36140033634902,6.0211243727101902,44.822333325179628,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,23.30511641318817,25.997214652027239,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,333.62459760789227,304.62071580543045,0.4819755355947733,59.100481463994072,0.97420208413577136,0.34771455282609948,null,0,44.822333325179628,null,44.822333325179628,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$554:C670)","v":171.65949052385758},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,168.30527986957026,6.0157043522886555,44.775932501267796,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,23.150096557931814,25.851049062212542,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,333.52358076769053,304.51524700439211,0.48184319153165062,59.062508135148306,0.97398068888136669,0.34762490795988993,null,0,44.775932501267796,null,44.775932501267796,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$554:C671)","v":171.63106500983821},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,168.24917810961375,6.0102813281063749,44.729505962144096,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,22.996069940336699,25.705705267345181,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,333.42259759976878,304.4098180488254,0.48171087989668687,59.024558113413093,0.97375931113703385,0.34753483682863079,null,0,44.729505962144096,null,44.729505962144096,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$554:C672)","v":171.60264579218926},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,168.1930950502439,6.0048553128774502,44.683053816654031,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,22.843030422021599,25.561178647001594,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,333.32164809290305,304.3044289190691,0.4815786006804042,58.986631383960969,0.97353795091299655,0.34744433953933856,null,0,44.683053816654031,null,44.683053816654031,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$554:C673)","v":171.57423286933971},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,168.13703068522716,5.9994263192977044,44.636576173486603,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,22.690971901109311,25.41746460673588,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,333.22073223587296,304.1990795954772,0.48144635387333173,58.948727931976038,0.97331660821947608,0.34735341619909799,null,0,44.636576173486603,null,44.636576173486603,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$554:C674)","v":171.54582623971893},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,168.08098500833208,5.9939943600446739,44.590073141174273,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,22.539888312019187,25.27455857793375,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,333.11985001746177,304.09377005841844,0.4813141394660066,58.91084774265309,0.97309528306668869,0.34726206691506617,null,0,44.590073141174273,null,44.590073141174273,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$554:C675)","v":171.51742590175675},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,168.0249580133293,5.9885594477777069,44.543544828093786,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,22.389773625261164,25.132456017667288,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,333.01900142645678,303.98850028827712,0.48118195744897369,58.87299080119854,0.97287397546484866,0.34717029179447112,null,0,44.543544828093786,null,44.543544828093786,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$554:C676)","v":171.48903185388335},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,167.96894969399153,5.983121595137864,44.496991342465336,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,22.240621847230102,24.991152408550541,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,332.91818645164881,303.8832702654525,0.48104980781278567,58.835157092829803,0.9726526854241655,0.34707809094460884,null,0,44.496991342465336,null,44.496991342465336,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$554:C677)","v":171.46064409452936},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,167.91296004409355,5.9776808147480445,44.450412792353625,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,22.092427020002141,24.850643258595895,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,332.81740508183242,303.77807997035904,0.48091769054800265,58.79734660277569,0.97243141295484559,0.34698546447284662,null,0,44.450412792353625,null,44.450412792353625,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$554:C678)","v":171.43226262212588},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,167.85698905741219,5.972237119212914,44.403809285667258,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,21.945183221131366,24.710924101071299,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,332.716657305806,303.67292938342609,0.48078560564519252,58.759559316275926,0.97221015806709177,0.34689241248662123,null,0,44.403809285667258,null,44.403809285667258,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$554:C679)","v":171.40388743510434},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,167.8010367277264,5.9667905211190364,44.357180930159878,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,21.798884563448354,24.571990494358257,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,332.61594311237155,303.56781848509826,0.48065355309493091,58.721795218581491,0.97198892077110344,0.34679893509344262,null,0,44.357180930159878,null,44.357180930159878,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$554:C680)","v":171.37551853189663},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,167.74510304881716,5.9613410330347785,44.310527833429354,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,21.653525194858879,24.433838021810626,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,332.51526249033492,303.46274725583521,0.48052153288780092,58.684054294954763,0.97176770107707544,0.3467050324008869,null,0,44.310527833429354,null,44.310527833429354,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$554:C681)","v":171.34715591093507},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,167.68918801446756,{"$f":"V682*T682/3.413","v":5.9558886675103828},44.263850102918369,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,{"$f":"I682/(1+$H$38)^B682","v":0},21.50909929814441,24.296462291614226,{"$f":"IF(J682<1, B682,N681)","v":10.666666666666673},{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,332.41461542850567,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":303.35771567611175},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.4803895450143934},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":58.646336530669117},0.97154649899520074,0.34661070451660164,null,0,44.263850102918369,null,{"$f":"IF(B682<=AA$550,E682,AA681)","v":44.263850102918369},{"$f":"IF(J682=0,1,1000)*AVERAGE(C$554:C682)","v":171.31879957065237},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},{"$f":"IF((F682+G682)=0,0,B682)","v":0},0,0,0,0,0,0,0]
[null,10.750000000000007,167.63329161846275,5.9504334370779777,44.217147845914539,{"$f":"IF(B683>H$48-5,0,IF(C683 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":0},0,21.365601090763395,24.159858936647225,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":332.31400191569702},303.25272372641746,0.48025758946530689,58.608641911008959,{"$f":"(1-($H$34+273)/(C683+273))/(1-($H$34+273)/($H$17+273))","v":0.97132531453566751},{"$f":"( -12.447*U683^2 + 25.389*U683 - 11.942)*V$550","v":0.34651595154830495},null,{"$f":"IF(X682>0,X682,IF(J683=0,0,B683))","v":0},{"$f":"IF(X682>0,Y682,E683)","v":44.217147845914539},null,44.217147845914539,{"$f":"IF(J683=0,1,1000)*AVERAGE(C$554:C683)","v":171.2904495094817},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},0,{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":167.57741385458993},5.9449753542515822,{"$f":"IF(B684>=H$48,E683,IF(D684*H$23/1000000-H$32/1000<0,0,D684*H$23/1000000-H$32/1000))","v":44.170421169550465},0,{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},0,0,{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":21.223024824653603},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":24.024023614341278},10.833333333333341,{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,332.21342194072594,303.14777138725691,0.48012566623114733,58.570970421269777,0.97110414770866049,0.34642077360378437,null,0,44.170421169550465,null,44.170421169550465,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$554:C684)","v":171.26210572585657},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,167.52155471663841,5.9395144315271589,44.123670180804126,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,21.081364786035714,23.888952006543533,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,332.1128754924132,303.04285863914993,0.47999377530252857,58.533322046758371,0.97088299852436089,0.34632517079089742,null,0,44.123670180804126,null,44.123670180804126,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$554:C685)","v":171.23376821821097},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,167.46571419839952,5.9340506813826233,44.076894986499035,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,20.940615295217807,23.754639819379317,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,332.01236255958321,302.93798546263116,0.47986191667007178,58.49569677279257,0.97066186699294621,0.34622914321757248,null,0,44.076894986499035,null,44.076894986499035,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$554:C686)","v":171.20543698497929},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,167.40989229366673,5.9285841162778068,44.030095693303871,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,20.80077070640068,23.621082783115643,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,331.91188313106414,302.83315183825027,0.47973009032440556,58.458094584701456,0.97044075312459133,0.34613269099180455,null,0,44.030095693303871,null,44.030095693303871,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$554:C687)","v":171.17711202459637},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,167.3540889962355,5.9231147486545463,43.983272407733274,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,20.66182540748477,23.488276652025494,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,331.81143719568797,302.72835774657176,0.47959829625616696,58.420515467824629,0.97021965692946632,0.34603581422166324,null,0,43.983272407733274,null,43.983272407733274,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$554:C688)","v":171.1487933354974},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,167.29830429990344,5.9176425909366506,43.936425236147528,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,20.523773819877537,23.356217204252829,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,331.71102474229025,302.62360316817512,0.47946653445599946,58.382959407513397,0.96999857841773773,0.34593851301528256,null,0,43.936425236147528,null,43.936425236147528,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$554:C689)","v":171.12048091611803},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,167.24253819847013,5.9121676555299389,43.889554284752933,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,20.386610398302302,23.224900241678391,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,331.61064575971028,302.51888808365447,0.47933480491455455,58.34542638912967,0.96977751759956976,0.34584078748086899,null,0,43.889554284752933,null,43.889554284752933,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$554:C690)","v":171.09217476489431},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,167.18679068573732,5.9066899548223279,43.842659659602496,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,20.250329630608167,23.094321589786247,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,331.51030023679124,302.4142124736195,0.47920310762249169,58.307916398046757,0.96955647448512206,0.34574263772670022,null,0,43.842659659602496,null,43.842659659602496,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$554:C691)","v":171.06387488026274},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,167.13106175550874,5.9012095011836836,43.795741466594713,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,20.114926037580116,22.964477097531066,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,331.40998816237976,302.30957631869387,0.4790714425704769,58.27042941964865,0.96933544908455016,0.34564406386111979,null,0,43.795741466594713,null,43.795741466594713,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$554:C692)","v":171.03558126066019},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,167.07535140159024,5.8957263069659973,43.748799811475045,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,19.980394172751399,22.835362637206181,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,331.30970952532647,302.20497959951683,0.47893980974918465,58.232965439330655,0.96911444140800684,0.34554506599254237,null,0,43.748799811475045,null,43.748799811475045,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$554:C693)","v":171.00729390452398},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,167.01965961778973,5.8902403845033113,43.701834799835297,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,19.846728622215924,22.706974104312348,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,331.20946431448556,302.10042229674201,0.47880820914929639,58.195524442498851,0.96889345146564121,0.3454456442294514,null,0,43.701834799835297,null,43.701834799835297,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$554:C694)","v":170.97901281029181},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,166.96398639791713,5.8847517461117969,43.654846537114267,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,19.713924004442287,22.579307417427298,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,331.10925251871487,301.99590439103793,0.47867664076150113,58.158106414570369,0.96867247926759892,0.34534579868040105,null,0,43.654846537114267,null,43.654846537114267,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$554:C695)","v":170.95073797640185},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,166.90833173578449,5.8792604040897656,43.607835128597884,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,19.58197497008852,22.452358518075947,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,331.0090741268761,301.89142586308799,0.47854510457649529,58.120711340973401,0.9684515248240213,0.34524552945401554,null,0,43.607835128597884,null,43.607835128597884,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$554:C696)","v":170.92246940129263},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,166.85269562520591,5.8737663707176138,43.560800679418676,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,19.450876201817586,22.326123370601419,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,330.90892912783471,301.78698669359051,0.47841360058498322,58.083339207147077,0.9682305881450467,0.34514483665898527,null,0,43.560800679418676,null,43.560800679418676,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$554:C697)","v":170.89420708340313},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,166.79707805999752,5.868269658257895,43.513743294556427,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,19.320622414114371,22.200597962036728,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,330.80881751045956,301.68258686325817,0.4782821287776759,58.045989998541472,0.96800966924080956,0.34504372040407011,null,0,43.513743294556427,null,43.513743294556427,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$554:C698)","v":170.86595102117275},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,166.74147903397753,5.8627702789553808,43.4666630788387,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,19.191208353103633,22.07577830197722,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,330.70873926362361,301.57822635281866,0.47815068914529274,58.008663700617376,0.96778876812144077,0.34494218079810302,null,0,43.4666630788387,null,43.4666630788387,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$554:C699)","v":170.8377012130413},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,166.68589854096621,5.8572682450370213,43.419560136940476,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,19.062628796368504,21.951660422453717,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,330.60869437620323,301.47390514301429,0.4780192816785595,57.971360298846946,0.96756788479706812,0.34484021794998271,null,0,43.419560136940476,null,43.419560136940476,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$554:C700)","v":170.80945765744895},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,166.6303365747859,5.8517635687119265,43.372434573384012,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,18.934878552770115,21.82824037780637,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,330.50868283707865,301.3696232146022,0.47788790636821016,57.934079778713027,0.96734701927781508,0.34473783196867536,null,0,43.372434573384012,null,43.372434573384012,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$554:C701)","v":170.78122035283636},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,166.57479312926097,5.8462562621715133,43.325286492540094,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,18.807952462268773,21.705514244559232,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,330.4087046351338,301.26538054835407,0.47775656320498588,57.896822125709292,0.96712617157380154,0.34463502296322152,null,0,43.325286492540094,null,43.325286492540094,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$554:C702)","v":170.75298929764458},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,166.5192681982179,5.8407463375893824,43.278115998626994,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,18.681845395745128,21.583478121295549,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,330.30875975925625,301.16117712505627,0.47762525217963497,57.859587325340442,0.96690534169514464,0.34453179104272619,null,0,43.278115998626994,null,43.278115998626994,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$554:C703)","v":170.72476449031507},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,166.46376177548518,5.8352338071214227,43.230923195711313,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,18.55655225482311,21.462128128533696,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,330.20884819833736,301.05701292551004,0.47749397328291382,57.822375363122006,0.96668452965195661,0.34442813631636504,null,0,43.230923195711313,null,43.230923195711313,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$554:C704)","v":170.6965459292897},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,166.40827385489337,5.8297186829057743,43.183708187707758,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,18.432067971693375,21.341460408603893,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,330.10896994127211,300.95288793053066,0.47736272650558492,57.785186224580372,0.96646373545434705,0.34432405889338114,null,0,43.183708187707758,null,43.183708187707758,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$554:C705)","v":170.66833361301079},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,166.35280443027509,5.8242009770629348,43.136471078379969,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,18.308387508938168,21.22147112552555,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,330.00912497695919,300.8488021209489,0.47723151183841966,57.748019895252895,0.96624295911242164,0.34421955888308897,null,0,43.136471078379969,null,43.136471078379969,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$554:C706)","v":170.64012753992102},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,166.29735349546499,5.8186807016956417,43.089211971339545,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,18.185505859356326,21.102156464885311,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,329.909313294301,300.74475547760926,0.47710032927219564,57.710876360687479,0.96602220063628208,0.34411463639486922,null,0,43.089211971339545,null,43.089211971339545,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$554:C707)","v":170.6119277084635},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,166.24192104429983,5.8131578688890384,43.041930970047467,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,18.063418045790307,20.983512633715826,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,329.80953488220376,300.64074798137153,0.47696917879769823,57.67375560644345,0.96580146003602707,0.344009291538172,null,0,43.041930970047467,null,43.041930970047467,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$554:C708)","v":170.5837341170818},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,166.1865070706184,5.8076324907105832,42.994628177813297,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,17.94211912095318,20.865535860375147,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,329.70978972957715,300.53677961310962,0.47683806040571991,57.636657618090481,0.96558073732175154,0.34390352442251682,null,0,42.994628177813297,null,42.994628177813297,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$554:C709)","v":170.55554676421986},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,166.13111156826153,5.8021045792100701,42.947303697795405,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,17.821604167256982,20.748222394426836,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,329.61007782533483,300.43285035371196,0.47670697408706114,57.599582381208791,0.96536003250354696,0.34379733515749128,null,0,42.947303697795405,null,42.947303697795405,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$554:C710)","v":170.52736564832205},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,166.07573453107213,5.796574146419764,42.899957633002067,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,17.701868296642402,20.631568506520757,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,329.51039915839385,300.32896018408189,0.47657591983252862,57.562529881390304,0.96513934559150028,0.34369072385275123,null,0,42.899957633002067,null,42.899957633002067,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$554:C711)","v":170.49919076783311},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,166.02037595289511,5.7910412043542587,42.852590086290277,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,17.582906650408415,20.515570488274491,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,329.41075371767522,300.22510908513692,0.47644489763293724,57.525500104236926,0.9649186765956953,0.34358369061802119,null,0,42.852590086290277,null,42.852590086290277,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$554:C712)","v":170.47102212119827},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,165.96503582757748,5.785505765010603,42.805201160366842,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,17.464714399043793,20.400224652155472,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,329.3111414921035,300.12129703780926,0.47631390747910868,57.488493035361842,0.96469802552621298,0.3434762355630932,null,0,42.805201160366842,null,42.805201160366842,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$554:C713)","v":170.44285970686315},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,165.90971414896831,5.779967840368311,42.757790957788451,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,17.347286742059115,20.28552733136376,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,329.21156247060702,300.0175240230455,0.47618294936187205,57.451508660388754,0.9644773923931298,0.34336835879783068,null,0,42.757790957788451,null,42.757790957788451,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$554:C714)","v":170.41470352327374},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,165.85441091091866,5.7744274423892756,42.710359580960919,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,17.230618907819345,20.171474879715454,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,329.11201664211762,299.91379002180656,0.47605202327206381,57.414546964952024,0.96425677720651859,0.34326006043216134,null,0,42.710359580960919,null,42.710359580960919,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$554:C715)","v":170.38655356887648},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,165.79912610728169,5.7688845830179467,42.662907132140759,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,17.114706153378286,20.058063671526806,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,329.01250399557108,299.81009501506799,0.47592112920052759,57.377607934696925,0.96403617997644908,0.34315134057608482,null,0,42.662907132140759,null,42.662907132140759,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$554:C716)","v":170.35840984211822},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,165.74385973191261,5.7633392741812033,42.615433713434044,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,16.999543764312818,19.945290101498959,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,328.91302451990674,299.70643898381974,0.47579026713811418,57.340691555279506,0.96381560071298644,0.34304219933966518,null,0,42.615433713434044,null,42.615433713434044,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$554:C717)","v":170.33027234144623},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,165.68861177866864,5.7577915277884824,42.56793942679753,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,16.88512705455895,19.833150584603306,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,328.8135782040676,299.60282190906605,0.47565943707568153,57.303797812366469,0.96359503942619318,0.34293263683303765,null,0,42.56793942679753,null,42.56793942679753,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$554:C718)","v":170.30214106530818},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,165.63338224140909,5.7522413557317487,42.520424374038384,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,16.771451366248233,19.721641555967572,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,328.71416503700044,299.49924377182595,0.47552863900409509,57.266926691635462,0.96337449612612813,0.34282265316640453,null,0,42.520424374038384,null,42.520424374038384,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$554:C719)","v":170.27401601215217},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,165.5781711139953,5.7466887698854627,42.472888656813929,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,16.658512069545051,19.610759470762446,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,328.6147850076556,299.39570455313213,0.47539787291422736,57.230078178774193,0.96315397082284548,0.34271224845003667,null,0,42.472888656813929,null,42.472888656813929,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$554:C720)","v":170.24589718042668},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,165.52297839029063,5.7411337821067141,42.425332376632774,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,16.546304562485336,19.500500804088915,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,328.5154381049872,299.29220423403223,0.47526713879695787,57.19325225948171,0.96293346352639719,0.34260142279427319,null,0,42.425332376632774,null,42.425332376632774,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$554:C721)","v":170.21778456858064},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,165.46780406416053,5.7355764042350978,42.377755634853749,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,16.43482427081533,19.390862050866193,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,328.41612431795301,299.18874279558804,0.47513643664317368,57.156448919467465,0.96271297424683011,0.34249017630951828,null,0,42.377755634853749,null,42.377755634853749,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$554:C722)","v":170.18967817506336},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,165.41264812947247,5.7300166480928754,42.330158532687307,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,16.324066647832183,19.281839725720324,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,328.31684363551449,299.08532021887572,0.47500576644376885,57.119668144451623,0.96249250299418876,0.34237850910624784,null,0,42.330158532687307,null,42.330158532687307,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$554:C723)","v":170.16157799832459},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,165.35751058009598,5.7244545254848873,42.282541171194744,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,16.214027174224551,19.173430362873347,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,328.2175960466368,298.98193648498568,0.47487512818964434,57.082909920165065,0.96227204977851311,0.34226642129500295,null,0,42.282541171194744,null,42.282541171194744,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$554:C724)","v":170.13348403681448},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,165.30239140990261,5.7188900481986389,42.23490365128896,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,16.104701357914688,19.065630516033146,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,328.11838154028874,298.8785915750226,0.47474452187170885,57.046174232349102,0.96205161460983968,0.34215391298639591,null,0,42.23490365128896,null,42.23490365128896,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$554:C725)","v":170.1053962889836},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,165.24729061276599,5.713323228004227,42.187246073733817,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,15.996084733900844,18.958436758283874,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,328.01920010544285,298.77528547010553,0.47461394748087765,57.009461066755932,0.96183119749820178,0.34204098429110147,null,0,42.187246073733817,null,42.187246073733817,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$554:C726)","v":170.07731475328291},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,165.19220818256176,5.7077540766544725,42.13956853914528,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,15.888172864101232,18.851845681977046,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,327.9200517310752,298.67201815136775,0.47448340500807334,56.972770409148353,0.96161079845362896,0.3419276353198657,null,0,42.13956853914528,null,42.13956853914528,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$554:C727)","v":170.04923942816384},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,165.13714411316758,5.7021826058848681,42.091871147990965,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,15.780961337198212,18.745853898623174,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,327.82093640616569,298.56878959995657,0.47435289444422574,56.936102245299452,0.96139041748614618,0.3418138661835034,null,0,42.091871147990965,null,42.091871147990965,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$554:C728)","v":170.02117031207814},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,165.08209839846319,5.6966088274135851,42.04415400059019,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,15.674445768483526,18.640458038784061,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,327.72185411969781,298.46559979703386,0.47422241578027174,56.899456560993286,0.96117005460577576,0.34169967699289322,null,0,42.04415400059019,null,42.04415400059019,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$554:C729)","v":169.99310740347804},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,165.02707103233038,5.6910327529415348,41.996417197114525,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,15.568621799704594,18.535654751965698,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,327.62280486065873,298.36244872377546,0.47409196900715517,56.862833342024317,0.96094970982253647,0.34158506785898374,null,0,41.996417197114525,null,41.996417197114525,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$554:C730)","v":169.96505070081619},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,164.97206200865296,5.6854543941523783,41.948660837587859,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,15.463485098911431,18.431440706511736,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,327.52378861803936,298.25933636137154,0.47396155411582724,56.826232574197661,0.96072938314644274,0.34147003889279104,null,0,41.948660837587859,null,41.948660837587859,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$554:C731)","v":169.93700020254562},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,164.91707132131674,5.6798737627124947,41.900885021886133,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,15.359031360304323,18.327812589497604,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,327.42480538083419,298.15626269102643,0.47383117109724576,56.789654243329096,0.96050907458750512,0.34135459020539621,null,0,41.900885021886133,null,41.900885021886133,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$554:C732)","v":169.90895590711975},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,164.86209896420965,5.6742908702710988,41.853089849738311,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,15.255256304082746,18.224767106625141,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,327.32585513804139,298.05322769395843,0.47370081994237606,56.753098335244658,0.96028878415573216,0.34123872190795296,null,0,41.853089849738311,null,41.853089849738311,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$554:C733)","v":169.88091781299249},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,164.80714493122159,5.6687057284601359,41.805275420725565,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,15.152155676294507,18.122300982117931,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,327.22693787866291,297.95023135140036,0.47357050064219058,56.716564835781185,0.96006851186112674,0.34112243411167736,null,0,41.805275420725565,null,41.805275420725565,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$554:C734)","v":169.85288591861806},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,164.75220921624452,5.6631183488943435,41.757441834281721,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,15.049725248686139,18.020410958617113,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,327.1280535917042,297.84727364459866,0.47344021318766832,56.680053730785829,0.95984825771368909,0.34100572692785308,null,0,41.757441834281721,null,41.757441834281721,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$554:C735)","v":169.82486022245118},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,164.69729181317246,5.6575287431713743,41.709589189694334,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,14.947960818554369,17.919093797077885,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,327.02920226617448,297.74435455481438,0.4733099575697956,56.643565006116631,0.95962802172341577,0.34088860046783442,null,0,41.709589189694334,null,41.709589189694334,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$554:C736)","v":169.79684072294691},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,164.64239271590139,5.6519369228716068,41.661717586103094,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,14.846858208597407,17.818346276666478,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,326.93038389108654,297.64147406332222,0.47317973377956585,56.607098647641635,0.95940780390029923,0.34077105484303877,null,0,41.661717586103094,null,41.661717586103094,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$554:C737)","v":169.76882741856079},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,164.58751191832943,5.6463428995583902,41.613827122501903,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,14.746413266768414,17.718165194657818,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,326.83159845545703,297.53863215141132,0.47304954180797926,56.570654641239912,0.95918760425432903,0.34065309016495421,null,0,41.613827122501903,null,41.613827122501903,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$554:C738)","v":169.74082030774875},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,164.53264941435665,5.6407466847778798,41.565917897737442,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,14.646621866128479,17.618547366333679,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,326.73284594830602,297.43582880038468,0.47291938164604336,56.534232972800567,0.95896742279549041,0.3405347065451344,null,0,41.565917897737442,null,41.565917897737442,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$554:C739)","v":169.71281938896706},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,164.4778051978852,5.6351482900591199,41.517990010509934,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,14.54747990470122,17.519489624881466,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,326.6341263586574,297.33306399155936,0.47278925328477234,56.497833628223475,0.95874725953376494,0.34041590409519801,null,0,41.517990010509934,null,41.517990010509934,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$554:C740)","v":169.68482466067252},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,164.42297926281924,5.6295477269141179,41.470043559373728,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,14.448983305328087,17.420988821293506,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,326.53543967553867,297.2303377062666,0.47265915671518749,56.461456593418973,0.95852711447913053,0.34029668292683374,null,0,41.470043559373728,null,41.470043559373728,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$554:C741)","v":169.65683612132221},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,164.36817160306498,5.6239450068377774,41.422078642736764,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,14.351128015524115,17.323041824267001,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,326.43678588798099,297.12764992585141,0.47252909192831721,56.425101854307655,0.95830698764156208,0.34017704315179659,null,0,41.422078642736764,null,41.422078642736764,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$554:C742)","v":169.62885376937376},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,164.31338221253063,5.6183401413079332,41.374095358860842,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,14.253910007334685,17.225645520104422,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,326.33816498501915,297.02500063167292,0.47239905891519668,56.388769396820635,0.95808687903103018,0.34005698488190705,null,0,41.374095358860842,null,41.374095358860842,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$554:C743)","v":169.60087760328511},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,164.25861108512646,5.6127331417854327,41.326093805862335,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,14.157325277193308,17.128796812614571,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,326.23957695569169,296.9223898051045,0.47226905766686805,56.352459206899795,0.95786678865750141,0.33993650822905325,null,0,41.326093805862335,null,41.326093805862335,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$554:C744)","v":169.57290762151464},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,164.20385821476475,5.6071240197140124,41.278074081711139,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,14.061369845779522,17.032492623014139,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,326.14102178904062,296.81981742753277,0.47213908817438061,56.316171270496682,0.95764671653093958,0.33981561330518956,null,0,41.278074081711139,null,41.278074081711139,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$554:C745)","v":169.54494382252116},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,164.14912359535984,{"$f":"V746*T746/3.413","v":5.6015127865205043},41.230036284232419,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,{"$f":"I746/(1+$H$38)^B746","v":0},13.966039757878553,16.936729889829831,{"$f":"IF(J746<1, B746,N745)","v":16.000000000000043},{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,326.04249947411176,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":296.71728348035901},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.47200915042879016},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":56.279905573574041},0.95742666266130438,0.33969430022233776,null,0,41.230036284232419,null,{"$f":"IF(B746<=AA$550,E746,AA745)","v":41.230036284232419},{"$f":"IF(J746=0,1,1000)*AVERAGE(C$554:C746)","v":169.51698620476384},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},{"$f":"IF((F746+G746)=0,0,B746)","v":0},0,0,0,0,0,0,0]
[null,16.083333333333375,164.09440722082806,5.595899453614722,41.181980511105657,{"$f":"IF(B747>H$48-5,0,IF(C747 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":0},0,13.871331082240832,16.841505568801036,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":325.94400999995457},296.61478794499817,0.47187924442115975,56.243662102104707,{"$f":"(1-($H$34+273)/(C747+273))/(1-($H$34+273)/($H$17+273))","v":0.95720662705855186},{"$f":"( -12.447*U747^2 + 25.389*U747 - 11.942)*V$550","v":0.3395725690925866},null,{"$f":"IF(X746>0,X746,IF(J747=0,0,B747))","v":0},{"$f":"IF(X746>0,Y746,E747)","v":41.181980511105657},null,41.181980511105657,{"$f":"IF(J747=0,1,1000)*AVERAGE(C$554:C747)","v":169.4890347667023},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},0,{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":164.03970908508779},5.5902840323894774,{"$f":"IF(B748>=H$48,E747,IF(D748*H$23/1000000-H$32/1000<0,0,D748*H$23/1000000-H$32/1000))","v":41.133906859864773},0,{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},0,0,{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":13.777239911442654},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":16.746816632783066},16.166666666666707,{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,325.84555335562209,296.51233080287903,0.4717493701425593,56.207440842071804,0.95698660973263383,0.33945042002808984,null,0,41.133906859864773,null,41.133906859864773,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$554:C748)","v":169.46108950679661},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,163.98502918205944,5.5846665342206503,41.085815427898723,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,13.683762361747762,16.652660071650914,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,325.74712953017104,296.40991203544434,0.47161952758406561,56.171241779468886,0.95676661069349944,0.33932785314106867,null,0,41.085815427898723,null,41.085815427898723,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$554:C749)","v":169.43315042350716},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,163.93036750566543,5.579046970467191,41.037706312451569,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,13.590894572969511,16.559032892203568,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,325.64873851266179,296.30753162415073,0.47148971673676249,56.135064900299852,0.95654662995109374,0.33920486854381116,null,0,41.037706312451569,null,41.037706312451569,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$554:C750)","v":169.40521751529474},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,163.87572404983021,5.5734253524711788,40.98957961062289,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,13.498632708333918,16.465932118068864,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,325.55038029215842,296.20518955046884,0.47135993759174016,56.098910190579375,0.95632666751535733,0.33908146634867231,null,0,40.98957961062289,null,40.98957961062289,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$554:C751)","v":169.37729078062068},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,163.82109880848029,5.5678016915576851,40.941435419366684,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,13.406972954342974,16.373354789608847,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,325.45205485772857,296.10288579588291,0.47123019014009632,56.062777636331788,0.95610672339622849,0.33895764666807088,null,0,40.941435419366684,null,40.941435419366684,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$554:C752)","v":169.34937021794664},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,163.76649177554413,5.562175999035011,40.893273835493389,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,13.315911520639714,16.281297963825711,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,325.35376219844346,296.00062034189114,0.47110047437293495,56.026667223592312,0.95588679760364059,0.3388334096144956,null,0,40.893273835493389,null,40.893273835493389,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$554:C753)","v":169.32145582573463},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,163.71190294495227,5.5565482861945013,40.845094955668259,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,13.225444639872869,16.18975871426823,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,325.25550230337814,295.89839317000553,0.47097079028136751,55.990578938406117,0.95566689014752393,0.33870875530049832,null,0,40.845094955668259,null,40.845094955668259,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$554:C754)","v":169.29354760244715},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,163.65733231063729,5.5509185643106855,40.796898876412612,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,13.135568567563181,16.09873413093872,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,325.15727516161115,295.79620426175194,0.47084113785651166,55.954512766828998,0.95544700103780522,0.33858368383869708,null,0,40.796898876412612,null,40.796898876412612,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$554:C755)","v":169.26564554654709},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,163.60277986653375,5.5452868446413026,40.748685694104005,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,13.046279581970133,16.008221320200544,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,325.05908076222482,295.69405359866994,0.47071151708949238,55.918468694926844,0.9552271302844072,0.33845819534178007,null,0,40.748685694104005,null,40.748685694104005,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$554:C756)","v":169.23774965649775},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,163.54824560657823,5.5396531384272123,40.700455504975494,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,12.957573983959081,15.918217404686127,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,324.96091909430487,295.59194116231288,0.47058192797144111,55.882446708775916,0.95500727789724882,0.3383322899224972,null,0,40.700455504975494,null,40.700455504975494,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$554:C757)","v":169.20985993076286},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,163.49372952470938,5.5340174568925118,40.652208405116639,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,12.869448096869737,15.828719523205462,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,324.86279014694094,295.48986693424797,0.47045237049349647,55.846446794462764,0.95478744388624559,0.33820596769366656,null,0,40.652208405116639,null,40.652208405116639,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$554:C758)","v":169.1819763678065},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,163.43923161486782,5.5283798112445082,40.60394449047326,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,12.781898266384935,15.739724830655188,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,324.76469390922614,295.3878308960559,0.47032284464680346,55.810468938084142,0.95456762826130936,0.33807922876817198,null,0,40.60394449047326,null,40.60394449047326,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$554:C759)","v":169.15409896609319},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,163.38475187099621,5.5227402126737797,40.555663856847957,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,12.694920860400391,15.651230497928111,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,324.66663037025722,295.28583302933163,0.47019335042251414,55.774513125747433,0.95434783103234788,0.33795207325896331,null,0,40.555663856847957,null,40.555663856847957,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$554:C760)","v":169.1262277240879},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,163.33029028703922,5.5170986723540603,40.507366599899122,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,12.6085122688947,15.563233711823298,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,324.56859951913464,295.18387331568306,0.47006388781178715,55.738579343569626,0.95412805220926578,0.33782450127905433,null,0,40.507366599899122,null,40.507366599899122,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$554:C761)","v":169.09836264025594},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,163.27584685694356,5.5114552014424802,40.459052815143004,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,12.522668903801026,15.47573167495662,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,324.47060134496246,295.08195173673244,0.46993445680578833,55.702667577678397,0.95390829180196302,0.33769651294152941,null,0,40.459052815143004,null,40.459052815143004,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$554:C762)","v":169.07050371306306},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,163.22142157465791,5.5058098110793381,40.410722597951768,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,12.437387198878238,15.388721605671847,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,324.3726358368483,294.9800682741153,0.46980505739568962,55.666777814211599,0.95368854982033746,0.3375681083595321,null,0,40.410722597951768,null,40.410722597951768,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$554:C763)","v":169.04265094097542},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,163.16701443413302,5.5001625123883064,40.36237604355523,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,12.352663609583907,15.30220073795221,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,324.27470298390347,294.87822290948094,0.4696756895726702,55.630910039317143,0.95346882627428109,0.3374392876462769,null,0,40.36237604355523,null,40.36237604355523,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$554:C764)","v":169.01480432245958},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,163.11262542932164,5.4945133164764099,40.314013247040684,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,12.268494612947419,15.216166321332459,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,324.176802775243,294.77641562449253,0.46954635332791578,55.595064239153487,0.95324912117368432,0.33731005091504368,null,0,40.314013247040684,null,40.314013247040684,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$554:C765)","v":168.98696385598251},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,163.05825455417855,5.4888622344339195,40.265634303352002,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,12.184876707443577,15.130615620811446,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,324.07893519998544,294.67464640082653,0.46941704865261907,55.559240399888807,0.95302943452843292,0.33718039827917545,null,0,40.265634303352002,null,40.265634303352002,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$554:C766)","v":168.95912954001159},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,163.00390180266049,5.4832092773345078,40.217239307290953,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,12.101806412867585,15.045545916765175,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,323.98110024725293,294.57291522017323,0.46928777553797901,55.52343850770194,0.95280976634840842,0.337050329852081,null,0,40.217239307290953,null,40.217239307290953,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$554:C767)","v":168.93130137301461},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,162.94956716872628,5.4775544562352474,40.168828353517213,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,12.019280270210299,14.960954504860339,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,323.88329790617132,294.47122206423654,0.46915853397520163,55.487658548781724,0.95259011664348936,0.33691984574723705,null,0,40.168828353517213,null,40.168828353517213,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$554:C768)","v":168.90347935345977},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,162.89525064633671,5.471897782176514,40.120401536547469,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,11.937294841533953,14.876838695968358,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,323.78552816587012,294.3695669147337,0.46902932395549973,55.451900509326833,0.95237048542355018,0.33678894607818294,null,0,40.120401536547469,null,40.120401536547469,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$554:C769)","v":168.8756634798157},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,162.84095222945459,5.4662392661822112,40.071958950757434,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,11.855846709849397,14.793195816079889,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,323.68779101548228,294.26794975339578,0.46890014547009212,55.416164375546799,0.95215087269846255,0.33665763095852669,null,0,40.071958950757434,null,40.071958950757434,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$554:C770)","v":168.84785375055134},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,162.78667191204477,5.4605789192595404,40.023500690379812,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,11.774932478992836,14.710023206219816,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,323.59008644414462,294.16637056196731,0.46877099851020537,55.380450133660588,0.95193127847809256,0.33652590050193815,null,0,40.023500690379812,null,40.023500690379812,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$554:C771)","v":168.82005016413618},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,162.73240968807409,5.4549167523992228,39.975026849506236,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,11.694548773504442,14.627318222362735,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,323.49241444099738,294.06482932220644,0.46864188306707183,55.344757769897797,0.95171170277230432,0.33639375482215478,null,0,39.975026849506236,null,39.975026849506236,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$554:C772)","v":168.79225271904002},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,162.6781655515114,5.4492527765754257,39.926537522086605,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,11.614692238506853,14.545078235348893,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,323.39477499518455,293.96332601588472,0.46851279913193083,55.309087270497997,0.95149214559095752,0.33626119403297955,null,0,39.926537522086605,null,39.926537522086605,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$554:C773)","v":168.76446141373304},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,162.62393949632758,5.4435870027457485,39.878032801928988,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,11.535359539584524,14.463300630800594,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,323.29716809585369,293.86186062478725,0.46838374669602839,55.273438621710795,0.95127260694390858,0.3361282182482786,null,0,39.878032801928988,null,39.878032801928988,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$554:C774)","v":168.73667624668596},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,162.56973151649547,5.4379194418513119,39.829512782700377,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,11.456547362664017,14.381982809039126,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,323.1995937321559,293.76043313071273,0.46825472575061716,55.237811809795971,0.95105308684100909,0.3359948275819849,null,0,39.829512782700377,null,39.829512782700377,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$554:C775)","v":168.70889721636979},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,162.51554160598997,5.4322501048167595,39.780977557926697,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,11.378252413894703,14.301122185002077,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,323.10205189324597,293.65904351547306,0.46812573628695603,55.202206821023481,0.95083358529210793,0.33586102214809704,null,0,39.780977557926697,null,39.780977557926697,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$554:C776)","v":168.68112432125599},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,162.46136975878798,5.4265790025501985,39.732427220992328,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,11.300471419530036,14.220716188161187,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,323.00454256828243,293.55769176089393,0.46799677829631131,55.166623641673169,0.95061410230705001,0.33572680206067618,null,0,39.732427220992328,null,39.732427220992328,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$554:C777)","v":168.65335755981638},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,162.4072159688684,5.4209061459433059,39.683861865140962,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,11.22320112580983,14.140762262440616,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,322.90706574642718,293.45637784881421,0.4678678517699551,55.131062258035115,0.95039463789567646,0.33559216743384951,null,0,39.683861865140962,null,39.683861865140962,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$554:C778)","v":168.62559693052327},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,162.35308023021213,5.41523154587136,39.635281583475916,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,11.146438298843073,14.061257866135689,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,322.80962141684586,293.35510176108647,0.46773895669916671,55.095522656409457,0.95017519206782464,0.33545711838181197,null,0,39.635281583475916,null,39.635281583475916,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$554:C779)","v":168.59784243184933},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,162.29896253680207,5.4095552131931059,39.586686468958973,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,11.070179724490954,13.982200471832105,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,322.71220956870775,293.25386347957641,0.46761009307523155,55.06000482310634,0.94995576483332778,0.33532165501881706,null,0,39.586686468958973,null,39.586686468958973,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$554:C780)","v":168.5700940622676},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,162.24486288262312,5.4038771587510146,39.538076614412574,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,10.994422208251496,13.903587566325582,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,322.61483019118566,293.15266298616336,0.46748126088944192,55.024508744445995,0.94973635620201657,0.33518577745919148,null,0,39.538076614412574,null,39.538076614412574,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$554:C781)","v":168.54235182025161},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,162.19078126166227,5.3981973933710394,39.489452112517782,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,10.919162575143666,13.825416650541976,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,322.51748327345615,293.05150026274003,0.46735246013309689,54.989034406758634,0.94951696618371684,0.33504948581731925,null,0,39.489452112517782,null,39.489452112517782,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$554:C782)","v":168.51461570427526},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,162.13671766790839,5.3925159278628545,39.440813055816257,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,10.84439766959318,13.747685239457784,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,322.42016880469913,292.95037529121225,0.46722369079750153,54.953581796384469,0.94929759478825115,0.3349127802076553,null,0,39.440813055816257,null,39.440813055816257,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$554:C783)","v":168.48688571281278},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,162.08267209535242,5.3868327730196723,39.392159536708753,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,10.770124355318138,13.670390862021261,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,322.32288677409838,292.84928805349955,0.46709495287396779,54.918150899673975,0.94907824202543822,0.33477566074471177,null,0,39.392159536708753,null,39.392159536708753,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$554:C784)","v":168.45916184433892},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,162.0286445379873,5.3811479396184811,39.343491647457135,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,10.696339515216076,13.59353106107374,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,322.2256371708412,292.74823853153458,0.46696624635381417,54.882741702987374,0.94885890790509253,0.33463812754307398,null,0,39.343491647457135,null,39.343491647457135,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$554:C785)","v":168.43144409732881},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,161.97463498980798,5.3754614384198121,39.294809480182359,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,10.623040051250674,13.517103393271595,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,322.12841998411841,292.64722670726337,0.46683757122836572,54.847354192694866,0.94863959243702622,0.33450018071738424,null,0,39.294809480182359,null,39.294809480182359,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$554:C786)","v":168.40373247025789},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,161.92064344481139,5.3697732801679665,39.246113126866447,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,10.550222884340156,13.441105429008539,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,322.03123520312454,292.54625256264512,0.46670892748895382,54.81198835517668,0.94842029563104602,0.33436182038235407,null,0,39.246113126866447,null,39.246113126866447,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$554:C787)","v":168.37602696160215},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,161.86666989699646,5.364083475590979,39.197402679352159,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,10.47788495424567,13.3655347523384,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,321.93408281705769,292.4453160796528,0.46658031512691672,54.776644176823282,0.94820101749695584,0.33422304665275937,null,0,39.197402679352159,null,39.197402679352159,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$554:C788)","v":168.34832756983786},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,161.81271434036412,5.3583920354005192,39.148678229342153,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,10.406023219460183,13.290388960898317,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,321.83696281511948,292.34441724027204,0.46645173413359858,54.74132164403477,0.94798175804455631,0.33408385964343734,null,0,39.148678229342153,null,39.148678229342153,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$554:C789)","v":168.32063429344177},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,161.75877676891733,5.3526989702920273,39.099939868400163,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,10.334634657098517,13.215665665832361,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,321.73987518651523,292.24355602650212,0.46632318450035087,54.706020743221188,0.94776251728364269,0.33394425946929129,null,0,39.099939868400163,null,39.099939868400163,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$554:C790)","v":168.29294713089106},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,161.70485717666102,5.3470042909447466,39.051187687951234,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,10.263716262787772,13.141362491715608,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,321.64281992045386,292.14273242035551,0.46619466621853084,54.670741460802788,0.9475432952240086,0.33380424624529031,null,0,39.051187687951234,null,39.051187687951234,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$554:C791)","v":168.2652660806632},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,161.65095555760215,5.3413080080216693,39.002421779281306,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,10.193265050558173,13.067477076478614,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,321.54579700614789,292.04194640385811,0.4660661792795025,54.63548378320985,0.9473240918754422,0.33366382008646589,null,0,39.002421779281306,null,39.002421779281306,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$554:C792)","v":168.23759114123618},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,161.59707190574963,5.3356101321695411,38.953642233537231,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,10.123278052734648,12.99400707133233,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,321.4488064328134,291.94119795904862,0.46593772367463643,54.600247696882064,0.94710490724772856,0.3335229811079144,null,0,38.953642233537231,null,38.953642233537231,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$554:C793)","v":168.20992231108832},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,161.5432062151144,5.3299106740189419,38.904849141727453,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,10.053752319829202,12.920950140693433,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,321.35184818966997,291.84048706797915,0.46580929939530952,54.565033188269297,0.94688574135064896,0.33338172942479671,null,0,38.904849141727453,null,38.904849141727453,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$554:C794)","v":168.1822595886984},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,161.48935847970935,5.3242096441842124,38.856042594721401,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,9.9846849204335459,12.848303962110089,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,321.25492226594088,291.73981371271498,0.46568090643290511,54.529840243831387,0.94666659419398047,0.33324006515233362,null,0,38.856042594721401,null,38.856042594721401,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$554:C795)","v":168.15460297254558},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,161.43552869354946,5.3185070532636765,38.807222683251389,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,9.9160729411129793,12.776066226188105,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,321.15802865085305,291.63917787533472,0.46555254477881286,54.494668850038181,0.94644746578749761,0.33309798840581833,null,0,38.807222683251389,null,38.807222683251389,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$554:C796)","v":168.12695246110934},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,161.3817168506516,5.3128029118393476,38.75838949791008,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,9.847913486299726,12.704234636517524,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,321.06116733363694,291.5385795379301,0.46542421442442933,54.459518993369159,0.94622835614097012,0.33295549930059914,null,0,38.75838949791008,null,38.75838949791008,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$554:C797)","v":168.09930805286976},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,161.32792294503471,5.3070972304772193,38.709543129153005,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,9.7802036781881796,12.632806909599633,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,320.96433830352652,291.43801868260567,0.46529591536115694,54.424390660313634,0.94600926526416418,0.33281259795209556,null,0,38.709543129153005,null,38.709543129153005,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$554:C798)","v":168.07166974630718},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,161.2741469707197,5.301390019727144,38.660683667297512,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,9.712940656629808,12.561780774774347,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,320.86754154975949,291.33749529147968,0.4651676475804048,54.389283837371238,0.94579019316684232,0.33266928447578636,null,0,38.660683667297512,null,38.660683667297512,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$554:C799)","v":168.04403753990235},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,161.22038892172947,5.2956812901228574,38.611811202522972,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,9.6461215790289785,12.49115397414805,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,320.77077706157706,291.23700934668307,0.46503941107358854,54.354198511050924,0.94557113985876318,0.33252555898721597,null,0,38.611811202522972,null,38.611811202522972,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$554:C800)","v":168.01641143213644},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,161.16664879208889,5.2899710521820218,38.562925824871137,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,9.5797436202394106,12.420924262521805,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,320.67404482822405,291.13656083036005,0.46491120583212991,54.319134667871793,0.94535210534968184,0.33238142160199136,null,0,38.562925824871137,null,38.562925824871137,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$554:C801)","v":167.9887914214911},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,161.11292657582487,5.2842593164062492,38.514027624246367,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,9.5138039724611634,12.351089407319977,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,320.57734483894882,291.03614972466784,0.46478303184745712,54.284092294362722,0.94513308964934961,0.33223687243578431,null,0,38.514027624246367,null,38.514027624246367,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$554:C802)","v":167.96117750644828},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,161.05922226696626,5.2785460932811308,38.465116690415869,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,9.4482998451382354,12.281647188519274,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,320.48067708300329,290.93577601177685,0.46465488911100478,54.249071377062421,0.94491409276751348,0.33209191160433177,null,0,38.465116690415869,null,38.465116690415869,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$554:C803)","v":167.93356968549034},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,161.00553585954395,5.2728313932761184,38.416193113008674,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,9.3832284648563906,12.212595398578157,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,320.38404154964314,290.8354396738705,0.46452677761421418,54.214071902519265,0.94469511471391765,0.33194653922342865,null,0,38.416193113008674,null,38.416193113008674,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$554:C804)","v":167.9059679571001},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,160.95186734759079,5.2671152268448145,38.367256981518125,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,9.318587075242462,12.143931842366676,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,320.28743822812748,290.73514069314535,0.4643986973485324,54.179093857291832,0.94447615549830199,0.33180075540894116,null,0,38.367256981518125,null,38.367256981518125,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$554:C805)","v":167.87837231976079},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,160.89821672514159,5.2613976044246931,38.318308385299503,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,9.2543729368629979,12.07565433709668,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,320.19086710771893,290.63487905181074,0.46427064830541315,54.14413722794805,0.94425721513040217,0.33165456027679352,null,0,38.318308385299503,null,38.318308385299503,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$554:C806)","v":167.85078277195598},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,160.84458398623323,5.2556785364372729,38.269347413571474,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,9.1905833271244539,12.007760712252432,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,320.09432817768385,290.53465473208922,0.4641426304763166,54.109202001065768,0.94403829361995117,0.33150795394297444,null,0,38.269347413571474,null,38.269347413571474,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$554:C807)","v":167.82319931216966},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,160.79096912490451,5.2499580332881441,38.220374155416359,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,9.1272155401736086,11.940248809521606,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,319.99782142729214,290.43446771621643,0.46401464385270902,54.074288163232836,0.94381939097667689,0.33136093652353688,null,0,38.220374155416359,null,38.220374155416359,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$554:C808)","v":167.79562193888628},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,160.73737213519621,5.2442361053669035,38.171388699779556,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,9.064266886798384,11.873116482726672,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,319.90134684581722,290.33431798644074,0.46388668842606312,54.039395701046544,0.94360050721030464,0.33121350813459621,null,0,38.171388699779556,null,38.171388699779556,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$554:C809)","v":167.76805065059062},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,160.68379301115115,{"$f":"V810*T810/3.413","v":5.2385127630472939},38.122391135470714,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,{"$f":"I810/(1+$H$38)^B810","v":0},9.0017346943296204,11.806361597756679,{"$f":"IF(J810<1, B810,N809)","v":21.3333333333333},{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,319.80490442253614,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":290.23420552502387},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.46375876418785805},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":54.004524601114269},0.94338164233055533,0.33106566889233419,null,0,38.122391135470714,null,{"$f":"IF(B810<=AA$550,E810,AA809)","v":38.122391135470714},{"$f":"IF(J810=0,1,1000)*AVERAGE(C$554:C810)","v":167.74048544576789},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},{"$f":"IF((F810+G810)=0,0,B810)","v":0},0,0,0,0,0,0,0]
[null,21.416666666666632,160.6302317468141,5.232788016687044,38.073381551162427,{"$f":"IF(B811>H$48-5,0,IF(C811 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":0},0,8.9396163065428205,11.739982032499402,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":319.70849414672944},290.13413031424011,0.46363087112957885,53.969674850052911,{"$f":"(1-($H$34+273)/(C811+273))/(1-($H$34+273)/($H$17+273))","v":0.94316279634714606},{"$f":"( -12.447*U811^2 + 25.389*U811 - 11.942)*V$550","v":0.33091741891299115},null,{"$f":"IF(X810>0,X810,IF(J811=0,0,B811))","v":0},{"$f":"IF(X810>0,Y810,E811)","v":38.073381551162427},null,38.073381551162427,{"$f":"IF(J811=0,1,1000)*AVERAGE(C$554:C811)","v":167.71292632290374},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},0,{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":160.57668833623183},5.2270618766280164,{"$f":"IF(B812>=H$48,E811,IF(D812*H$23/1000000-H$32/1000<0,0,D812*H$23/1000000-H$32/1000))","v":38.024360035391425},0,{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},0,0,{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":8.8779090835610504},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":11.673975676773889},21.499999999999964,{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,319.61211600768132,290.03409233637683,0.46350300924271731,53.934846434489003,0.94294396926979063,0.33076875831287311,null,0,38.024360035391425,null,38.024360035391425,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$554:C812)","v":167.68537328048416},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,160.52316277345309,5.2213343531962133,37.975326676558666,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,8.8166104017581191,11.608340432263379,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,319.5157699946796,289.93409157373458,0.46337517851877136,53.900039341059198,0.94272516110819859,0.33061968720834856,null,0,37.975326676558666,null,37.975326676558666,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$554:C813)","v":167.65782631699557},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,160.46965505252862,5.2156054567017547,37.926281562929148,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,8.7557176536622325,11.543074212448586,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,319.41945609701554,289.83412800862641,0.46324737894924489,53.865253556409527,0.94250637187207598,0.33047020571585023,null,0,37.926281562929148,null,37.926281562929148,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$554:C814)","v":167.6302854309248},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,160.41616516751111,5.2098751974388922,37.877224782632005,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,8.6952282478602836,11.478174942541386,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,319.32317430398405,289.73420162337868,0.46311961052564882,53.830489067195799,0.94228760157112446,0.33032031395187217,null,0,37.877224782632005,null,37.877224782632005,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$554:C815)","v":167.60275062075911},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,160.36269311245528,5.2041435856860838,37.828156423661184,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,8.6351396089027972,11.413640559418846,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,319.22692460488355,289.63431240033049,0.46299187323949925,53.795745860083883,0.94206885021504316,0.33017001203297208,null,0,37.828156423661184,null,37.828156423661184,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$554:C816)","v":167.57522188498606},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,160.3092388814178,5.1984106317059124,37.779076573874704,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,8.5754491772090891,11.34946901155765,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,319.13070698901606,289.53446032183365,0.46286416708231953,53.761023921748688,0.9418501178135259,0.3300193000757709,null,0,37.779076573874704,null,37.779076573874704,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$554:C817)","v":167.54769922209377},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,160.25580246845732,5.1926763457452241,37.729985320995873,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,8.5161544089734242,11.285658258968871,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,319.03452144568723,289.43464537025307,0.46273649204563877,53.726323238875295,0.94163140437626391,0.32986817819695369,null,0,37.729985320995873,null,37.729985320995873,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$554:C818)","v":167.52018263057062},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,160.2023838676345,5.1869407380349895,37.680882752612085,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,8.4572527760711402,11.222206273133123,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,318.93836796420612,289.33486752796631,0.46260884812099229,53.691643798158253,0.94141270991294412,0.32971664651326377,null,0,37.680882752612085,null,37.680882752612085,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$554:C819)","v":167.49267210890542},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,160.14898307301195,5.1812038187905225,37.631768956176693,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,8.3987417659660046,11.159111036936089,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,318.84224653388554,289.23512677736403,0.46248123529992174,53.656985586301943,0.94119403443325012,0.32956470514151376,null,0,37.631768956176693,null,37.631768956176693,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$554:C820)","v":167.46516765558746},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,160.09560007865429,5.1754655982112965,37.582644019007446,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,8.3406188816173188,11.096370544604374,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,318.74615714404177,289.13542310084949,0.46235365357397512,53.622348590020181,0.9409753779468607,0.32941235419857434,null,0,37.582644019007446,null,37.582644019007446,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$554:C821)","v":167.43766926910638},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,160.04223487862808,5.1697260864810328,37.533508028287237,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,8.282881641388089,11.033982801641764,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,318.65009978399456,289.0357564808387,0.46222610293470628,53.587732796036505,0.94075674046345148,0.32925959380137804,null,0,37.533508028287237,null,37.533508028287237,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$554:C822)","v":167.41017694795218},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,159.98888746700189,5.1639852937678183,37.484361071065109,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,8.2255275789537325,10.971945824765804,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,318.55407444306746,288.93612689976101,0.46209858337367565,53.553138191084429,0.94053812199269493,0.32910642406692303,null,0,37.484361071065109,null,37.484361071065109,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$554:C823)","v":167.38269069061533},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,159.93555783784623,5.1582432302239694,37.435203234255113,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,8.168554243210874,10.910257641844765,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,318.45808111058727,288.8365343400576,0.46197109488244942,53.51856476190639,0.94031952254425855,0.32895284511227046,null,0,37.435203234255113,null,37.435203234255113,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$554:C824)","v":167.35521049558665},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,159.88224598523362,5.1524999059861143,37.386034604636954,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,8.1119591981870141,10.848916291834941,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,318.36211977588459,288.73697878418329,0.46184363745260054,53.48401249525503,0.94010094212780682,0.32879885705454037,null,0,37.386034604636954,null,37.386034604636954,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$554:C825)","v":167.32773636135741},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,159.82895190323856,5.1467553311752008,37.336855268856134,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,8.05574002295063,10.787919824718315,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,318.26619042829344,288.63746021460508,0.46171621107570754,53.449481377892255,0.93988238075300046,0.32864446001091691,null,0,37.336855268856134,null,37.336855268856134,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$554:C826)","v":167.30026828641925},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,159.77567558593748,5.14100951589662,37.287665313424959,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,7.999894311521949,10.727266301440558,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,318.17029305715153,288.53797861380332,0.46158881574335536,53.41497139659009,0.9396638384294953,0.32848965409865,null,0,37.287665313424959,null,37.287665313424959,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$554:C827)","v":167.27280626926421},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,159.72241702740882,5.1352624702399492,37.23846482472036,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,7.9444196727835639,10.6669537938494,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,318.07442765179991,288.43853396427028,0.46146145144713518,53.380482538129343,0.93944531516694463,0.32833443943504576,null,0,37.23846482472036,null,37.23846482472036,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$554:C828)","v":167.24535030838473},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,159.66917622173304,5.1295142042792508,37.189253888986421,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,7.8893137303925522,10.606980384633328,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,317.97859420158352,288.33912624851166,0.46133411817864439,53.346014789301023,0.93922681097499761,0.32817881613747574,null,0,37.189253888986421,null,37.189253888986421,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$554:C829)","v":167.21790040227367},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,159.61595316299247,5.1237647280729846,37.140032592333689,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,7.8345741226924108,10.547344167260635,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,317.88279269585047,288.23975544904545,0.46120681592948615,53.311568136905521,0.93900832586329963,0.32802278432337545,null,0,37.140032592333689,null,37.140032592333689,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$554:C830)","v":167.19045654942425},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,159.56274784527147,5.1180140516639696,37.090801020738787,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,7.780198502625562,10.488043245918815,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,317.78702312395268,288.14042154840251,0.46107954469127005,53.277142567752804,0.93878985984149155,0.32786634411023946,null,0,37.090801020738787,null,37.090801020738787,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$554:C831)","v":167.16301874833019},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,159.50956026265638,5.112262185079449,37.041559260044991,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,7.726184537646553,10.429075735454298,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,317.69128547524554,288.04112452912625,0.46095230445561169,53.242738068662305,0.93857141291921153,0.32770949561562501,null,0,37.041559260044991,null,37.041559260044991,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$554:C832)","v":167.13558699748546},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,159.4563904092355,5.1065091383311358,36.992307395962634,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,7.6725299096357125,10.370439761312509,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,317.59557973908795,287.94186437377283,0.4608250952141329,53.208354626463063,0.938352985106093,0.32755223895715296,null,0,36.992307395962634,null,36.992307395962634,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$554:C833)","v":167.10816129538458},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,159.4032382790991,5.1007549214151782,36.9430455140688,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,7.6192323148131651,10.312133459478293,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,317.49990590484242,287.84264106491094,0.46069791695846146,53.173992227993608,0.93813457641176679,0.32739457425250545,null,0,36.9430455140688,null,36.9430455140688,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$554:C834)","v":167.08074164052235},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,159.3501038663394,5.0949995443122189,36.893773699807809,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,7.5662894636534768,10.254154976416649,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,317.40426396187496,287.74345458512221,0.46057076968023108,53.139650860102364,0.93791618684585787,0.32723650161942569,null,0,36.893773699807809,null,36.893773699807809,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$554:C835)","v":167.05332803139405},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,159.29698716505061,5.089243016987318,36.844492038490607,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,7.5136990808005812,10.19650246901381,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,317.30865389955517,287.64430491700034,0.46044365337108223,53.105330509646421,0.93769781641798922,0.32707802117571949,null,0,36.844492038490607,null,36.844492038490607,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$554:C836)","v":167.02592046649528},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,159.24388816932893,5.0834853493901049,36.795200615296018,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,7.4614589049835596,10.139174104518649,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,317.21307570725611,287.54519204315216,0.46031656802266069,53.071031163493217,0.93747946513777958,0.32691913303925385,null,0,36.795200615296018,null,36.795200615296018,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$554:C837)","v":166.99851894432217},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,159.19080687327249,5.0777265514547327,36.745899515270395,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,7.4095666889325784,10.082168060484417,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,317.11752937435455,287.44611594619681,0.46018951362661858,53.036752808519338,0.93726113301484382,0.32675983732795993,null,0,36.745899515270395,null,36.745899515270395,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$554:C838)","v":166.97112346337113},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,159.13774327098142,5.0719666330998097,36.696588823326984,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,7.358020199295253,10.02548252471081,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,317.02201489023059,287.34707660876597,0.46006249017461426,53.002495431610697,0.93704282005879269,0.32660013415982664,null,0,36.696588823326984,null,36.696588823326984,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$554:C839)","v":166.94373402213898},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,159.08469735655777,5.066205604228581,36.647268624247509,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,7.3068172165539318,9.969115695186364,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,316.926532244268,287.24807401350415,0.45993549765831193,52.968259019663066,0.93682452627923263,0.32644002365290758,null,0,36.647268624247509,null,36.647268624247509,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$554:C840)","v":166.91635061912302},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,159.03166912410558,5.0604434747288334,36.597939002681386,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,7.2559555349429683,9.9130657800311575,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,316.83108142585411,287.14910814306825,0.45980853606938205,52.934043559581426,0.93660625168576828,0.32627950592531835,null,0,36.597939002681386,null,36.597939002681386,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$554:C841)","v":166.88897325282085},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,158.97865856773089,5.0546802544728697,36.548600043145449,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,7.2054329623665847,9.8573309974398562,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,316.73566242437965,287.0501789801275,0.45968160539950059,52.899849038280195,0.93638799628799829,0.3261185810952319,null,0,36.548600043145449,null,36.548600043145449,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$554:C842)","v":166.86160192173057},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,158.92566568154166,5.0489159533176879,36.4992518300255,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,7.1552473203175566,9.8019095756250714,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,316.64027522923902,286.95128650736399,0.45955470564035023,52.865675442683369,0.93616976009551822,0.3259572492808881,null,0,36.4992518300255,null,36.4992518300255,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$554:C843)","v":166.83423662435061},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,158.87269045964783,5.0431505811048449,36.449894447575168,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,7.1053964437958292,9.7467997527610368,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,316.54491982983012,286.85243070747219,0.45942783678361937,52.831522759724322,0.93595154311792039,0.32579551060058543,null,0,36.449894447575168,null,36.449894447575168,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$554:C844)","v":166.80687735917982},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,158.8197328961613,5.0373841476605126,36.400527979916355,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,7.0558781812279134,9.6919997769275881,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,316.44959621555438,286.7536115631591,0.45930099882100223,52.79739097634598,0.93573334536479269,0.32563336517268182,null,0,36.400527979916355,null,36.400527979916355,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$554:C845)","v":166.77952412471743},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,158.76679298519591,5.0316166627955532,36.351152511039921,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,7.0066903943867942,9.6375079060544895,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,316.3543043758167,286.6548290571439,0.4591741917441991,52.763280079500362,0.93551516684571889,0.32547081311560189,null,0,36.351152511039921,null,36.351152511039921,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$554:C846)","v":166.75217691946307},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,158.7138707208675,5.0258481363054575,36.301768124805101,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,6.9578309583120337,9.5833224078660368,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,316.25904430002555,286.55608317215859,0.4590474155449164,52.729190056149235,0.93529700757027967,0.32530785454782712,null,0,36.301768124805101,null,36.301768124805101,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$554:C847)","v":166.72483574191682},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,158.66096609729388,5.0200785779703905,36.252374904939948,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,6.9092977612305555,9.5294415598259992,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,316.163815977593,286.45737389094768,0.45892067021486677,52.695120893263635,0.93507886754805203,0.32514448958790099,null,0,36.252374904939948,null,36.252374904939948,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$554:C848)","v":166.69750059057912},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,158.60807910859478,5.0143079975552478,36.202972935041778,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,6.861088704477857,9.4758636490828572,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,316.06861939793464,286.35870119626793,0.45879395574576837,52.661072577824058,0.93486074678860775,0.32498071835443043,null,0,36.202972935041778,null,36.202972935041778,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$554:C849)","v":166.67017146395079},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,158.55520974889191,5.0085364048095586,36.153562298576375,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,6.8132017024194491,9.422586972415349,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,315.97345455046951,286.26006507088846,0.45866727212934549,52.627045096820268,0.93464264530151631,0.32481654096607931,null,0,36.153562298576375,null,36.153562298576375,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$554:C850)","v":166.64284836053309},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,158.50235801230895,5.0027638094676403,36.104143078879268,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,6.7656346823731424,9.369609836178336,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,315.87832142462014,286.16146549759083,0.45854061935732821,52.593038437251437,0.93442456309634259,0.3246519575415765,null,0,36.104143078879268,null,36.104143078879268,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$554:C851)","v":166.61553127882763},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,158.44952389297151,4.996990221248538,36.054715359155267,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,6.7183855845314371,9.3169305562489466,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,315.78322000981279,286.06290245916932,0.458413997421453,52.559052586126313,0.93420650018264784,0.32448696819971012,null,0,36.054715359155267,null,36.054715359155267,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$554:C852)","v":166.5882202173365},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,158.3967073850072,4.9912156498560529,36.005279222478649,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,6.671452361884489,9.2645474579730518,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,315.68815029547699,285.96437593843018,0.45828740631346193,52.525087530462599,0.93398845656998974,0.32432157305933146,null,0,36.005279222478649,null,36.005279222478649,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$554:C853)","v":166.56091517456207},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,158.34390848254554,4.9854401049787498,35.955834751793297,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,6.6248329801435046,9.2124588761120219,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,315.59311227104604,285.86588591819248,0.45816084602510326,52.491143257287831,0.93377043226792134,0.32415577223934972,null,0,35.955834751793297,null,35.955834751793297,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$554:C854)","v":166.53361614900717},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,25.083333333333247,158.29112717971805,4.9796635962899121,35.906382029912209,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,6.5785254176644621,9.1606631547897948,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,315.49810592595651,285.76743238128688,0.45803431654813048,52.457219753638356,0.93355242728599275,0.32398956585873351,null,0,35.906382029912209,null,35.906382029912209,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$554:C855)","v":166.50632313917509},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,158.23836347065816,4.9738861334477509,35.856921139519407,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,6.5325276653727098,9.1091586474402284,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,315.40313124964871,285.66901531055737,0.45790781787430407,52.423317006560296,0.93333444163374912,0.32382295403651773,null,0,35.856921139519407,null,35.856921139519407,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$554:C856)","v":166.47903614356943},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,158.18561734950129,4.9681077260952291,35.807452163168342,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,6.486837726687348,9.0579437167547621,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,315.30818823156636,285.57063468885963,0.4577813499953895,52.389435003108986,0.93311647532073327,0.32365593689179462,null,0,35.807452163168342,null,35.807452163168342,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$554:C857)","v":166.4517551606942},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,158.1328888103848,4.9623283838601182,35.757975183282412,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,6.4414536174464434,9.0070167346303709,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,315.21327686115666,285.47229049906167,0.45765491290315857,52.355573730348794,0.93289852835648313,0.32348851454371697,null,0,35.757975183282412,null,35.757975183282412,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$554:C858)","v":166.42448018905384},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,158.080177847448,4.956548116355088,35.708490282155736,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,6.3963733658327087,8.9563760821177976,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,315.11839712787042,285.3739827240442,0.45752850658938909,52.321733175353756,0.93268060075053272,0.32332068711149947,null,0,35.708490282155736,null,35.708490282155736,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$554:C859)","v":166.39721122715318},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,158.02748445483218,4.9507669331776318,35.658997541952509,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,6.3515950122993576,8.9060201493701001,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,315.02354902116195,285.27571134669989,0.45740213104586419,52.287913325207171,0.93246269251241298,0.32315245471441484,null,0,35.658997541952509,null,35.658997541952509,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$554:C860)","v":166.36994827349741},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,157.97480862668058,4.9449848439101682,35.609497044707872,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,6.3071166094966538,8.8559473355914626,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,314.92873253048907,285.1774763499339,0.45727578626437365,52.254114167001347,0.93224480365165008,0.32298381747180083,null,0,35.609497044707872,null,35.609497044707872,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$554:C861)","v":166.34269132659216},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,157.92215035713835,4.939201858119965,35.559988872327246,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,6.2629362221986122,8.8061560489863169,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,314.83394764531306,285.0792777166634,0.45714947223671248,52.22033568783803,0.93202693417776694,0.32281477550305182,null,0,35.559988872327246,null,35.559988872327246,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$554:C862)","v":166.31544038494343},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,157.86950964035265,4.9334179853592079,35.51047310658695,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,6.2190519272303479,8.7566447067087321,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,314.73919435509879,284.98111542981809,0.4570231889546818,52.186577874828373,0.93180908410028318,0.32264532892762227,null,0,35.51047310658695,null,35.51047310658695,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$554:C863)","v":166.28819544705766},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,157.81688647047253,4.9276332351650645,35.460949829134726,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,6.1754618133958212,8.7074117348121067,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,314.64447264931459,284.88298947233983,0.45689693641008872,52.152840715092594,0.93159125342871307,0.32247547786503167,null,0,35.460949829134726,null,35.460949829134726,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$554:C864)","v":166.26095651144163},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,157.76428084164905,4.9218476170595995,35.411419121489018,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,6.1321639814057871,8.6584555681991215,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,314.54978251743233,284.78489982718264,0.45677071459474577,52.119124195760293,0.93137344217256812,0.3223052224348561,null,0,35.411419121489018,null,35.411419121489018,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$554:C865)","v":166.23372357660256},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,157.71169274803518,4.916061140549786,35.361881065039071,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,6.0891565438063004,8.6097746505719908,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,314.45512394892734,284.68684647731277,0.45664452350047186,52.085428303970133,0.9311556503413555,0.32213456275672986,null,0,35.361881065039071,null,35.361881065039071,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$554:C866)","v":166.20649664104803},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,157.65912218378583,4.9102738151276624,35.31233574104629,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,6.0464376249078455,8.5613674343829924,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,314.36049693327851,284.58882940570868,0.45651836311909139,52.051753026870074,0.93093787794457916,0.32196349895035287,null,0,35.31233574104629,null,35.31233574104629,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$554:C867)","v":166.17927570328607},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,157.6065691430579,4.9044856502702068,35.26278323064313,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,6.004005360714455,8.5132323807852668,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,314.26590145996823,284.49084859536111,0.45639223344243435,52.018098351617596,0.93072012499173862,0.32179203113548044,null,0,35.26278323064313,null,35.26278323064313,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$554:C868)","v":166.152060761825},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,157.55403362001022,4.8986966554394069,35.213223614833709,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,5.961857898853526,8.4653679595838973,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,314.17133751848246,284.39290402927298,0.45626613446233738,51.984464265378932,0.93050239149232961,0.32162015943193106,null,0,35.213223614833709,null,35.213223614833709,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$554:C869)","v":166.12485181517371},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,157.50151560880354,4.8929068400823104,35.163656974494273,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,5.9199933985060209,8.4177726491872704,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,314.07680509831044,284.29499569045925,0.45614006617064179,51.950850755329952,0.93028467745584409,0.32144788395958318,null,0,35.163656974494273,null,35.163656974494273,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$554:C870)","v":166.09764886184132},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,157.4490151036006,4.8871162136308985,35.114083390372038,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,5.8784100303367888,8.3704449365586981,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,313.98230418894514,284.19712356194714,0.45601402855919565,51.917257808655364,0.93006698289177026,0.32127520483837074,null,0,35.114083390372038,null,35.114083390372038,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$554:C871)","v":166.07045190033742},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,157.39653209856607,4.881324785502323,35.064502943087298,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,5.8371059764258479,8.3233833171683251,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,313.88783477988295,284.09928762677589,0.45588802161985226,51.883685412549255,0.92984930780959218,0.32110212218829459,null,0,35.064502943087298,null,35.064502943087298,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$554:C872)","v":166.04326092917199},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,157.34406658786656,4.8755325650987267,35.014915713131863,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,5.7960794301994394,8.2765862949453002,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,313.79339686062389,284.00148786799707,0.45576204534447101,51.850133554214864,0.92963165221879074,0.32092863612941036,null,0,35.014915713131863,null,35.014915713131863,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$554:C873)","v":166.01607594685541},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,157.2916185656706,{"$f":"V874*T874/3.413","v":4.8697395618073518},34.965321780869957,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,{"$f":"I874/(1+$H$38)^B874","v":0},5.7553285963618919,8.2300523822302107,{"$f":"IF(J874<1, B874,N873)","v":26.666666666666558},{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,313.69899042067112,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":283.90372426867407},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.45563609972491687},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":51.816602220864468},0.92941401612884167,0.32075474678183574,null,0,34.965321780869957,null,{"$f":"IF(B874<=AA$550,E874,AA873)","v":34.965321780869957},{"$f":"IF(J874=0,1,1000)*AVERAGE(C$554:C874)","v":165.98889695189845},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},{"$f":"IF((F874+G874)=0,0,B874)","v":0},0,0,0,0,0,0,0]
[null,26.74999999999989,157.23918802614872,4.8639457850005572,34.915721226538388,{"$f":"IF(B875>H$48-5,0,IF(C875 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":0},0,5.7148516908277633,8.1837800997277945,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":313.60461544953176},283.80599681188278,0.45551018475306054,51.783091399719922,{"$f":"(1-($H$34+273)/(C875+273))/(1-($H$34+273)/($H$17+273))","v":0.92919639954921851},{"$f":"( -12.447*U875^2 + 25.389*U875 - 11.942)*V$550","v":0.32058045426574688},null,{"$f":"IF(X874>0,X874,IF(J875=0,0,B875))","v":0},{"$f":"IF(X874>0,Y874,E875)","v":34.915721226538388},null,34.915721226538388,{"$f":"IF(J875=0,1,1000)*AVERAGE(C$554:C875)","v":165.96172394281226},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},0,{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":157.18677496347334},4.8581512440357608,{"$f":"IF(B876>=H$48,E875,IF(D876*H$23/1000000-H$32/1000<0,0,D876*H$23/1000000-H$32/1000))","v":34.866114130246075},0,{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},0,0,{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":5.6746469406542648},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":8.1377679764599211},26.833333333333222,{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,313.51027193671604,283.70830548071081,0.45538430042077865,51.749601078011693,0.92897880248938913,0.32040575870137927,null,0,34.866114130246075,null,34.866114130246075,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$554:C876)","v":165.93455691810846},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,157.13437937181885,4.8523559482555747,34.816500571975148,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,5.6347125839743244,8.0920145497188116,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,313.41595987173798,283.61065025825803,0.45525844671995347,51.71613124297977,0.92876122495881885,0.3202306602090304,null,0,34.816500571975148,null,34.816500571975148,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$554:C877)","v":165.90739587629892},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,157.0820012453616,4.8465599069877365,34.766880631580435,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,5.5950468699297913,8.0465183650205603,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,313.32167924411493,283.51303112763645,0.45513262364247314,51.682681881873151,0.92854366696696911,0.32005515890905689,null,0,34.766880631580435,null,34.766880631580435,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$554:C878)","v":165.88024081589603},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,157.02964057827981,4.8407631295450866,34.717254388789208,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,5.5556480586050512,8.0012779760588799,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,313.22743004336769,283.41544807196988,0.45500683118023116,51.649252981949985,0.92832612852329643,0.31987925492187091,null,0,34.717254388789208,null,34.717254388789208,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$554:C879)","v":165.85309173541253},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,156.97729736475372,4.8349656252257178,34.667621923202489,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,5.516514420961288,7.956291944659136,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,313.13321225902075,283.3179010743944,0.45488106932512723,51.615844530477517,0.92810860963725461,0.31970294836794971,null,0,34.667621923202489,null,34.667621923202489,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$554:C880)","v":165.82594863336161},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,156.92497159896547,4.8291674033128862,34.617983314294293,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,5.4776442387707887,7.9115588407326234,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,313.03902588060191,283.22039011805805,0.45475533806906648,51.582456514732144,0.92789111031829263,0.31952623936782792,null,0,34.617983314294293,null,34.617983314294293,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$554:C881)","v":165.79881150825673},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,156.87266327509914,4.823368473075007,34.568338641411557,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,5.4390358045517369,7.8670772422311019,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,312.94487089764249,283.12291518612074,0.45462963740395984,51.549088921999214,0.92767363057585628,0.31934912804209753,null,0,34.568338641411557,null,34.568338641411557,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$554:C882)","v":165.77168035861189},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,156.82037238734077,4.8175688437657707,34.51868798377518,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,5.4006874215035658,7.8228457351015948,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,312.85074729967744,283.02547626175459,0.45450396732172388,51.515741739573429,0.92745617041938699,0.31917161451141174,null,0,34.51868798377518,null,34.51868798377518,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$554:C883)","v":165.74455518294135},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,156.76809892987833,4.8117685246240605,34.469031420479297,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,5.3625974034424013,7.7788629132414329,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,312.75665507624507,282.92807332814374,0.45437832781428117,51.482414954758354,0.92723872985832323,0.31899369889648183,null,0,34.469031420479297,null,34.469031420479297,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$554:C884)","v":165.71743597975987},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,156.71584289690171,4.8059675248740801,34.419369030492355,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,5.3247640747371578,7.7351273784535586,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,312.6625942168871,282.83070636848402,0.45425271887355906,51.44910855486691,0.92702130890209844,0.31881538131808096,null,0,34.419369030492355,null,34.419369030492355,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$554:C885)","v":165.6903227475826},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,156.66360428260273,4.8001658537252201,34.369700892656006,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,5.2871857702456735,7.6916377404020722,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,312.56856471114895,282.73337536598342,0.45412714049149189,51.41582252722057,0.92680390756014275,0.31863666189703965,null,0,34.369700892656006,null,34.369700892656006,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$554:C886)","v":165.66321548492499},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,156.61138308117521,4.7943635203721975,34.320027085686263,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,5.2498608352515586,7.6483926165680396,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,312.47456654857939,282.63608030386206,0.45400159266001855,51.382556859150611,0.92658652584188206,0.31845754075424582,null,0,34.320027085686263,null,34.320027085686263,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$554:C887)","v":165.63611419030298},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,156.55917928681481,4.788560533994997,34.27034768817304,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,5.2127876254011598,7.6053906322055402,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,312.38059971873071,282.53882116535164,0.45387607537108438,51.349311537996613,0.92636916375673906,0.3182780180106492,null,0,34.27034768817304,null,34.27034768817304,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$554:C888)","v":165.60901886223286},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,156.5069928937192,4.7827569037589548,34.22066277858081,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,5.1759645066410673,7.5626304202979622,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,312.28666421115861,282.44159793369596,0.45375058861663981,51.316086551107674,0.92615182131413187,0.31809809378725828,null,0,34.22066277858081,null,34.22066277858081,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$554:C889)","v":165.58192949923136},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,156.45482389608796,4.7769526388146808,34.170972435248004,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,5.1393898551557866,7.520110621514549,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,312.19276001542238,282.34441059215072,0.45362513238864105,51.282881885841789,0.92593449852347542,0.31791776820513773,null,0,34.170972435248004,null,34.170972435248004,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$554:C890)","v":165.55484609981548},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,156.4026722881226,4.7711477482981879,34.121276736388069,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,5.1030620573060235,7.4778298841671837,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,312.09888712108472,282.24725912398361,0.45349970667905032,51.249697529565964,0.92571719539417974,0.3177370413854152,null,0,34.121276736388069,null,34.121276736388069,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$554:C891)","v":165.52776866250281},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,156.35053806402658,4.7653422413307762,34.071575760088514,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,5.0669795095670267,7.4357868641674232,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,312.00504551771189,282.15014351247407,0.45337431147983492,51.21653346965627,0.92549991193565173,0.31755591344927259,null,0,34.071575760088514,null,34.071575760088514,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$554:C892)","v":165.50069718581113},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,156.29842121800525,4.7595361270192011,34.021869584312327,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,5.0311406184676395,7.3939802249837658,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,311.91123519487348,282.05306374091344,0.45324894678296818,51.183389693497674,0.92528264815729455,0.3173743845179563,null,0,34.021869584312327,null,34.021869584312327,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$554:C893)","v":165.47363166825875},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,156.24632174426591,4.7537294144555338,33.972158286896757,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,4.9955438005293162,7.3524086375991669,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,311.8174561421427,281.9560197926051,0.45312361258042871,51.150266188484466,0.92506540406850679,0.31719245471276503,null,0,33.972158286896757,null,33.972158286896757,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$554:C894)","v":165.44657210836434},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,156.19423963701783,4.7479221127172444,33.922441945554091,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,4.9601874822057841,7.3110707804687864,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,311.72370834909611,281.85901165086386,0.45299830886420117,51.117162942019263,0.92484817967868371,0.31701012415505991,null,0,33.922441945554091,null,33.922441945554091,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$554:C895)","v":165.41951850464696},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,156.14217489047218,4.7421142308673057,33.872720637872476,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,4.925070099823067,7.2699653394779817,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,311.62999180531398,281.76203929901709,0.45287303562627551,51.084079941514574,0.92463097499721647,0.31682739296626072,null,0,33.872720637872476,null,33.872720637872476,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$554:C896)","v":165.39247085562602},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,156.09012749884204,4.7363057779540592,33.822994441314833,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,4.8901900995195717,7.2290910079005277,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,311.53630650037974,281.66510272040313,0.45274779285864725,51.051017174391035,0.92441379003349222,0.31664426126784667,null,0,33.822994441314833,null,33.822994441314833,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$554:C897)","v":165.36542915982142},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,156.03809745634243,4.7304967630112733,33.773263433219277,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,4.8555459371867444,7.1884464863570825,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,311.44265242388042,281.56820189837271,0.45262258055331756,51.017974628078747,0.92419662479689479,0.31646072918135115,null,0,33.773263433219277,null,33.773263433219277,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$554:C898)","v":165.33839341575339},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,155.98608475719033,4.7246871950582188,33.723527690799848,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,4.8211360784101229,7.1480304827738745,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,311.34902956540662,281.47133681628821,0.45249739870229327,50.984952290016651,0.92397947929680291,0.31627679682836934,null,0,33.723527690799848,null,33.723527690799848,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$554:C899)","v":165.31136362194249},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,155.93408939560462,4.718877083099672,33.673787291146468,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,4.7869589984106078,7.1078417123416324,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,311.25543791455237,281.37450745752392,0.45237224729758668,50.951950147652724,0.92376235354259262,0.31609246433055588,null,0,33.673787291146468,null,33.673787291146468,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$554:C900)","v":165.28433977690983},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,155.88211136580608,4.7130664361258292,33.624042311224279,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,4.7530131819859944,7.0678788974747366,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,311.16187746091498,281.27771380546562,0.45224712633121572,50.918968188443614,0.92354524754363554,0.31590773180962073,null,0,33.624042311224279,null,33.624042311224279,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$554:C901)","v":165.25732187917677},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,155.83015066201747,4.7072552631124625,33.574292827874906,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,4.7192971234531216,7.028140767770612,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,311.06834819409551,281.18095584351124,0.45212203579520377,50.886006399855319,0.92332816130929929,0.31572259938733399,null,0,33.574292827874906,null,33.574292827874906,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$554:C902)","v":165.23030992726513},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,155.77820727846347,4.7014435730208133,33.524538917815583,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,4.6858093265900438,6.9886260599693371,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,310.97485010369832,281.08423355507,0.45199697568157998,50.85306476936222,0.92311109484894849,0.31553706718552366,null,0,33.524538917815583,null,33.524538917815583,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$554:C903)","v":165.20330391969713},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,155.72628120937065,4.6956313747976974,33.474780657640039,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,4.6525483045787981,6.9493335179134856,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,310.88138317933124,280.98754692356329,0.45187194598237873,50.820143284448136,0.92289404817194221,0.31535113532607528,null,0,33.474780657640039,null,33.474780657640039,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$554:C904)","v":165.17630385499533},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,155.67437244896755,4.6898186773754853,33.425018123818354,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,4.6195125799483563,6.9102618925081982,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,310.78794741060563,280.89089593242397,0.45174694668964016,50.787241932605497,0.92267702128763707,0.31516480393093416,null,0,33.425018123818354,null,33.425018123818354,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$554:C905)","v":165.14930973168273},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,155.62248099148457,4.684005489672094,33.37525139269686,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,4.5867006845179095,6.8714099416814696,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,310.69454278713624,280.79428056509687,0.45162197779540975,50.754360701335912,0.92246001420538459,0.31497807312210069,null,0,33.37525139269686,null,33.37525139269686,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$554:C906)","v":165.12232154828277},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,155.57060683115407,4.6781918205910387,33.32548054049861,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,4.5541111593405734,6.8327764303446648,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,310.60116929854138,280.69770080503821,0.45149703929173884,50.721499578149405,0.92224302693453386,0.31479094302163696,null,0,33.32548054049861,null,33.32548054049861,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$554:C907)","v":165.09533930331912},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,155.51874996221036,4.6723776790214213,33.275705643323242,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,4.5217425546473269,6.794360130353259,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,310.50782693444268,280.60115663571617,0.45137213117068392,50.688658550565378,0.92202605948442851,0.3146034137516594,null,0,33.275705643323242,null,33.275705643323242,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$554:C908)","v":165.06836299531599},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,155.46691037888962,4.6665630738379713,33.225926777147365,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,4.4895934297913556,6.7561598204677882,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,310.41451568446536,280.50464804061028,0.45124725342430699,50.655837606111731,0.92180911186440972,0.31441548543434555,null,0,33.225926777147365,null,33.225926777147365,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$554:C909)","v":165.04139262279796},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,155.41508807542999,4.66074801390105,33.176144017824583,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,4.4576623531926707,6.7181742863150378,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,310.32123553823806,280.40817500321225,0.45112240604467585,50.623036732325573,0.92159218408381349,0.31422715819192865,null,0,33.176144017824583,null,33.176144017824583,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$554:C910)","v":165.01442818428993},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,155.36328304607153,4.6549325080566328,33.126357441085339,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,4.4259479022830162,6.6804023203494216,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,310.22798648539282,280.31173750702504,0.45099758902386361,50.590255916752596,0.92137527615197246,0.31403843214669974,null,0,33.126357441085339,null,33.126357441085339,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$554:C911)","v":164.98746967831724},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,155.31149528505617,4.6491165651363984,33.076567122537675,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,4.3944486634512394,6.642842721814616,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,310.13476851556516,280.21533553556333,0.45087280235394861,50.557495146947531,0.92115838807821526,0.31384930742100942,null,0,33.076567122537675,null,33.076567122537675,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$554:C912)","v":164.96051710340566},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,155.25972478662783,4.6433001939576908,33.026773137666915,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,4.3631632319888158,6.6054942967053663,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,310.04158161839416,280.11896907235359,0.45074804602701529,50.524754410473804,0.92094151987186745,0.31365978413726614,null,0,33.026773137666915,null,33.026773137666915,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$554:C913)","v":164.93357045808128},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,155.20797154503228,4.637483403323464,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,4.3320902120356903,6.5683558577295509,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,309.94842578352217,280.02263810093365,0.45062332003515287,50.492033694903682,0.92072467154224868,0.31346986241793079,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$554:C914)","v":164.90662974087061},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,{"$f":"V915*T915/3.413","v":4.6316662020225143},32.976975561835211,{"$f":"IF(B915>H$48-5,0,IF(C915 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,{"$f":"I915/(1+$H$38)^B915","v":0},0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":309.85530100059515},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":279.92634260485329},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.45049862437045635},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":50.459332987818556},0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$554:C915)","v":164.87969495030057},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$554:C916)","v":164.85290856078052},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$554:C917)","v":164.82626934922484},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$554:C918)","v":164.79977610595168},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$554:C919)","v":164.77342763449968},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$554:C920)","v":164.74722275144794},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$554:C921)","v":164.7211602862389},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$554:C922)","v":164.69523908100388},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$554:C923)","v":164.66945799039175},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$554:C924)","v":164.64381588140017},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$554:C925)","v":164.61831163320963},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$554:C926)","v":164.59294413702011},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$554:C927)","v":164.56771229589043},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$554:C928)","v":164.5426150245801},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$554:C929)","v":164.51765124939377},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$554:C930)","v":164.49281990802805},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$554:C931)","v":164.46811994942087},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$554:C932)","v":164.44355033360318},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$554:C933)","v":164.41911003155295},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$554:C934)","v":164.39479802505156},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$554:C935)","v":164.37061330654231},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$554:C936)","v":164.34655487899133},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$554:C937)","v":164.3226217557505},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J938<1, B938,N937)","v":30},{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,{"$f":"IF(B938<=AA$550,E938,AA937)","v":32.976975561835211},{"$f":"IF(J938=0,1,1000)*AVERAGE(C$554:C938)","v":164.29881296042262},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},{"$f":"IF((F938+G938)=0,0,B938)","v":0},0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,{"$f":"(1-($H$34+273)/(C939+273))/(1-($H$34+273)/($H$17+273))","v":0.92050784309867717},{"$f":"( -12.447*U939^2 + 25.389*U939 - 11.942)*V$550","v":0.3132795423855293},null,{"$f":"IF(X938>0,X938,IF(J939=0,0,B939))","v":0},{"$f":"IF(X938>0,Y938,E939)","v":32.976975561835211},null,32.976975561835211,{"$f":"IF(J939=0,1,1000)*AVERAGE(C$554:C939)","v":164.27512752672857},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},0,{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":155.15623555451728},4.6316662020225143,{"$f":"IF(B940>=H$48,E939,IF(D940*H$23/1000000-H$32/1000<0,0,D940*H$23/1000000-H$32/1000))","v":32.976975561835211},0,{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},0,0,{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},30,{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$554:C940)","v":164.25156449837661},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$554:C941)","v":164.22812292893366},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$554:C942)","v":164.20480188169867},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$554:C943)","v":164.18160042957768},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$554:C944)","v":164.15851765496117},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$554:C945)","v":164.13555264960289},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$554:C946)","v":164.1127045145009},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$554:C947)","v":164.08997235978012},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$554:C948)","v":164.06735530457692},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$554:C949)","v":164.04485247692526},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$554:C950)","v":164.02246301364463},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$554:C951)","v":164.00018606022974},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$554:C952)","v":163.97802077074175},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$554:C953)","v":163.95596630770117},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$554:C954)","v":163.93402184198251},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$554:C955)","v":163.91218655271021},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$554:C956)","v":163.89045962715636},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$554:C957)","v":163.86884026063993},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$554:C958)","v":163.8473276564273},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$554:C959)","v":163.82592102563441},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$554:C960)","v":163.80461958713045},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$554:C961)","v":163.78342256744267},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$554:C962)","v":163.76232920066289},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$554:C963)","v":163.74133872835523},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$554:C964)","v":163.72045039946511},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$554:C965)","v":163.69966347022981},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$554:C966)","v":163.67897720409005},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$554:C967)","v":163.65839087160316},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$554:C968)","v":163.63790375035717},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$554:C969)","v":163.61751512488641},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$554:C970)","v":163.59722428658816},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$554:C971)","v":163.57703053364062},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$554:C972)","v":163.55693317092195},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$554:C973)","v":163.53693150993053},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$554:C974)","v":163.51702486870624},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$554:C975)","v":163.49721257175321},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$554:C976)","v":163.47749394996305},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$554:C977)","v":163.45786834053982},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$554:C978)","v":163.43833508692566},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,{"$f":"V979*T979/3.413","v":4.6316662020225143},32.976975561835211,{"$f":"IF(B979>H$48-5,0,IF(C979 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,{"$f":"I979/(1+$H$38)^B979","v":0},0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":309.85530100059515},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":279.92634260485329},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.45049862437045635},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":50.459332987818556},0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$554:C979)","v":163.4188935387275},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$554:C980)","v":163.39954305164505},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$554:C981)","v":163.38028298739943},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$554:C982)","v":163.36111271366312},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$554:C983)","v":163.34203160399068},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$554:C984)","v":163.32303903775059},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$554:C985)","v":163.30413440005793},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$554:C986)","v":163.28531708170794},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$554:C987)","v":163.26658647911074},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$554:C988)","v":163.24794199422661},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$554:C989)","v":163.22938303450252},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$554:C990)","v":163.21090901280917},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$554:C991)","v":163.19251934737929},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$554:C992)","v":163.17421346174635},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$554:C993)","v":163.15599078468446},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$554:C994)","v":163.13785075014894},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$554:C995)","v":163.11979279721766},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$554:C996)","v":163.10181637003322},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$554:C997)","v":163.08392091774601},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$554:C998)","v":163.06610589445788},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$554:C999)","v":163.04837075916652},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$554:C1000)","v":163.03071497571094},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$554:C1001)","v":163.01313801271721},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J1002<1, B1002,N1001)","v":30},{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":32.976975561835211},{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$554:C1002)","v":162.99563934354526},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},{"$f":"IF((F1002+G1002)=0,0,B1002)","v":0},0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,{"$f":"(1-($H$34+273)/(C1003+273))/(1-($H$34+273)/($H$17+273))","v":0.92050784309867717},{"$f":"( -12.447*U1003^2 + 25.389*U1003 - 11.942)*V$550","v":0.3132795423855293},null,{"$f":"IF(X1002>0,X1002,IF(J1003=0,0,B1003))","v":0},{"$f":"IF(X1002>0,Y1002,E1003)","v":32.976975561835211},null,32.976975561835211,{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$554:C1003)","v":162.9782184462363},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},0,{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":155.15623555451728},4.6316662020225143,{"$f":"IF(B1004>=H$48,E1003,IF(D1004*H$23/1000000-H$32/1000<0,0,D1004*H$23/1000000-H$32/1000))","v":32.976975561835211},0,{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},0,0,{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},30,{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$554:C1004)","v":162.96087480346088},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$554:C1005)","v":162.94360790246765},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$554:C1006)","v":162.92641723503289},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$554:C1007)","v":162.90930229741059},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$554:C1008)","v":162.89226259028337},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$554:C1009)","v":162.87529761871369},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$554:C1010)","v":162.85840689209618},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$554:C1011)","v":162.84158992411022},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$554:C1012)","v":162.8248462326732},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$554:C1013)","v":162.8081753398946},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$554:C1014)","v":162.79157677203042},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$554:C1015)","v":162.77505005943843},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$554:C1016)","v":162.75859473653361},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$554:C1017)","v":162.74221034174479},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$554:C1018)","v":162.72589641747118},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$554:C1019)","v":162.70965251003994},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$554:C1020)","v":162.6934781696641},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$554:C1021)","v":162.67737295040098},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$554:C1022)","v":162.66133641011123},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$554:C1023)","v":162.6453681104185},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$554:C1024)","v":162.62946761666922},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$554:C1025)","v":162.61363449789349},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$554:C1026)","v":162.59786832676585},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$554:C1027)","v":162.58216867956699},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$554:C1028)","v":162.56653513614586},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$554:C1029)","v":162.55096727988192},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$554:C1030)","v":162.53546469764845},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$554:C1031)","v":162.52002697977579},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$554:C1032)","v":162.50465372001534},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$554:C1033)","v":162.48934451550389},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.6316662020225143,32.976975561835211,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.3132795423855293,null,0,32.976975561835211,null,32.976975561835211,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$554:C1034)","v":162.47409896672843},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":6867.3017869140613},{"$f":"SUM(M554:M1034)","v":7731.3808571345526},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608480703743428}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-03-04"]
[null,null,"Changed the reservoir replacement",null,null,null,null,null,null,null,"2009-07-14"]

{"sheet":"Reservoir B2","index":26,"n_rows":800,"n_cols":66,"rows_kept":800,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"Well Field Makeup (EGS only) - Binary Plant: Calculation Based on Subsurface HX Performance Over Time (Carslaw-Jaeger)"]
[]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"1. Thermal Drawdown is modeled here based on predicted reservoir performance.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1",null,null,null,"C0"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,null,null,null,8.0894106753999999]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,null,null,null,-24.113934501999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,null,null,null,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,null,null,null,1.7070951785999999E-2]
[]
[null,null,"MAKEUP CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T","h",null,null,null,"s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},null,null,null,{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,"A.","BINARY SYSTEM (Calculated Drawdown - ESG System)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"design",{"$f":"F27*1.8+32","v":345.57407700246404},{"$f":"R9*V15^6+S9*V15^5+T9*V15^4+U9*V15^3+V9*V15^2+W9*V15+AA9","v":317.13086032351958},null,null,null,{"$f":"R10*V15^6+S10*V15^5+T10*V15^4+U10*V15^3+V10*V15^2+W10*V15+AA10","v":0.4975500981445799}]
[]
[null,"Module inputs:",null,null,null,"Reference",null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Initial Reservoir Temp","C",{"$f":"'Resource A1'!D17","v":175},null,{"$f":"F19","v":175}]
[null,null,null,"∆T in Production well","C",{"$f":"'Resource A1'!D39","v":0.79217944307553501},null,{"$f":"'Summary A1'!J56","v":0.79217944307553501},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,null,"F",{"$f":"F20*1.8","v":1.4259229975359631},null,{"$f":"F21","v":1.4259229975359631},null,null,null,null,null,null,null,null,null,"where"]
[{"$f":"'Input A1'!A75","v":0},null,null,"Tgf-Tr (EGS)","C",{"$f":"'Resource A1'!D25","v":0},null,{"$f":"F22","v":0},null,null,null,null,null,null,null,null,null,null,"Cratio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"∆T in Injection well","C",{"$f":"F20*'Summary A1'!H111","v":0.59413458230665128},null,{"$f":"H20*'Summary A1'!J111","v":0.59413458230665128}]
[null,null,null,"SiO2","ppm",{"$f":" -0.0000001334837*F19^4 + 0.0000706584462*F19^3 - 0.0036294799613*F19^2 + 0.3672417729236*F19 + 4.205944351495","v":210.812430081125},null,{"$f":" -0.0000001334837*H19^4 + 0.0000706584462*H19^3 - 0.0036294799613*H19^2 + 0.3672417729236*H19 + 4.205944351495","v":210.812430081125}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" 0.0000000000249634*F24^4 - 0.00000000425191*F24^3 - 0.000119669*F24^2 + 0.307616*F24 - 0.294394","v":59.246036080862879},null,{"$f":" 0.0000000000249634*H24^4 - 0.00000000425191*H24^3 - 0.000119669*H24^2 + 0.307616*H24 - 0.294394","v":59.246036080862879}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H143","v":4871491.5854435442},null,{"$f":"'Summary A1'!J143","v":8561005.3658606652}]
[null,null,null,"Plant Design Temp","C",{"$f":"'Resource A1'!D43","v":174.20782055692447},null,{"$f":"F27","v":174.20782055692447}]
[null,null,null,"delta T","C",{"$f":"F19-F27","v":0.79217944307552557},null,{"$f":"H19-H27","v":0.79217944307552557}]
[null,null,null,"2nd law efficiency@design",null,{"$f":"'Binary B1'!D63","v":0.37661761097176788},null,{"$f":"'Binary B1'!D151","v":0.35519272755964676}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"((W15-W14)-(V14+460)*(AA15-AA14))/3.413","v":18.654438640985017},null,{"$f":"((W15-W14)-(V14+460)*(AA15-AA14))/3.413","v":18.654438640985017}]
[null,"[t]",null,"Design Plant Output","kW",{"$f":"F30*F29*F26/1000","v":34225.10312793553},null,{"$f":"H30*H29*H26/1000","v":56724.54473810675}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2'!G308","v":0.86731200369113304},null,{"$f":"'GF Pumping A2'!M308","v":0.78548540162382019},null,null,null,null,null,null,"Reference Scenario"]
[null,null,null,null,"kW",{"$f":"F32*F26/1000","v":4225.1031279355348},null,{"$f":"H32*H26/1000","v":6724.5447381067443}]
[null,null,null,"Power Sales","kW",{"$f":"F31-F33","v":29999.999999999996},null,{"$f":"H31-H33","v":50000.000000000007},null,null,null,null,null,null,"Rock Properties",null,null,"Fracture ",null,null,null,"Flow"]
[{"$f":"'Input A1'!A250","v":0},null,null,"Calc Max Temp Decline","C",{"$f":" 0.21*$F$19-12.2","v":24.55},null,{"$f":" 0.21*$H$19-12.2","v":24.55},null,null,null,null,null,null,"k","J/m-day-C",{"$f":"'Input A1'!T277","v":259200},null,"width","m",{"$f":"'Summary A1'!H185","v":" "},"m","kg/s",{"$f":"'Summary A1'!H134","v":100}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":24.55},null,{"$f":"'Summary A1'!J179","v":24.55},null,null,null,null,null,null,"Cp","J/kg-C",{"$f":"'Input A1'!T278","v":950},null,"number of fractures",null,{"$f":"'Input A1'!T273","v":8},"T,avg","C",{"$f":"0.5*(F19+Geofluid!H92)","v":119.88257858099419}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F19-F20-F22-F36","v":149.65782055692446},null,{"$f":"H19-H20-H22-H36","v":149.65782055692446},null,null,null,null,null,null,"rho","kg/m^3",{"$f":"'Input A1'!T279","v":2600},null,"effective length",null,{"$f":"'Summary A1'!H182","v":""},"rho","kg/m^3",{"$f":" 1/(0.00000000000013*X36^4 - 0.00000000006419*X36^3 + 0.00000001365689*X36^2 - 0.00000043857183*X36 +0.001003773308)","v":940.0907075956294}]
[null,null,null,"Calc Max Power Decline","kW",{"$f":"0.5*F34","v":14999.999999999998},null,{"$f":"0.5*H34","v":25000.000000000004},null,null,null,null,null,null,"alpha","m^2/day",{"$f":"Q35/(Q36*Q37)","v":0.10493927125506072},null,"aperture","m",{"$f":"'Summary A1'!H184","v":" "},"Cp","J/kg-C",{"$f":"(0.00000000217642*X36^4 - 0.0000011433197*X36^3 + 0.00020328187235*X36^2 - 0.011554722573*X36 +4.301651536642)*1000","v":4317.650767329068}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F34","v":14999.999999999998},null,{"$f":"0.5*H34","v":25000.000000000004},null,null,null,null,null,null,"Well Dimensions",null,null,null,"A,cross","sq m",{"$f":"U38*U35","v":{"$error":"#VALUE!"}},"q/frcture","m^3/d",{"$f":"((X35/X37)/U36)*60*60*24","v":1148.825311508718}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,"distance","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"A,surface","sq m",{"$f":"U35*U37","v":{"$error":"#VALUE!"}},"V","m/d",{"$f":"X39/U39","v":{"$error":"#VALUE!"}}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!W82*1000","v":300000},null,null,null,null,null,null,null,null,null,null,null,null,null,"L/V","day",{"$f":"U37/X40","v":{"$error":"#VALUE!"}}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F41/F31,0)","v":8},null,{"$f":"ROUNDDOWN(H41/H31,0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,"time*","day",{"$f":"((Q35*U40/(27*X37*X38*X39))^2)/Q38+X41","v":{"$error":"#VALUE!"}}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F43","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q35*U40)/(X38*X37*X39*(Q38*(X42-X41))^0.5)","v":{"$error":"#VALUE!"}}]
[null,null,null,"T/To,design",null,{"$f":"(F27+273)/(F43+273)","v":1.5802396486110406},null,{"$f":"(H27+273)/(H43+273)","v":1.5802396486110406},null,null,null,null,null,null,"Improved Scenario"]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F43+273)/(F19+273)","v":0.3683035714285714},null,{"$f":"1-(H43+273)/(H19+273)","v":0.3683035714285714}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,"Rock Properties",null,null,"Fracture ",null,null,null,"Flow"]
[null,"Module outputs",null,"dT,max (decline)","C",{"$f":"(F19+273)-(F43+273)/(1-F46*F45)","v":24.68113522537567},null,{"$f":"(H19+273)-(H43+273)/(1-H46*H45)","v":24.68113522537567},null,null,null,null,null,null,"k","J/m-day-C",{"$f":"'Input A1'!W277","v":259200},null,"width","m",{"$f":"'Summary A1'!J185","v":" "},"m","kg/s",{"$f":"'Summary A1'!J134","v":100}]
[null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Cp","J/kg-C",{"$f":"'Input A1'!W278","v":950},null,"number of fractures",null,{"$f":"'Input A1'!W273","v":8},"T,avg","C",{"$f":"0.5*(H19+Geofluid!I92)","v":121.63477875949539}]
[null,null,null,"Relative Revenue",null,{"$f":"L426/M426","v":{"$error":"#VALUE!"}},null,{"$f":"L800/M800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"rho","kg/m^3",{"$f":"'Input A1'!W279","v":2600},null,"effective length",null,{"$f":"'Summary A1'!J182","v":" "},"rho","kg/m^3",{"$f":" 1/(0.00000000000013*X48^4 - 0.00000000006419*X48^3 + 0.00000001365689*X48^2 - 0.00000043857183*X48 +0.001003773308)","v":938.59513637825262}]
[null,null,null,"1st Replacement","yrs",{"$f":"N426","v":{"$error":"#VALUE!"}},null,{"$f":"N800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"alpha","m^2/day",{"$f":"Q47/(Q48*Q49)","v":0.10493927125506072},null,"aperture","m",{"$f":"'Summary A1'!J184","v":" "},"Cp","J/kg-C",{"$f":"(0.00000000217642*X48^4 - 0.0000011433197*X48^3 + 0.00020328187235*X48^2 - 0.011554722573*X48 +4.301651536642)*1000","v":4322.6514344733814}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I426","v":{"$error":"#VALUE!"}},null,{"$f":"I800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Well Dimensions",null,null,null,"A,cross","sq m",{"$f":"U50*U47","v":{"$error":"#VALUE!"}},"q/frcture","m^3/d",{"$f":"((X47/X49)/U48)*60*60*24","v":1150.6558665617904}]
[null,null,null,"Σ added reservoirs -discounted",null,{"$f":"K426","v":{"$error":"#VALUE!"}},null,{"$f":"K800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"distance","m",{"$f":"'Input A1'!W248*1000","v":1000},null,"A,surface","sq m",{"$f":"U47*U49","v":{"$error":"#VALUE!"}},"V","m/d",{"$f":"X51/U51","v":{"$error":"#VALUE!"}}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O426","v":12.885634761890916},null,{"$f":"O800","v":12.885634761890916},null,null,null,null,null,null,null,null,null,null,null,null,null,"L/V","day",{"$f":"U49/X52","v":{"$error":"#VALUE!"}}]
[null,null,null,"Time to Plant design temp","yrs",{"$f":"BN63","v":1},null,{"$f":"BN437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"time*","day",{"$f":"((Q47*U52/(27*X49*X50*X51))^2)/Q50+X53","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q47*U52)/(X50*X49*X51*(Q50*(X54-X53))^0.5)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-0.00065*AJ60+1.01964)*EXP((-0.00244*AJ60-0.0567)*F$29)","v":0.99809721786880723}]
[null,null,{"$f":"AVERAGE(C65:C425)","v":{"$error":"#VALUE!"}},null,null,"I","II","III","Final","Logic:",null,null,null,"System"]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","No.","Actual","Design","Initial",null,null,null,null,null,null,null,"Time ",null,null,null,null,null,"H2O","Prop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff - design",null,{"$f":"F29","v":0.37661761097176788}]
[null,null,"ResvrFlud T","fn(T,pf & ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,"   <------",null,"counter","T,avg*","SiO2","T,SiO2","Plant outlet","T,inj","Cp","rho","q,fracture","V","t","L/V","function","erfc","T,prod",null,null,"Ti/Tr","T,inj-be","T,si limit","T,inj",null,null,null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(BN65:BN425)","v":1}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae",null,null,"C","ppm","C","C","C","J/kg-C","kg/m^3","m^3/d","m/d","day","day",null,null,"C","counter",null,null,"C","C","C",null,"T","a","b","c**","c*"," Ratio","eff*","c","efficiency",null,"time","T","Thermal Penetration",null,"be used","2nd law eff","a","b","Tr",null,"Tdesign-Tgf,in","counter","time (yr)"]
[null,0,{"$f":"F19","v":175},{"$f":"T65*AZ65/3.413","v":7.0255901149872093},{"$f":"IF(D65*F$26/1000000-F$33/1000<0,0,D65*F$26/1000000-F$33/1000)","v":29.999999999999993},0,{"$f":"IF(E65<=(F$31-F$33-F$39)/1000,1,0)*0","v":0},1,0,{"$f":"IF(I65<1,0,IF(F42>0,1,0))","v":0},{"$f":"I65/(1+$F$40)^B65","v":0},{"$f":"E65/((1+$F$40)^B65)","v":29.999999999999993},{"$f":"($F$34/1000)/((1+$F$40)^B65)","v":29.999999999999996},{"$f":"IF(J65<1, B65,0)","v":0},{"$f":"(1/12)/(1+$F$40)^B65","v":8.3333333333333329E-2},null,{"$f":"C65*1.8+32-F$21-F$22*1.8","v":345.57407700246404},{"$f":"R$9*$Q65^6+S$9*$Q65^5+T$9*$Q65^4+U$9*$Q65^3+V$9*$Q65^2+W$9*$Q65+AA$9","v":317.13086032351958},{"$f":"R$10*$Q65^6+S$10*$Q65^5+T$10*$Q65^4+U$10*$Q65^3+V$10*$Q65^2+W$10*$Q65+AA$10","v":0.4975500981445799},{"$f":"(R65-W$14)-(V$14+460)*(S65-AA$14)","v":63.667599081681857},null,0,{"$f":"(F19+273)*AY65-273","v":116.25818181624345},{"$f":" 10^(- 34.188 +197.47* (C65+273)^-1 - 0.000005851*(C65+273)^2 + 12.245*LOG(C65+273))*60.08*1000","v":209.93814302680664},{"$f":"( 0.00000000000014225*X65^5 - 0.00000000063335*X65^4 + 0.0000011223*X65^3 - 0.00099104*X65^2 + 0.60315*X65 + 238.86)-273","v":58.017224833092882},{"$f":"(((C65+273)*BJ65)-273)","v":65.363470970002027},{"$f":"MAX(Y65:Z65)+F$23","v":65.957605552308678},{"$f":"(0.00000000217642*W65^4 - 0.0000011433197*W65^3 + 0.00020328187235*W65^2 - 0.011554722573*W65 +4.301651536642)*1000","v":4306.9166952918031},{"$f":" 1/(0.00000000000013*W65^4 - 0.00000000006419*W65^3 + 0.00000001365689*W65^2 - 0.00000043857183*W65 +0.001003773308)","v":943.16848816568495},{"$f":"(X$35/AC65)*3600*24/U$36","v":1145.0764243623437},{"$f":"AD65/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V65)*365","v":0},{"$f":"U$37/AE65","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB65*AC65*AD65*(Q$38*(AF65-AG65))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH65)","v":{"$error":"#VALUE!"}},{"$f":"F19","v":175},{"$f":"IF(I65<1,0,IF(AJ65>F$37,0,1))","v":0},{"$f":"IF(AK65<1,AJ65,$F$19)","v":175},{"$f":"EXP((-0.42*LN(AJ65-F$20)+1.4745)*(AZ65))","v":0.77034069644764747},{"$f":"AM65*(AJ65-F$20+273)-273","v":71.502383944655776},{"$f":" 0.0000000000249634*X65^4 - 0.00000000425191*X65^3 - 0.000119669*X65^2 + 0.307616*X65 - 0.294394","v":59.020793180387237},{"$f":"MAX(AN65:AO65)","v":71.502383944655776},null,{"$f":"F19-F20","v":174.20782055692447},{"$f":"-0.0006*AR65 - 0.0681","v":-0.17262469233415467},{"$f":"-0.0004*AR65 + 1.0166","v":0.94691687177723016},{"$f":"AS65*AZ$62+AT65","v":0.88190337255560436},{"$f":" -8.3766E-16*(C65+273)^6 + 0.0000000000022967*(C65+273)^5 - 0.000000002547*(C65+273)^4 + 0.0000014456*(C65+273)^3 - 0.00043516*(C65+273)^2 + 0.063792*(C65+273) - 2.4296","v":0.86887987012554335},{"$f":"(1-($F$43+273)/(C65-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":1},{"$f":"-0.001*AR65+0.55","v":0.37579217944307558},{"$f":"IF(AR65<150,AU65,IF(AZ62<AX65,AU65,AV65))","v":0.86887987012554335},{"$f":"( -12.447*AW65^2 + 25.389*AW65 - 11.942)*AZ$62","v":0.37661761097176788},null,{"$f":"V65","v":0},{"$f":"AJ65","v":175},{"$f":"4*(AF65*Q$38)^0.5","v":0},null,{"$f":"D65","v":7.0255901149872093},{"$f":"BF65/(T65/3.413)","v":0.37661761097176788},{"$f":"-0.000655*(C65-(F$19-F$27))+1.01964","v":0.90553387753521453},{"$f":"-0.00244*(C65-(F$19-F$27))-0.0567","v":-0.48176708215889574},{"$f":"BH65*EXP(BI65*BG65)","v":0.75527560484375456},null,{"$f":"F$27-AR65","v":0},{"$f":"IF(BL65<0,0,1)","v":1},{"$f":"BM65","v":1}]
[null,{"$f":"B65+1/12","v":8.3333333333333329E-2},{"$f":"AJ66","v":{"$error":"#VALUE!"}},{"$f":"T66*AZ66/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D66*F$26/1000000-F$33/1000<0,0,D66*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C66 <= F$19-F$36,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I65)<(F$42-1),IF((F66+G66)*H66>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J65=1,1,IF(I66=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I66/(1+H$40)^B66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},29.831329326886216,{"$f":"IF(J66<1, B66,N65)","v":{"$error":"#VALUE!"}},8.2864803685795047E-2,null,{"$f":"C66*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK65<1,V65+1/12,X$42/365)","v":8.3333333333333329E-2},{"$f":"IF(V66>V65,(C65+273)*AY66-273,W$65)","v":116.25818181624345},{"$f":" 10^(- 34.188 +197.47* (C66+273)^-1 - 0.000005851*(C66+273)^2 + 12.245*LOG(C66+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X66^5 - 0.00000000063335*X66^4 + 0.0000011223*X66^3 - 0.00099104*X66^2 + 0.60315*X66 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C66+273)*BJ66)-273)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Y65:Z65)+F$23","v":65.957605552308678},{"$f":"(0.00000000217642*W66^4 - 0.0000011433197*W66^3 + 0.00020328187235*W66^2 - 0.011554722573*W66 +4.301651536642)*1000","v":4306.9166952918031},{"$f":" 1/(0.00000000000013*W66^4 - 0.00000000006419*W66^3 + 0.00000001365689*W66^2 - 0.00000043857183*W66 +0.001003773308)","v":943.16848816568495},{"$f":"(X$35/AC66)*3600*24/U$36","v":1145.0764243623437},{"$f":"AD66/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V66)*365","v":30.416666666666664},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB66*AC66*AD66*(Q$38*(AF66-AG66))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH66)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA66-F$19)*AI66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK66<1,AJ66,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ66-F$20)+1.4745)*(AZ66))","v":{"$error":"#VALUE!"}},{"$f":"AM66*(AJ66-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X66^4 - 0.00000000425191*X66^3 - 0.000119669*X66^2 + 0.307616*X66 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN66:AO66)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ65-F$20","v":174.20782055692447},-0.17262469233415467,{"$f":"-0.0004*AR66 + 1.0166","v":0.94691687177723016},0.88190337255560436,{"$f":" -8.3766E-16*(C65+273)^6 + 0.0000000000022967*(C65+273)^5 - 0.000000002547*(C65+273)^4 + 0.0000014456*(C65+273)^3 - 0.00043516*(C65+273)^2 + 0.063792*(C65+273) - 2.4296","v":0.86887987012554335},{"$f":"(1-($F$43+273)/(C66-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR66+0.55","v":0.37579217944307558},{"$f":"IF(AR66<150,AU66,IF(AZ$62<AX66,AU66,AV66))","v":0.86887987012554335},{"$f":"( -12.447*AW66^2 + 25.389*AW66 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,{"$f":"B66","v":8.3333333333333329E-2},{"$f":"AJ66","v":{"$error":"#VALUE!"}},7.1463588871627168,null,{"$f":"D66","v":{"$error":"#VALUE!"}},{"$f":"BF66/(T66/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH66*EXP(BI66*BG66)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR66","v":0},{"$f":"IF(BM65>0,1,IF(BL66<0,0,1))","v":1},{"$f":"IF(BM65=1,0,IF(BM66=0,0,B66))","v":0}]
[null,{"$f":"B66+1/12","v":0.16666666666666666},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C67 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(E67<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I66)<(F$42-1),IF((F67+G67)*H67>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J66=1,1,IF(I67=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I67/(1+F$40)^B67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},29.663606980304724,{"$f":"IF(J67<1, B67,N66)","v":{"$error":"#VALUE!"}},8.2398908278624242E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V67>V66,(C66+273)*AY67-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y66:Z66)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W67^4 - 0.0000011433197*W67^3 + 0.00020328187235*W67^2 - 0.011554722573*W67 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W67^4 - 0.00000000006419*W67^3 + 0.00000001365689*W67^2 - 0.00000043857183*W67 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V67)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB67*AC67*AD67*(Q$38*(AF67-AG67))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA67-F$19)*AI67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK67<1,AJ67,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN67:AO67)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ66-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"-0.0004*AR67 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C66+273)^6 + 0.0000000000022967*(C66+273)^5 - 0.000000002547*(C66+273)^4 + 0.0000014456*(C66+273)^3 - 0.00043516*(C66+273)^2 + 0.063792*(C66+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR67<150,AU67,IF(AZ$62<AX67,AU67,AV67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B67","v":0.16666666666666666},{"$f":"AJ67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM66>0,1,IF(BL67<0,0,1))","v":1},{"$f":"IF(BM66=1,0,IF(BM67=0,0,B67))","v":0}]
[null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C68 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I67)<(F$42-1),IF((F68+G68)*H68>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J67=1,1,IF(I68=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.496827628426363,{"$error":"#VALUE!"},8.193563230118435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V68>V67,(C67+273)*AY68-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB68*AC68*AD68*(Q$38*(AF68-AG68))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA68-F$19)*AI68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR68<150,AU68,IF(AZ$62<AX68,AU68,AV68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I68)<(F$42-1),IF((F69+G69)*H69>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J68=1,1,IF(I69=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.330985969399439,{"$error":"#VALUE!"},8.1474961026109557E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I69)<(F$42-1),IF((F70+G70)*H70>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.166076731181121,{"$error":"#VALUE!"},8.1016879808836456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA70-F$19)*AI70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"BF70/(T70/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I70)<(F$42-1),IF((F71+G71)*H71>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J70=1,1,IF(I71=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I71/(1+F$40)^B71","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},29.002094671369903,{"$error":"#VALUE!"},8.0561374087138635E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I71)<(F$42-1),IF((F72+G72)*H72>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J71=1,1,IF(I72=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I72/(1+F$40)^B72","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},28.839034577038916,{"$error":"#VALUE!"},8.0108429380663662E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I72)<(F$42-1),IF((F73+G73)*H73>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.676891264570227,{"$error":"#VALUE!"},7.9658031290472858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y72:Z72)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W73^4 - 0.0000011433197*W73^3 + 0.00020328187235*W73^2 - 0.011554722573*W73 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W73^4 - 0.00000000006419*W73^3 + 0.00000001365689*W73^2 - 0.00000043857183*W73 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V73)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK73<1,AJ73,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN73:AO73)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR73 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I73)<(F$42-1),IF((F74+G74)*H74>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.51565957949003,{"$error":"#VALUE!"},7.9210165498583424E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W74^4 - 0.0000011433197*W74^3 + 0.00020328187235*W74^2 - 0.011554722573*W74 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W74^4 - 0.00000000006419*W74^3 + 0.00000001365689*W74^2 - 0.00000043857183*W74 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V74)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK74<1,AJ74,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN74:AO74)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR74 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I74)<(F$42-1),IF((F75+G75)*H75>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.35533439630483,{"$error":"#VALUE!"},7.8764817767513429E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W75^4 - 0.0000011433197*W75^3 + 0.00020328187235*W75^2 - 0.011554722573*W75 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W75^4 - 0.00000000006419*W75^3 + 0.00000001365689*W75^2 - 0.00000043857183*W75 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V75)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK75<1,AJ75,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN75:AO75)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR75 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I75)<(F$42-1),IF((F76+G76)*H76>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.195910618338459,{"$error":"#VALUE!"},7.8321973939829065E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W76^4 - 0.0000011433197*W76^3 + 0.00020328187235*W76^2 - 0.011554722573*W76 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W76^4 - 0.00000000006419*W76^3 + 0.00000001365689*W76^2 - 0.00000043857183*W76 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V76)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK76<1,AJ76,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN76:AO76)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR76 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I76)<(F$42-1),IF((F77+G77)*H77>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.037383177570089,{"$error":"#VALUE!"},7.7881619937694699E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W77^4 - 0.0000011433197*W77^3 + 0.00020328187235*W77^2 - 0.011554722573*W77 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W77^4 - 0.00000000006419*W77^3 + 0.00000001365689*W77^2 - 0.00000043857183*W77 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V77)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA77-F$19)*AI77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK77<1,AJ77,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN77:AO77)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR77 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I77)<(F$42-1),IF((F78+G78)*H78>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.879747034473098,{"$error":"#VALUE!"},7.7443741762425272E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I78)<(F$42-1),IF((F79+G79)*H79>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.722997177854879,{"$error":"#VALUE!"},7.7008325494041338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I79)<(F$42-1),IF((F80+G80)*H80>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.567128624697538,{"$error":"#VALUE!"},7.6575357290826498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I80)<(F$42-1),IF((F81+G81)*H81>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.41213641999947,{"$error":"#VALUE!"},7.6144823388887423E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I81)<(F$42-1),IF((F82+G82)*H82>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.25801563661787,{"$error":"#VALUE!"},7.5716710101716309E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I82)<(F$42-1),IF((F83+G83)*H83>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.104761375112055,{"$error":"#VALUE!"},7.5291003819755717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I83)<(F$42-1),IF((F84+G84)*H84>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.952368763587771,{"$error":"#VALUE!"},7.4867691009966042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I84)<(F$42-1),IF((F85+G85)*H85>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.800832957542266,{"$error":"#VALUE!"},7.444675821539519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I85)<(F$42-1),IF((F86+G86)*H86>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.650149139710308,{"$error":"#VALUE!"},7.4028192054750863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I86)<(F$42-1),IF((F87+G87)*H87>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.500312519911056,{"$error":"#VALUE!"},7.3611979221975155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR87<150,AU87,IF(AZ$62<AX87,AU87,AV87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I87)<(F$42-1),IF((F88+G88)*H88>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.351318334895758,{"$error":"#VALUE!"},7.3198106485821562E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I88)<(F$42-1),IF((F89+G89)*H89>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.203161848196345,{"$error":"#VALUE!"},7.2786560689434301E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I89)<(F$42-1),IF((F90+G90)*H90>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.055838349974856,{"$error":"#VALUE!"},7.237732874993015E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(I90<1,0,IF(AJ90>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I90)<(F$42-1),IF((F91+G91)*H91>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.909343156873717,{"$error":"#VALUE!"},7.1970397657982549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I91)<(F$42-1),IF((F92+G92)*H92>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.763671611866855,{"$error":"#VALUE!"},7.1565754477407942E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I92)<(F$42-1),IF((F93+G93)*H93>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.618819084111653,{"$error":"#VALUE!"},7.1163386344754595E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I93)<(F$42-1),IF((F94+G94)*H94>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.474780968801745,{"$error":"#VALUE!"},7.0763280468893741E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I94)<(F$42-1),IF((F95+G95)*H95>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.331552687020611,{"$error":"#VALUE!"},7.0365424130612822E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I95)<(F$42-1),IF((F96+G96)*H96>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.18912968559605,{"$error":"#VALUE!"},6.9969804682211256E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I96)<(F$42-1),IF((F97+G97)*H97>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.047507436955385,{"$error":"#VALUE!"},6.9576409547098303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(R97-W$14)-(V$14+460)*(S97-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I97)<(F$42-1),IF((F98+G98)*H98>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.906681438981593,{"$error":"#VALUE!"},6.9185226219393325E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I98)<(F$42-1),IF((F99+G99)*H99>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.766647214870144,{"$error":"#VALUE!"},6.8796242263528179E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I99)<(F$42-1),IF((F100+G100)*H100>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.627400312986683,{"$error":"#VALUE!"},6.8409445313851902E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I100)<(F$42-1),IF((F101+G101)*H101>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.488936306725549,{"$error":"#VALUE!"},6.8024823074237642E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I101)<(F$42-1),IF((F102+G102)*H102>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.351250794369022,{"$error":"#VALUE!"},6.7642363317691731E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I102)<(F$42-1),IF((F103+G103)*H103>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.214339398947399,{"$error":"#VALUE!"},6.7262053885964998E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I103)<(F$42-1),IF((F104+G104)*H104>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.078197768099859,{"$error":"#VALUE!"},6.6883882689166285E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I104)<(F$42-1),IF((F105+G105)*H105>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.942821573936122,{"$error":"#VALUE!"},6.6507837705378117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I105)<(F$42-1),IF((F106+G106)*H106>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.808206512898824,{"$error":"#VALUE!"},6.6133906980274521E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I106)<(F$42-1),IF((F107+G107)*H107>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.674348305626737,{"$error":"#VALUE!"},6.5762078626740939E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I107)<(F$42-1),IF((F108+G108)*H108>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.541242696818731,{"$error":"#VALUE!"},6.5392340824496478E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I108)<(F$42-1),IF((F109+G109)*H109>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.408885455098485,{"$error":"#VALUE!"},6.5024681819718017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I109)<(F$42-1),IF((F110+G110)*H110>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.277272372879988,{"$error":"#VALUE!"},6.4659089924666638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I110)<(F$42-1),IF((F111+G111)*H111>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.146399266233772,{"$error":"#VALUE!"},6.4295553517316043E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I111)<(F$42-1),IF((F112+G112)*H112>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.016261974753906,{"$error":"#VALUE!"},6.3934061040983078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I112)<(F$42-1),IF((F113+G113)*H113>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.886856361425746,{"$error":"#VALUE!"},6.357460100396041E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I113)<(F$42-1),IF((F114+G114)*H114>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.758178312494408,{"$error":"#VALUE!"},6.3217161979151143E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I114)<(F$42-1),IF((F115+G115)*H115>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.630223737334013,{"$error":"#VALUE!"},6.2861732603705589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I115)<(F$42-1),IF((F116+G116)*H116>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.502988568317626,{"$error":"#VALUE!"},6.250830157866008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I116)<(F$42-1),IF((F117+G117)*H117>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.376468760687963,{"$error":"#VALUE!"},6.2156857668577682E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I117)<(F$42-1),IF((F118+G118)*H118>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.250660292428805,{"$error":"#VALUE!"},6.180738970119113E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I118)<(F$42-1),IF((F119+G119)*H119>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.125559164137137,{"$error":"#VALUE!"},6.1459886567047609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I119)<(F$42-1),IF((F120+G120)*H120>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.001161398896009,{"$error":"#VALUE!"},6.1114337219155587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I120)<(F$42-1),IF((F121+G121)*H121>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.877463042148122,{"$error":"#VALUE!"},6.0770730672633673E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I121)<(F$42-1),IF((F122+G122)*H122>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.754460161570087,{"$error":"#VALUE!"},6.042905600436136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I122)<(F$42-1),IF((F123+G123)*H123>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.632148846947455,{"$error":"#VALUE!"},6.0089302352631817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I123)<(F$42-1),IF((F124+G124)*H124>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.510525210050385,{"$error":"#VALUE!"},5.9751458916806631E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I124)<(F$42-1),IF((F125+G125)*H125>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.389585384510045,{"$error":"#VALUE!"},5.9415514956972351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I125)<(F$42-1),IF((F126+G126)*H126>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.269325525695713,{"$error":"#VALUE!"},5.9081459793599203E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR126+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I126)<(F$42-1),IF((F127+G127)*H127>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.149741810592538,{"$error":"#VALUE!"},5.8749282807201493E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I127)<(F$42-1),IF((F128+G128)*H128>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.030830437680027,{"$error":"#VALUE!"},5.8418973438000073E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"T129*AZ129/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E129<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I128)<(F$42-1),IF((F129+G129)*H129>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E129/((1+$F$40)^B129)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B129)","v":20.912587626811185},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B129","v":5.8090521185586629E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q129^6+S$9*$Q129^5+T$9*$Q129^4+U$9*$Q129^3+V$9*$Q129^2+W$9*$Q129+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q129^6+S$10*$Q129^5+T$10*$Q129^4+U$10*$Q129^3+V$10*$Q129^2+W$10*$Q129+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R129-W$14)-(V$14+460)*(S129-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC129)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD129/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE129","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB129*AC129*AD129*(Q$38*(AF129-AG129))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH129)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I129<1,0,IF(AJ129>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR129 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS129*AZ$62+AT129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"4*(AF129*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C129-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C129-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.4166666666666643,{"$f":"AJ130","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D130*F$26/1000000-F$33/1000<0,0,D130*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I129)<(F$42-1),IF((F130+G130)*H130>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.795009619092344,{"$error":"#VALUE!"},5.7763915608589851E-2,null,{"$f":"C130*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK129<1,V129+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V130>V129,(C129+273)*AY130-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C130+273)^-1 - 0.000005851*(C130+273)^2 + 12.245*LOG(C130+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X130^5 - 0.00000000063335*X130^4 + 0.0000011223*X130^3 - 0.00099104*X130^2 + 0.60315*X130 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C130+273)*BJ130)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ130-F$20)+1.4745)*(AZ130))","v":{"$error":"#VALUE!"}},{"$f":"AM130*(AJ130-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X130^4 - 0.00000000425191*X130^3 - 0.000119669*X130^2 + 0.307616*X130 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C130-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR130+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW130^2 + 25.389*AW130 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,5.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D130","v":{"$error":"#VALUE!"}},{"$f":"BF130/(T130/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH130*EXP(BI130*BG130)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR130","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B130+1/12","v":5.4999999999999973},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I130)<(F$42-1),IF((F131+G131)*H131>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.678092676763683,{"$f":"IF(J131<1, B131,N130)","v":{"$error":"#VALUE!"}},5.7439146324343569E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y130:Z130)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ130-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C130+273)^6 + 0.0000000000022967*(C130+273)^5 - 0.000000002547*(C130+273)^4 + 0.0000014456*(C130+273)^3 - 0.00043516*(C130+273)^2 + 0.063792*(C130+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR131<150,AU131,IF(AZ$62<AX131,AU131,AV131))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B131","v":5.4999999999999973},{"$f":"AJ131","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM130>0,1,IF(BL131<0,0,1))","v":1},{"$f":"IF(BM130=1,0,IF(BM131=0,0,B131))","v":0}]
[null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C132 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I131)<(F$42-1),IF((F132+G132)*H132>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.561833083080387,{"$error":"#VALUE!"},5.7116203008556639E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I132)<(F$42-1),IF((F133+G133)*H133>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.446227142194505,{"$error":"#VALUE!"},5.6795075394984747E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I133)<(F$42-1),IF((F134+G134)*H134>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.331271179037468,{"$error":"#VALUE!"},5.6475753275104082E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I134)<(F$42-1),IF((F135+G135)*H135>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.216961539203233,{"$error":"#VALUE!"},5.6158226497786762E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I135)<(F$42-1),IF((F136+G136)*H136>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J135=1,1,IF(I136=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I136/(1+F$40)^B136","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},20.103294588832139,{"$error":"#VALUE!"},5.5842484968978166E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I136)<(F$42-1),IF((F137+G137)*H137>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.990266714495373,{"$error":"#VALUE!"},5.5528518651376042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I137)<(F$42-1),IF((F138+G138)*H138>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.877874323080107,{"$error":"#VALUE!"},5.5216317564111411E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I138)<(F$42-1),IF((F139+G139)*H139>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.766113841675274,{"$error":"#VALUE!"},5.4905871782431316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I139)<(F$42-1),IF((F140+G140)*H140>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.654981717457975,{"$error":"#VALUE!"},5.4597171437383261E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I140)<(F$42-1),IF((F141+G141)*H141>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.544474417580552,{"$error":"#VALUE!"},5.4290206715501534E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W141^4 - 0.0000011433197*W141^3 + 0.00020328187235*W141^2 - 0.011554722573*W141 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W141^4 - 0.00000000006419*W141^3 + 0.00000001365689*W141^2 - 0.00000043857183*W141 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V141)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA141-F$19)*AI141","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK141<1,AJ141,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN141:AO141)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR141 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I141)<(F$42-1),IF((F142+G142)*H142>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.43458842905827,{"$error":"#VALUE!"},5.39849678584952E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I142)<(F$42-1),IF((F143+G143)*H143>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.325320258657655,{"$error":"#VALUE!"},5.3681445162937928E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I143)<(F$42-1),IF((F144+G144)*H144>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.216666432785413,{"$error":"#VALUE!"},5.3379628979959487E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I144)<(F$42-1),IF((F145+G145)*H145>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.108623497378051,{"$error":"#VALUE!"},5.3079509714939035E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I145)<(F$42-1),IF((F146+G146)*H146>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.001188017792028,{"$error":"#VALUE!"},5.2781077827200089E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I146)<(F$42-1),IF((F147+G147)*H147>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.894356578694616,{"$error":"#VALUE!"},5.2484323829707268E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I147)<(F$42-1),IF((F148+G148)*H148>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.788125783955273,{"$error":"#VALUE!"},5.218923828876465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I148)<(F$42-1),IF((F149+G149)*H149>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.682492256537735,{"$error":"#VALUE!"},5.1895811823715936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I149)<(F$42-1),IF((F150+G150)*H150>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.577452638392629,{"$error":"#VALUE!"},5.1604035106646191E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I150)<(F$42-1),IF((F151+G151)*H151>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.473003590350725,{"$error":"#VALUE!"},5.1313898862085351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I151)<(F$42-1),IF((F152+G152)*H152>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.369141792016801,{"$error":"#VALUE!"},5.1025393866713342E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I152)<(F$42-1),IF((F153+G153)*H153>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.265863941664069,{"$error":"#VALUE!"},5.073851094906686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I153)<(F$42-1),IF((F154+G154)*H154>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.163166756129225,{"$error":"#VALUE!"},5.0453240989247854E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I154)<(F$42-1),IF((F155+G155)*H155>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.061046970708091,{"$error":"#VALUE!"},5.0169574918633587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I155)<(F$42-1),IF((F156+G156)*H156>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.959501339051791,{"$error":"#VALUE!"},4.9887503719588305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I156)<(F$42-1),IF((F157+G157)*H157>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.858526633063601,{"$error":"#VALUE!"},4.9607018425176667E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I157)<(F$42-1),IF((F158+G158)*H158>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.758119642796292,{"$error":"#VALUE!"},4.9328110118878589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I158)<(F$42-1),IF((F159+G159)*H159>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.658277176350108,{"$error":"#VALUE!"},4.9050769934305863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I159)<(F$42-1),IF((F160+G160)*H160>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.558996059771285,{"$error":"#VALUE!"},4.8774989054920247E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I160)<(F$42-1),IF((F161+G161)*H161>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.460273136951159,{"$error":"#VALUE!"},4.8500758713753221E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I161)<(F$42-1),IF((F162+G162)*H162>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.362105269525824,{"$error":"#VALUE!"},4.822807019312729E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I162)<(F$42-1),IF((F163+G163)*H163>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.264489336776382,{"$error":"#VALUE!"},4.7956914824378846E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I163)<(F$42-1),IF((F164+G164)*H164>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.16742223552972,{"$error":"#VALUE!"},4.7687283987582554E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I164)<(F$42-1),IF((F165+G165)*H165>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.070900880059874,{"$error":"#VALUE!"},4.7419169111277436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I165)<(F$42-1),IF((F166+G166)*H166>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.97492220198993,{"$error":"#VALUE!"},4.7152561672194254E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I166)<(F$42-1),IF((F167+G167)*H167>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.879483150194474,{"$error":"#VALUE!"},4.6887453194984649E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I167)<(F$42-1),IF((F168+G168)*H168>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.784580690702604,{"$error":"#VALUE!"},4.6623835251951677E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I168)<(F$42-1),IF((F169+G169)*H169>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.690211806601493,{"$error":"#VALUE!"},4.6361699462781923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I169)<(F$42-1),IF((F170+G170)*H170>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.596373497940455,{"$error":"#VALUE!"},4.6101037494279046E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I170)<(F$42-1),IF((F171+G171)*H171>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.503062781635609,{"$error":"#VALUE!"},4.584184106009892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I171)<(F$42-1),IF((F172+G172)*H172>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.410276691375028,{"$error":"#VALUE!"},4.5584101920486189E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I172)<(F$42-1),IF((F173+G173)*H173>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.318012277524439,{"$error":"#VALUE!"},4.5327811882012334E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I173)<(F$42-1),IF((F174+G174)*H174>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.22626660703347,{"$error":"#VALUE!"},4.5072962797315201E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I174)<(F$42-1),IF((F175+G175)*H175>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.135036763342406,{"$error":"#VALUE!"},4.4819546564840017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I175)<(F$42-1),IF((F176+G176)*H176>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.044319846289451,{"$error":"#VALUE!"},4.4567555128581807E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I176)<(F$42-1),IF((F177+G177)*H177>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.954112972018569,{"$error":"#VALUE!"},4.4316980477829358E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I177)<(F$42-1),IF((F178+G178)*H178>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.864413272887779,{"$error":"#VALUE!"},4.4067814646910501E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I178)<(F$42-1),IF((F179+G179)*H179>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.775217897378004,{"$error":"#VALUE!"},4.3820049714938906E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I179)<(F$42-1),IF((F180+G180)*H180>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.686524010002426,{"$error":"#VALUE!"},4.3573677805562303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I180)<(F$42-1),IF((F181+G181)*H181>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.598328791216339,{"$error":"#VALUE!"},4.3328691086712057E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I181)<(F$42-1),IF((F182+G182)*H182>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.510629437327522,{"$error":"#VALUE!"},4.3085081770354229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I182)<(F$42-1),IF((F183+G183)*H183>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.423423160407104,{"$error":"#VALUE!"},4.2842842112241958E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I183)<(F$42-1),IF((F184+G184)*H184>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.336707188200952,{"$error":"#VALUE!"},4.2601964411669316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I184)<(F$42-1),IF((F185+G185)*H185>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.250478764041523,{"$error":"#VALUE!"},4.2362441011226458E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I185)<(F$42-1),IF((F186+G186)*H186>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.164735146760245,{"$error":"#VALUE!"},4.2124264296556239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I186)<(F$42-1),IF((F187+G187)*H187>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.079473610600369,{"$error":"#VALUE!"},4.1887426696112139E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I187)<(F$42-1),IF((F188+G188)*H188>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.994691445130321,{"$error":"#VALUE!"},4.165192068091756E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I188)<(F$42-1),IF((F189+G189)*H189>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.910385955157533,{"$error":"#VALUE!"},4.141773876432648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I189)<(F$42-1),IF((F190+G190)*H190>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.826554460642775,{"$error":"#VALUE!"},4.1184873501785485E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I190)<(F$42-1),IF((F191+G191)*H191>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.743194296614949,{"$error":"#VALUE!"},4.0953317490597087E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I191)<(F$42-1),IF((F192+G192)*H192>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.660302813086371,{"$error":"#VALUE!"},4.072306336968437E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"T193*AZ193/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E193<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I192)<(F$42-1),IF((F193+G193)*H193>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E193/((1+$F$40)^B193)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B193)","v":14.577877374968532},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B193","v":4.0494103819357037E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q193^6+S$9*$Q193^5+T$9*$Q193^4+U$9*$Q193^3+V$9*$Q193^2+W$9*$Q193+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q193^6+S$10*$Q193^5+T$10*$Q193^4+U$10*$Q193^3+V$10*$Q193^2+W$10*$Q193+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R193-W$14)-(V$14+460)*(S193-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC193)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD193/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE193","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB193*AC193*AD193*(Q$38*(AF193-AG193))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH193)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I193<1,0,IF(AJ193>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR193 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS193*AZ$62+AT193","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"4*(AF193*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C193-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C193-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.750000000000007,{"$f":"AJ194","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D194*F$26/1000000-F$33/1000<0,0,D194*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I193)<(F$42-1),IF((F194+G194)*H194>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.495915361988331,{"$error":"#VALUE!"},4.0266431561078696E-2,null,{"$f":"C194*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK193<1,V193+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V194>V193,(C193+273)*AY194-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C194+273)^-1 - 0.000005851*(C194+273)^2 + 12.245*LOG(C194+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X194^5 - 0.00000000063335*X194^4 + 0.0000011223*X194^3 - 0.00099104*X194^2 + 0.60315*X194 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C194+273)*BJ194)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ194-F$20)+1.4745)*(AZ194))","v":{"$error":"#VALUE!"}},{"$f":"AM194*(AJ194-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X194^4 - 0.00000000425191*X194^3 - 0.000119669*X194^2 + 0.307616*X194 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C194-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR194+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW194^2 + 25.389*AW194 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,10.750000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D194","v":{"$error":"#VALUE!"}},{"$f":"BF194/(T194/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH194*EXP(BI194*BG194)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR194","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B194+1/12","v":10.833333333333341},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I194)<(F$42-1),IF((F195+G195)*H195>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.414414168604763,{"$f":"IF(J195<1, B195,N194)","v":{"$error":"#VALUE!"}},4.0040039357235456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y194:Z194)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ194-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C194+273)^6 + 0.0000000000022967*(C194+273)^5 - 0.000000002547*(C194+273)^4 + 0.0000014456*(C194+273)^3 - 0.00043516*(C194+273)^2 + 0.063792*(C194+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR195<150,AU195,IF(AZ$62<AX195,AU195,AV195))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B195","v":10.833333333333341},{"$f":"AJ195","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM194>0,1,IF(BL195<0,0,1))","v":1},{"$f":"IF(BM194=1,0,IF(BM195=0,0,B195))","v":0}]
[null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C196 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I195)<(F$42-1),IF((F196+G196)*H196>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.333371203926117,{"$error":"#VALUE!"},3.9814920010905877E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I196)<(F$42-1),IF((F197+G197)*H197>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.252783891627587,{"$error":"#VALUE!"},3.9591066365632185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I197)<(F$42-1),IF((F198+G198)*H198>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.172649669869381,{"$error":"#VALUE!"},3.9368471305192727E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I198)<(F$42-1),IF((F199+G199)*H199>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.092965991215292,{"$error":"#VALUE!"},3.9147127753375817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I199)<(F$42-1),IF((F200+G200)*H200>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J199=1,1,IF(I200=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I200/(1+F$40)^B200","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},14.013730322551694,{"$error":"#VALUE!"},3.8927028673754707E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I200)<(F$42-1),IF((F201+G201)*H201>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.934940145007031,{"$error":"#VALUE!"},3.8708167069463978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I201)<(F$42-1),IF((F202+G202)*H202>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.856592953871745,{"$error":"#VALUE!"},3.8490535982977074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I202)<(F$42-1),IF((F203+G203)*H203>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.778686258518636,{"$error":"#VALUE!"},3.8274128495885101E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I203)<(F$42-1),IF((F204+G204)*H204>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.701217582323705,{"$error":"#VALUE!"},3.805893772867696E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I204)<(F$42-1),IF((F205+G205)*H205>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.624184462587406,{"$error":"#VALUE!"},3.7844956840520576E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W205^4 - 0.0000011433197*W205^3 + 0.00020328187235*W205^2 - 0.011554722573*W205 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W205^4 - 0.00000000006419*W205^3 + 0.00000001365689*W205^2 - 0.00000043857183*W205 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V205)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA205-F$19)*AI205","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK205<1,AJ205,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN205:AO205)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR205 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I205)<(F$42-1),IF((F206+G206)*H206>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.547584450456375,{"$error":"#VALUE!"},3.763217902904549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I206)<(F$42-1),IF((F207+G207)*H207>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.471415110845564,{"$error":"#VALUE!"},3.7420597530126568E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I207)<(F$42-1),IF((F208+G208)*H208>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.395674022360847,{"$error":"#VALUE!"},3.7210205617669023E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I208)<(F$42-1),IF((F209+G209)*H209>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.320358777222033,{"$error":"#VALUE!"},3.7000996603394537E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I209)<(F$42-1),IF((F210+G210)*H210>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.245466981186329,{"$error":"#VALUE!"},3.6792963836628695E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I210)<(F$42-1),IF((F211+G211)*H211>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.170996253472227,{"$error":"#VALUE!"},3.6586100704089519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I211)<(F$42-1),IF((F212+G212)*H212>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.096944226683819,{"$error":"#VALUE!"},3.6380400629677276E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I212)<(F$42-1),IF((F213+G213)*H213>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.023308546735537,{"$error":"#VALUE!"},3.6175857074265384E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I213)<(F$42-1),IF((F214+G214)*H214>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.950086872777325,{"$error":"#VALUE!"},3.597246353549257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I214)<(F$42-1),IF((F215+G215)*H215>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.877276877120215,{"$error":"#VALUE!"},3.5770213547556155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I215)<(F$42-1),IF((F216+G216)*H216>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.804876245162333,{"$error":"#VALUE!"},3.556910068100648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I216)<(F$42-1),IF((F217+G217)*H217>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.732882675315327,{"$error":"#VALUE!"},3.5369118542542578E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I217)<(F$42-1),IF((F218+G218)*H218>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.661293878931184,{"$error":"#VALUE!"},3.5170260774808844E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I218)<(F$42-1),IF((F219+G219)*H219>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.590107580229493,{"$error":"#VALUE!"},3.4972521056193036E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I219)<(F$42-1),IF((F220+G220)*H220>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.519321516225085,{"$error":"#VALUE!"},3.4775893100625239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I220)<(F$42-1),IF((F221+G221)*H221>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.4489334366561,{"$error":"#VALUE!"},3.4580370657378054E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I221)<(F$42-1),IF((F222+G222)*H222>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.378941103912451,{"$error":"#VALUE!"},3.4385947510867924E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I222)<(F$42-1),IF((F223+G223)*H223>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.309342292964692,{"$error":"#VALUE!"},3.4192617480457481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I223)<(F$42-1),IF((F224+G224)*H224>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.240134791293281,{"$error":"#VALUE!"},3.4000374420259112E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I224)<(F$42-1),IF((F225+G225)*H225>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.171316398818254,{"$error":"#VALUE!"},3.3809212218939594E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I225)<(F$42-1),IF((F226+G226)*H226>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.102884927829269,{"$error":"#VALUE!"},3.3619124799525751E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I226)<(F$42-1),IF((F227+G227)*H227>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.034838202916081,{"$error":"#VALUE!"},3.3430106119211336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I227)<(F$42-1),IF((F228+G228)*H228>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.967174060899373,{"$error":"#VALUE!"},3.3242150169164923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I228)<(F$42-1),IF((F229+G229)*H229>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.89989035076198,{"$error":"#VALUE!"},3.305525097433884E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I229)<(F$42-1),IF((F230+G230)*H230>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.832984933580539,{"$error":"#VALUE!"},3.2869402593279279E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I230)<(F$42-1),IF((F231+G231)*H231>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.766455682457464,{"$error":"#VALUE!"},3.2684599117937405E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I231)<(F$42-1),IF((F232+G232)*H232>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.700300482453345,{"$error":"#VALUE!"},3.250083467348152E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I232)<(F$42-1),IF((F233+G233)*H233>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.634517230519714,{"$error":"#VALUE!"},3.2318103418110318E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I233)<(F$42-1),IF((F234+G234)*H234>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.569103835432191,{"$error":"#VALUE!"},3.2136399542867199E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I234)<(F$42-1),IF((F235+G235)*H235>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.504058217724005,{"$error":"#VALUE!"},3.1955717271455575E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I235)<(F$42-1),IF((F236+G236)*H236>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.439378309619885,{"$error":"#VALUE!"},3.1776050860055235E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I236)<(F$42-1),IF((F237+G237)*H237>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.375062054970321,{"$error":"#VALUE!"},3.1597394597139783E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I237)<(F$42-1),IF((F238+G238)*H238>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.311107409186226,{"$error":"#VALUE!"},3.141974280329507E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I238)<(F$42-1),IF((F239+G239)*H239>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.2475123391739,{"$error":"#VALUE!"},3.1243089831038615E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I239)<(F$42-1),IF((F240+G240)*H240>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.184274823270433,{"$error":"#VALUE!"},3.1067430064640095E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I240)<(F$42-1),IF((F241+G241)*H241>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.121392851179415,{"$error":"#VALUE!"},3.0892757919942823E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I241)<(F$42-1),IF((F242+G242)*H242>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.058864423907039,{"$error":"#VALUE!"},3.0719067844186224E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I242)<(F$42-1),IF((F243+G243)*H243>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.99668755369856,{"$error":"#VALUE!"},3.0546354315829336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I243)<(F$42-1),IF((F244+G244)*H244>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.934860263975082,{"$error":"#VALUE!"},3.0374611844375229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I244)<(F$42-1),IF((F245+G245)*H245>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.873380589270756,{"$error":"#VALUE!"},3.0203834970196543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I245)<(F$42-1),IF((F246+G246)*H246>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.812246575170265,{"$error":"#VALUE!"},3.0034018264361851E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I246)<(F$42-1),IF((F247+G247)*H247>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.751456278246728,{"$error":"#VALUE!"},2.9865156328463136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I247)<(F$42-1),IF((F248+G248)*H248>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.691007765999885,{"$error":"#VALUE!"},2.9697243794444127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I248)<(F$42-1),IF((F249+G249)*H249>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.630899116794689,{"$error":"#VALUE!"},2.9530275324429693E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I249)<(F$42-1),IF((F250+G250)*H250>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.571128419800205,{"$error":"#VALUE!"},2.9364245610556127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I250)<(F$42-1),IF((F251+G251)*H251>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.511693774928876,{"$error":"#VALUE!"},2.9199149374802436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I251)<(F$42-1),IF((F252+G252)*H252>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.4525932927761,{"$error":"#VALUE!"},2.9034981368822502E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I252)<(F$42-1),IF((F253+G253)*H253>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.393825094560198,{"$error":"#VALUE!"},2.887173637377833E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I253)<(F$42-1),IF((F254+G254)*H254>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.33538731206265,{"$error":"#VALUE!"},2.8709409200174028E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D255*F$26/1000000-F$33/1000<0,0,D255*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I254)<(F$42-1),IF((F255+G255)*H255>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.277278087568739,{"$error":"#VALUE!"},2.8547994687690946E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I255)<(F$42-1),IF((F256+G256)*H256>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.219495573808482,{"$error":"#VALUE!"},2.8387487705023563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"T257*AZ257/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E257<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I256)<(F$42-1),IF((F257+G257)*H257>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E257/((1+$F$40)^B257)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B257)","v":10.162037933897897},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B257","v":2.822788314971638E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q257^6+S$9*$Q257^5+T$9*$Q257^4+U$9*$Q257^3+V$9*$Q257^2+W$9*$Q257+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q257^6+S$10*$Q257^5+T$10*$Q257^4+U$10*$Q257^3+V$10*$Q257^2+W$10*$Q257+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R257-W$14)-(V$14+460)*(S257-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC257)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD257/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE257","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB257*AC257*AD257*(Q$38*(AF257-AG257))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH257)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I257<1,0,IF(AJ257>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR257 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS257*AZ$62+AT257","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"4*(AF257*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C257-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C257-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.083333333333375,{"$f":"AJ258","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D258*F$26/1000000-F$33/1000<0,0,D258*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I257)<(F$42-1),IF((F258+G258)*H258>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.10490334128062,{"$error":"#VALUE!"},2.8069175948001724E-2,null,{"$f":"C258*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK257<1,V257+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V258>V257,(C257+273)*AY258-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C258+273)^-1 - 0.000005851*(C258+273)^2 + 12.245*LOG(C258+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X258^5 - 0.00000000063335*X258^4 + 0.0000011223*X258^3 - 0.00099104*X258^2 + 0.60315*X258 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C258+273)*BJ258)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ258-F$20)+1.4745)*(AZ258))","v":{"$error":"#VALUE!"}},{"$f":"AM258*(AJ258-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X258^4 - 0.00000000425191*X258^3 - 0.000119669*X258^2 + 0.307616*X258 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C258-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR258+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW258^2 + 25.389*AW258 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,16.083333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D258","v":{"$error":"#VALUE!"}},{"$f":"BF258/(T258/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH258*EXP(BI258*BG258)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR258","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B258+1/12","v":16.166666666666707},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I258)<(F$42-1),IF((F259+G259)*H259>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.048089979669838,{"$f":"IF(J259<1, B259,N258)","v":{"$error":"#VALUE!"}},2.7911361054638439E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y258:Z258)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ258-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C258+273)^6 + 0.0000000000022967*(C258+273)^5 - 0.000000002547*(C258+273)^4 + 0.0000014456*(C258+273)^3 - 0.00043516*(C258+273)^2 + 0.063792*(C258+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR259<150,AU259,IF(AZ$62<AX259,AU259,AV259))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B259","v":16.166666666666707},{"$f":"AJ259","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM258>0,1,IF(BL259<0,0,1))","v":1},{"$f":"IF(BM258=1,0,IF(BM259=0,0,B259))","v":0}]
[null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C260 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I259)<(F$42-1),IF((F260+G260)*H260>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9915960429905457,{"$error":"#VALUE!"},2.7754433452751519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I260)<(F$42-1),IF((F261+G261)*H261>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9354197353221387,{"$error":"#VALUE!"},2.7598388153672611E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I261)<(F$42-1),IF((F262+G262)*H262>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8795592708413142,{"$error":"#VALUE!"},2.7443220196781432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I262)<(F$42-1),IF((F263+G263)*H263>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8240128737653052,{"$error":"#VALUE!"},2.7288924649348074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I263)<(F$42-1),IF((F264+G264)*H264>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J263=1,1,IF(I264=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I264/(1+F$40)^B264","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},9.7687787782954238,{"$error":"#VALUE!"},2.713549660637618E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I264)<(F$42-1),IF((F265+G265)*H265>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7138552285609361,{"$error":"#VALUE!"},2.6982931190447045E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I265)<(F$42-1),IF((F266+G266)*H266>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6592404785632286,{"$error":"#VALUE!"},2.6831223551564528E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB266*AC266*AD266*(Q$38*(AF266-AG266))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I266)<(F$42-1),IF((F267+G267)*H267>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6049327921203247,{"$error":"#VALUE!"},2.6680368867000905E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I267)<(F$42-1),IF((F268+G268)*H268>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5509304428116728,{"$error":"#VALUE!"},2.6530362341143539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I268)<(F$42-1),IF((F269+G269)*H269>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4972317139232754,{"$error":"#VALUE!"},2.6381199205342435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W269^4 - 0.0000011433197*W269^3 + 0.00020328187235*W269^2 - 0.011554722573*W269 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W269^4 - 0.00000000006419*W269^3 + 0.00000001365689*W269^2 - 0.00000043857183*W269 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V269)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA269-F$19)*AI269","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK269<1,AJ269,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN269:AO269)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR269 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I269)<(F$42-1),IF((F270+G270)*H270>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.44383489839311,{"$error":"#VALUE!"},2.623287471775864E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I270)<(F$42-1),IF((F271+G271)*H271>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3907382987568653,{"$error":"#VALUE!"},2.6085384163213515E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I271)<(F$42-1),IF((F272+G272)*H272>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3379402270939753,{"$error":"#VALUE!"},2.5938722853038824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I272)<(F$42-1),IF((F273+G273)*H273>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2854390049739699,{"$error":"#VALUE!"},2.5792886124927694E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I273)<(F$42-1),IF((F274+G274)*H274>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2332329634031058,{"$error":"#VALUE!"},2.5647869342786407E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I274)<(F$42-1),IF((F275+G275)*H275>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1813204427713231,{"$error":"#VALUE!"},2.5503667896587014E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I275)<(F$42-1),IF((F276+G276)*H276>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1296997927994727,{"$error":"#VALUE!"},2.5360277202220758E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I276)<(F$42-1),IF((F277+G277)*H277>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0783693724868648,{"$error":"#VALUE!"},2.5217692701352403E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I277)<(F$42-1),IF((F278+G278)*H278>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0273275500591037,{"$error":"#VALUE!"},2.5075909861275288E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I278)<(F$42-1),IF((F279+G279)*H279>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9765727029162008,{"$error":"#VALUE!"},2.4934924174767226E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I279)<(F$42-1),IF((F280+G280)*H280>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9261032175810122,{"$error":"#VALUE!"},2.4794731159947257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I280)<(F$42-1),IF((F281+G281)*H281>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8759174896479305,{"$error":"#VALUE!"},2.4655326360133144E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I281)<(F$42-1),IF((F282+G282)*H282>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8260139237318871,{"$error":"#VALUE!"},2.451670534369969E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I282)<(F$42-1),IF((F283+G283)*H283>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7763909334176393,{"$error":"#VALUE!"},2.4378863703937888E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I283)<(F$42-1),IF((F284+G284)*H284>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7270469412093323,{"$error":"#VALUE!"},2.4241797058914816E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I284)<(F$42-1),IF((F285+G285)*H285>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6779803784803544,{"$error":"#VALUE!"},2.410550105133432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I285)<(F$42-1),IF((F286+G286)*H286>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6291896854234729,{"$error":"#VALUE!"},2.3969971348398539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I286)<(F$42-1),IF((F287+G287)*H287>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5806733110012434,{"$error":"#VALUE!"},2.3835203641670126E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I287)<(F$42-1),IF((F288+G288)*H288>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.532429712896711,{"$error":"#VALUE!"},2.370119364693531E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I288)<(F$42-1),IF((F289+G289)*H289>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4844573574643665,{"$error":"#VALUE!"},2.3567937104067689E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I289)<(F$42-1),IF((F290+G290)*H290>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4367547196814119,{"$error":"#VALUE!"},2.3435429776892811E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I290)<(F$42-1),IF((F291+G291)*H291>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.389320283099261,{"$error":"#VALUE!"},2.3303667453053505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.916666666666668,{"$f":"AJ292","v":{"$error":"#VALUE!"}},{"$f":"T292*AZ292/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D292*F$26/1000000-F$33/1000<0,0,D292*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E292<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I291)<(F$42-1),IF((F292+G292)*H292>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E292/((1+$F$40)^B292)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B292)","v":8.3421525397953467},{"$f":"IF(J292<1, B292,N291)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B292","v":2.3172645943875962E-2},null,{"$f":"C292*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q292^6+S$9*$Q292^5+T$9*$Q292^4+U$9*$Q292^3+V$9*$Q292^2+W$9*$Q292+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q292^6+S$10*$Q292^5+T$10*$Q292^4+U$10*$Q292^3+V$10*$Q292^2+W$10*$Q292+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R292-W$14)-(V$14+460)*(S292-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V292>V291,(C291+273)*AY292-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y291:Z291)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W292^4 - 0.0000011433197*W292^3 + 0.00020328187235*W292^2 - 0.011554722573*W292 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W292^4 - 0.00000000006419*W292^3 + 0.00000001365689*W292^2 - 0.00000043857183*W292 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC292)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD292/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V292)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE292","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB292*AC292*AD292*(Q$38*(AF292-AG292))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH292)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA292-F$19)*AI292","v":{"$error":"#VALUE!"}},{"$f":"IF(I292<1,0,IF(AJ292>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK292<1,AJ292,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ292-F$20)+1.4745)*(AZ292))","v":{"$error":"#VALUE!"}},{"$f":"AM292*(AJ292-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X292^4 - 0.00000000425191*X292^3 - 0.000119669*X292^2 + 0.307616*X292 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN292:AO292)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ291-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR292 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR292 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS292*AZ$62+AT292","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR292+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR292<150,AU292,IF(AZ$62<AX292,AU292,AV292))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B292","v":18.916666666666668},{"$f":"AJ292","v":{"$error":"#VALUE!"}},{"$f":"4*(AF292*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D292","v":{"$error":"#VALUE!"}},{"$f":"BF292/(T292/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C292-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C292-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH292*EXP(BI292*BG292)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I292)<(F$42-1),IF((F293+G293)*H293>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2952499903251837,{"$error":"#VALUE!"},2.3042361084236622E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I293)<(F$42-1),IF((F294+G294)*H294>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.248611143674669,{"$error":"#VALUE!"},2.2912808732429638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I294)<(F$42-1),IF((F295+G295)*H295>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2022345172127533,{"$error":"#VALUE!"},2.2783984770035428E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I295)<(F$42-1),IF((F296+G296)*H296>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1561186366442424,{"$error":"#VALUE!"},2.2655885101789563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I296)<(F$42-1),IF((F297+G297)*H297>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1102620359629558,{"$error":"#VALUE!"},2.2528505655452655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I297)<(F$42-1),IF((F298+G298)*H298>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0646632574051225,{"$error":"#VALUE!"},2.2401842381680897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I298)<(F$42-1),IF((F299+G299)*H299>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0193208514030392,{"$error":"#VALUE!"},2.2275891253897329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I299)<(F$42-1),IF((F300+G300)*H300>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9742333765389883,{"$error":"#VALUE!"},2.2150648268163858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I300)<(F$42-1),IF((F301+G301)*H301>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.929399399499415,{"$error":"#VALUE!"},2.2026109443053932E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I301)<(F$42-1),IF((F302+G302)*H302>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8848174950293624,{"$error":"#VALUE!"},2.1902270819526008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I302)<(F$42-1),IF((F303+G303)*H303>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.840486245887166,{"$error":"#VALUE!"},2.1779128460797686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I303)<(F$42-1),IF((F304+G304)*H304>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7964042427993956,{"$error":"#VALUE!"},2.1656678452220544E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I304)<(F$42-1),IF((F305+G305)*H305>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7525700844160585,{"$error":"#VALUE!"},2.1534916901155717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I305)<(F$42-1),IF((F306+G306)*H306>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.708982377266052,{"$error":"#VALUE!"},2.1413839936850147E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I306)<(F$42-1),IF((F307+G307)*H307>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6656397357128609,{"$error":"#VALUE!"},2.1293443710313505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I307)<(F$42-1),IF((F308+G308)*H308>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6225407819105131,{"$error":"#VALUE!"},2.1173724394195872E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I308)<(F$42-1),IF((F309+G309)*H309>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5796841457597779,{"$error":"#VALUE!"},2.1054678182666049E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I309)<(F$42-1),IF((F310+G310)*H310>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.537068464864606,{"$error":"#VALUE!"},2.0936301291290572E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I310)<(F$42-1),IF((F311+G311)*H311>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.494692384488828,{"$error":"#VALUE!"},2.0818589956913412E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I311)<(F$42-1),IF((F312+G312)*H312>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4525545575130812,{"$error":"#VALUE!"},2.0701540437536338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I312)<(F$42-1),IF((F313+G313)*H313>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4106536443919842,{"$error":"#VALUE!"},2.0585149012199957E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I313)<(F$42-1),IF((F314+G314)*H314>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3689883131115623,{"$error":"#VALUE!"},2.0469411980865451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I314)<(F$42-1),IF((F315+G315)*H315>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3275572391468922,{"$error":"#VALUE!"},2.0354325664296923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I315)<(F$42-1),IF((F316+G316)*H316>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2863591054200043,{"$error":"#VALUE!"},2.0239886403944456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I316)<(F$42-1),IF((F317+G317)*H317>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.245392602258006,{"$error":"#VALUE!"},2.0126090561827795E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I317)<(F$42-1),IF((F318+G318)*H318>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2046564273514573,{"$error":"#VALUE!"},2.0012934520420717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I318)<(F$42-1),IF((F319+G319)*H319>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1641492857129618,{"$error":"#VALUE!"},1.9900414682536005E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I319)<(F$42-1),IF((F320+G320)*H320>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1238698896360022,{"$error":"#VALUE!"},1.9788527471211119E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I320)<(F$42-1),IF((F321+G321)*H321>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0838169586540056,{"$error":"#VALUE!"},1.967726932959446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I321)<(F$42-1),IF((F322+G322)*H322>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0439892194996396,{"$error":"#VALUE!"},1.9566636720832333E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK321<1,V321+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" 10^(- 34.188 +197.47* (C322+273)^-1 - 0.000005851*(C322+273)^2 + 12.245*LOG(C322+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X322^5 - 0.00000000063335*X322^4 + 0.0000011223*X322^3 - 0.00099104*X322^2 + 0.60315*X322 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C322+273)*BJ322)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C322-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW322^2 + 25.389*AW322 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"F$27-AR322","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B322+1/12","v":21.499999999999964},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I322)<(F$42-1),IF((F323+G323)*H323>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0043854060643316,{"$error":"#VALUE!"},1.9456626127956476E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C322+273)^6 + 0.0000000000022967*(C322+273)^5 - 0.000000002547*(C322+273)^4 + 0.0000014456*(C322+273)^3 - 0.00043516*(C322+273)^2 + 0.063792*(C322+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM322>0,1,IF(BL323<0,0,1))","v":1},{"$f":"IF(BM322=1,0,IF(BM323=0,0,B323))","v":0}]
[null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C324 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I323)<(F$42-1),IF((F324+G324)*H324>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9650042593580253,{"$error":"#VALUE!"},1.9347234053772294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I324)<(F$42-1),IF((F325+G325)*H325>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9258445274691498,{"$error":"#VALUE!"},1.923845702074764E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I325)<(F$42-1),IF((F326+G326)*H326>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8869049655248293,{"$error":"#VALUE!"},1.9130291570902305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I326)<(F$42-1),IF((F327+G327)*H327>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8481843356513066,{"$error":"#VALUE!"},1.9022734265698074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I327)<(F$42-1),IF((F328+G328)*H328>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J327=1,1,IF(I328=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I328/(1+F$40)^B328","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.8096814069345877,{"$error":"#VALUE!"},1.891578168592941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I328)<(F$42-1),IF((F329+G329)*H329>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7713949553813206,{"$error":"#VALUE!"},1.8809430431614781E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I329)<(F$42-1),IF((F330+G330)*H330>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7333237638798726,{"$error":"#VALUE!"},1.8703677121888536E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I330)<(F$42-1),IF((F331+G331)*H331>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6954666221616526,{"$error":"#VALUE!"},1.859851839489348E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I331)<(F$42-1),IF((F332+G332)*H332>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6578223267626235,{"$error":"#VALUE!"},1.8493950907673955E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I332)<(F$42-1),IF((F333+G333)*H333>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6203896809850571,{"$error":"#VALUE!"},1.8389971336069604E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I333)<(F$42-1),IF((F334+G334)*H334>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5831674948594809,{"$error":"#VALUE!"},1.8286576374609669E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I334)<(F$42-1),IF((F335+G335)*H335>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5461545851068577,{"$error":"#VALUE!"},1.8183762736407941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I335)<(F$42-1),IF((F336+G336)*H336>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5093497751009632,{"$error":"#VALUE!"},1.8081527153058233E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I336)<(F$42-1),IF((F337+G337)*H337>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4727518948309877,{"$error":"#VALUE!"},1.7979866374530522E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I337)<(F$42-1),IF((F338+G338)*H338>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4363597808643327,{"$error":"#VALUE!"},1.7878777169067592E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I338)<(F$42-1),IF((F339+G339)*H339>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4001722763096378,{"$error":"#VALUE!"},1.7778256323082327E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I339)<(F$42-1),IF((F340+G340)*H340>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3641882307799946,{"$error":"#VALUE!"},1.7678300641055543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I340)<(F$42-1),IF((F341+G341)*H341>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3284065003563796,{"$error":"#VALUE!"},1.7578906945434389E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I341)<(F$42-1),IF((F342+G342)*H342>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2928259475512878,{"$error":"#VALUE!"},1.7480072076531357E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I342)<(F$42-1),IF((F343+G343)*H343>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2574454412725773,{"$error":"#VALUE!"},1.7381792892423826E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I343)<(F$42-1),IF((F344+G344)*H344>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.222263856787503,{"$error":"#VALUE!"},1.7284066268854176E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I344)<(F$42-1),IF((F345+G345)*H345>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1872800756869735,{"$error":"#VALUE!"},1.7186889099130482E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I345)<(F$42-1),IF((F346+G346)*H346>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1524929858499871,{"$error":"#VALUE!"},1.7090258294027744E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I346)<(F$42-1),IF((F347+G347)*H347>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1179014814082837,{"$error":"#VALUE!"},1.6994170781689678E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I347)<(F$42-1),IF((F348+G348)*H348>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0835044627111872,{"$error":"#VALUE!"},1.6898623507531078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I348)<(F$42-1),IF((F349+G349)*H349>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.049300836290648,{"$error":"#VALUE!"},1.6803613434140691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I349)<(F$42-1),IF((F350+G350)*H350>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0152895148264847,{"$error":"#VALUE!"},1.6709137541184679E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I350)<(F$42-1),IF((F351+G351)*H351>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9814694171118168,{"$error":"#VALUE!"},1.6615192825310605E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I351)<(F$42-1),IF((F352+G352)*H352>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9478394680186923,{"$error":"#VALUE!"},1.6521776300051926E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I352)<(F$42-1),IF((F353+G353)*H353>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9143985984639116,{"$error":"#VALUE!"},1.6428884995733091E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I353)<(F$42-1),IF((F354+G354)*H354>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8811457453750418,{"$error":"#VALUE!"},1.6336515959375117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I354)<(F$42-1),IF((F355+G355)*H355>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8480798516566201,{"$error":"#VALUE!"},1.6244666254601723E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.249999999999925,{"$f":"AJ356","v":{"$error":"#VALUE!"}},{"$f":"T356*AZ356/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D356*F$26/1000000-F$33/1000<0,0,D356*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E356<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I355)<(F$42-1),IF((F356+G356)*H356>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E356/((1+$F$40)^B356)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B356)","v":5.8151998661565516},{"$f":"IF(J356<1, B356,N355)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B356","v":1.6153332961545978E-2},null,{"$f":"C356*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q356^6+S$9*$Q356^5+T$9*$Q356^4+U$9*$Q356^3+V$9*$Q356^2+W$9*$Q356+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q356^6+S$10*$Q356^5+T$10*$Q356^4+U$10*$Q356^3+V$10*$Q356^2+W$10*$Q356+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R356-W$14)-(V$14+460)*(S356-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V356>V355,(C355+273)*AY356-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y355:Z355)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W356^4 - 0.0000011433197*W356^3 + 0.00020328187235*W356^2 - 0.011554722573*W356 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W356^4 - 0.00000000006419*W356^3 + 0.00000001365689*W356^2 - 0.00000043857183*W356 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC356)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD356/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V356)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE356","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB356*AC356*AD356*(Q$38*(AF356-AG356))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH356)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA356-F$19)*AI356","v":{"$error":"#VALUE!"}},{"$f":"IF(I356<1,0,IF(AJ356>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK356<1,AJ356,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ356-F$20)+1.4745)*(AZ356))","v":{"$error":"#VALUE!"}},{"$f":"AM356*(AJ356-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X356^4 - 0.00000000425191*X356^3 - 0.000119669*X356^2 + 0.307616*X356 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN356:AO356)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ355-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR356 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR356 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS356*AZ$62+AT356","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR356+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR356<150,AU356,IF(AZ$62<AX356,AU356,AV356))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B356","v":24.249999999999925},{"$f":"AJ356","v":{"$error":"#VALUE!"}},{"$f":"4*(AF356*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D356","v":{"$error":"#VALUE!"}},{"$f":"BF356/(T356/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C356-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C356-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH356*EXP(BI356*BG356)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I356)<(F$42-1),IF((F357+G357)*H357>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7825047436326926,{"$error":"#VALUE!"},1.6062513176757481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I357)<(F$42-1),IF((F358+G358)*H358>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7499934447196202,{"$error":"#VALUE!"},1.5972204013110058E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I358)<(F$42-1),IF((F359+G359)*H359>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7176649358955975,{"$error":"#VALUE!"},1.5882402599709994E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I359)<(F$42-1),IF((F360+G360)*H360>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6855181894497129,{"$error":"#VALUE!"},1.5793106081804759E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I360)<(F$42-1),IF((F361+G361)*H361>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6535521834492082,{"$error":"#VALUE!"},1.5704311620692246E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I361)<(F$42-1),IF((F362+G362)*H362>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6217659017069996,{"$error":"#VALUE!"},1.5616016393630555E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I362)<(F$42-1),IF((F363+G363)*H363>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5901583337493657,{"$error":"#VALUE!"},1.552821759374824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I363)<(F$42-1),IF((F364+G364)*H364>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5587284747838295,{"$error":"#VALUE!"},1.5440912429955081E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I364)<(F$42-1),IF((F365+G365)*H365>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5274753256672122,{"$error":"#VALUE!"},1.5354098126853368E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I365)<(F$42-1),IF((F366+G366)*H366>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4963978928738753,{"$error":"#VALUE!"},1.5267771924649655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I366)<(F$42-1),IF((F367+G367)*H367>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4654951884641356,{"$error":"#VALUE!"},1.5181931079067044E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I367)<(F$42-1),IF((F368+G368)*H368>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4347662300528565,{"$error":"#VALUE!"},1.5096572861257936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I368)<(F$42-1),IF((F369+G369)*H369>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4042100407782216,{"$error":"#VALUE!"},1.5011694557717283E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I369)<(F$42-1),IF((F370+G370)*H370>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3738256492706773,{"$error":"#VALUE!"},1.4927293470196328E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I370)<(F$42-1),IF((F371+G371)*H371>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3436120896220594,{"$error":"#VALUE!"},1.4843366915616831E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I371)<(F$42-1),IF((F372+G372)*H372>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3135684013548765,{"$error":"#VALUE!"},1.4759912225985768E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I372)<(F$42-1),IF((F373+G373)*H373>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.283693629391788,{"$error":"#VALUE!"},1.4676926748310525E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I373)<(F$42-1),IF((F374+G374)*H374>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2539868240252385,{"$error":"#VALUE!"},1.4594407844514552E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I374)<(F$42-1),IF((F375+G375)*H375>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.224447040887263,{"$error":"#VALUE!"},1.4512352891353509E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I375)<(F$42-1),IF((F376+G376)*H376>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1950733409194711,{"$error":"#VALUE!"},1.4430759280331865E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I376)<(F$42-1),IF((F377+G377)*H377>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1658647903431936,{"$error":"#VALUE!"},1.4349624417619982E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I377)<(F$42-1),IF((F378+G378)*H378>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.136820460629794,{"$error":"#VALUE!"},1.4268945723971652E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I378)<(F$42-1),IF((F379+G379)*H379>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.107939428471159,{"$error":"#VALUE!"},1.4188720634642108E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I379)<(F$42-1),IF((F380+G380)*H380>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0792207757503371,{"$error":"#VALUE!"},1.4108946599306494E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I380)<(F$42-1),IF((F381+G381)*H381>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0506635895123608,{"$error":"#VALUE!"},1.402962108197878E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I381)<(F$42-1),IF((F382+G382)*H382>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0222669619352169,{"$error":"#VALUE!"},1.395074156093116E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I382)<(F$42-1),IF((F383+G383)*H383>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9940299903009935,{"$error":"#VALUE!"},1.3872305528613873E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I383)<(F$42-1),IF((F384+G384)*H384>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.965951776967179,{"$error":"#VALUE!"},1.3794310491575498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I384)<(F$42-1),IF((F385+G385)*H385>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9380314293381247,{"$error":"#VALUE!"},1.3716753970383681E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I385)<(F$42-1),IF((F386+G386)*H386>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9102680598366755,{"$error":"#VALUE!"},1.3639633499546323E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK385<1,V385+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" 10^(- 34.188 +197.47* (C386+273)^-1 - 0.000005851*(C386+273)^2 + 12.245*LOG(C386+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X386^5 - 0.00000000063335*X386^4 + 0.0000011223*X386^3 - 0.00099104*X386^2 + 0.60315*X386 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C386+273)*BJ386)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C386-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW386^2 + 25.389*AW386 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"F$27-AR386","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B386+1/12","v":26.833333333333222},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I386)<(F$42-1),IF((F387+G387)*H387>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8826607858759514,{"$error":"#VALUE!"},1.3562946627433198E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C386+273)^6 + 0.0000000000022967*(C386+273)^5 - 0.000000002547*(C386+273)^4 + 0.0000014456*(C386+273)^3 - 0.00043516*(C386+273)^2 + 0.063792*(C386+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.833333333333222,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM386>0,1,IF(BL387<0,0,1))","v":1},{"$f":"IF(BM386=1,0,IF(BM387=0,0,B387))","v":0}]
[null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C388 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I387)<(F$42-1),IF((F388+G388)*H388>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8552087298312863,{"$error":"#VALUE!"},1.3486690916198018E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I388)<(F$42-1),IF((F389+G389)*H389>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8279110190123351,{"$error":"#VALUE!"},1.3410863941700931E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I389)<(F$42-1),IF((F390+G390)*H390>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8007667856353269,{"$error":"#VALUE!"},1.3335463293431465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I390)<(F$42-1),IF((F391+G391)*H391>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7737751667954802,{"$error":"#VALUE!"},1.3260486574431891E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I391)<(F$42-1),IF((F392+G392)*H392>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J391=1,1,IF(I392=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I392/(1+F$40)^B392","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},4.7469353044395728,{"$error":"#VALUE!"},1.3185931401221037E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I392)<(F$42-1),IF((F393+G393)*H393>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7202463453386603,{"$error":"#VALUE!"},1.31117954037185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I393)<(F$42-1),IF((F394+G394)*H394>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6937074410609556,{"$error":"#VALUE!"},1.3038076225169322E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I394)<(F$42-1),IF((F395+G395)*H395>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6673177479448587,{"$error":"#VALUE!"},1.2964771522069053E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I395)<(F$42-1),IF((F396+G396)*H396>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6410764270721341,{"$error":"#VALUE!"},1.2891878964089262E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I396)<(F$42-1),IF((F397+G397)*H397>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.614982644241242,{"$error":"#VALUE!"},1.2819396234003451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I397)<(F$42-1),IF((F398+G398)*H398>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5890355699408225,{"$error":"#VALUE!"},1.2747321027613397E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I398)<(F$42-1),IF((F399+G399)*H399>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5632343793233225,{"$error":"#VALUE!"},1.2675651053675897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I399)<(F$42-1),IF((F400+G400)*H400>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5375782521787755,{"$error":"#VALUE!"},1.2604384033829933E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I400)<(F$42-1),IF((F401+G401)*H401>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5120663729087278,{"$error":"#VALUE!"},1.2533517702524245E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I401)<(F$42-1),IF((F402+G402)*H402>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4866979305003092,{"$error":"#VALUE!"},1.2463049806945304E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I402)<(F$42-1),IF((F403+G403)*H403>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4614721185004527,{"$error":"#VALUE!"},1.2392978106945703E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I403)<(F$42-1),IF((F404+G404)*H404>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4363881349902581,{"$error":"#VALUE!"},1.232330037497294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I404)<(F$42-1),IF((F405+G405)*H405>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4114451825594987,{"$error":"#VALUE!"},1.2254014395998609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I405)<(F$42-1),IF((F406+G406)*H406>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3866424682812708,{"$error":"#VALUE!"},1.2185117967447975E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I406)<(F$42-1),IF((F407+G407)*H407>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3619792036867873,{"$error":"#VALUE!"},1.2116608899129966E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I407)<(F$42-1),IF((F408+G408)*H408>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3374546047403157,{"$error":"#VALUE!"},1.2048485013167545E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I408)<(F$42-1),IF((F409+G409)*H409>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3130678918142484,{"$error":"#VALUE!"},1.1980744143928468E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I409)<(F$42-1),IF((F410+G410)*H410>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2888182896643237,{"$error":"#VALUE!"},1.1913384137956456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I410)<(F$42-1),IF((F411+G411)*H411>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.264705027404978,{"$error":"#VALUE!"},1.1846402853902718E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I411)<(F$42-1),IF((F412+G412)*H412>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2407273384848407,{"$error":"#VALUE!"},1.1779798162457892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I412)<(F$42-1),IF((F413+G413)*H413>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2168844606623663,{"$error":"#VALUE!"},1.1713567946284352E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I413)<(F$42-1),IF((F414+G414)*H414>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1931756359816008,{"$error":"#VALUE!"},1.1647710099948892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I414)<(F$42-1),IF((F415+G415)*H415>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1696001107480907,{"$error":"#VALUE!"},1.1582222529855806E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I415)<(F$42-1),IF((F416+G416)*H416>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.146157135504918,{"$error":"#VALUE!"},1.1517103154180329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I416)<(F$42-1),IF((F417+G417)*H417>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1228459650088807,{"$error":"#VALUE!"},1.1452349902802446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I417)<(F$42-1),IF((F418+G418)*H418>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.099665858206798,{"$error":"#VALUE!"},1.1387960717241106E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I418)<(F$42-1),IF((F419+G419)*H419>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0766160782119547,{"$error":"#VALUE!"},1.1323933550588763E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.583333333333183,{"$f":"AJ420","v":{"$error":"#VALUE!"}},{"$f":"T420*AZ420/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D420*F$26/1000000-F$33/1000<0,0,D420*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E420<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},0,{"$f":"IF(SUM(I$65:I419)<(F$42-1),IF((F420+G420)*H420>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E420/((1+$F$40)^B420)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B420)","v":4.0536958922806718},{"$f":"IF(J420<1, B420,N419)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B420","v":1.1260266367446311E-2},null,{"$f":"C420*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q420^6+S$9*$Q420^5+T$9*$Q420^4+U$9*$Q420^3+V$9*$Q420^2+W$9*$Q420+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q420^6+S$10*$Q420^5+T$10*$Q420^4+U$10*$Q420^3+V$10*$Q420^2+W$10*$Q420+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R420-W$14)-(V$14+460)*(S420-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V420>V419,(C419+273)*AY420-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y419:Z419)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W420^4 - 0.0000011433197*W420^3 + 0.00020328187235*W420^2 - 0.011554722573*W420 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W420^4 - 0.00000000006419*W420^3 + 0.00000001365689*W420^2 - 0.00000043857183*W420 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC420)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD420/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V420)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE420","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB420*AC420*AD420*(Q$38*(AF420-AG420))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH420)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA420-F$19)*AI420","v":{"$error":"#VALUE!"}},{"$f":"IF(I420<1,0,IF(AJ420>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK420<1,AJ420,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ420-F$20)+1.4745)*(AZ420))","v":{"$error":"#VALUE!"}},{"$f":"AM420*(AJ420-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X420^4 - 0.00000000425191*X420^3 - 0.000119669*X420^2 + 0.307616*X420 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN420:AO420)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ419-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR420 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR420 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS420*AZ$62+AT420","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR420+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR420<150,AU420,IF(AZ$62<AX420,AU420,AV420))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B420","v":29.583333333333183},{"$f":"AJ420","v":{"$error":"#VALUE!"}},{"$f":"4*(AF420*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D420","v":{"$error":"#VALUE!"}},{"$f":"BF420/(T420/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C420-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C420-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH420*EXP(BI420*BG420)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I420)<(F$42-1),IF((F421+G421)*H421>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0309045717890211,{"$error":"#VALUE!"},1.1196957143858394E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I421)<(F$42-1),IF((F422+G422)*H422>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0082413922096514,{"$error":"#VALUE!"},1.1134003867249033E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I422)<(F$42-1),IF((F423+G423)*H423>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9857056330887688,{"$error":"#VALUE!"},1.1071404536357691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I423)<(F$42-1),IF((F424+G424)*H424>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9632965780232188,{"$error":"#VALUE!"},1.1009157161175608E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.999999999999844,{"$error":"#VALUE!"},{"$f":"T425*AZ425/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I424)<(F$42-1),IF((F425+G425)*H425>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9410135146377296,{"$error":"#VALUE!"},1.0947259762882583E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,null,null,null,{"$f":"SUM(E65:E425)","v":{"$error":"#VALUE!"}},null,null,"SUMS:",{"$f":"SUM(I65:I425)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K65:K425)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L65:L425)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M65:M425)","v":4638.828514280729},{"$f":"N425","v":{"$error":"#VALUE!"}},{"$f":"SUM(O65:O425)","v":12.885634761890916}]
[]
[]
[]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C439:C799)","v":{"$error":"#VALUE!"}},null,null,"I","II","III","Final","Logic:",null,null,null,"System"]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","No.","Actual","Design","Initial",null,null,null,null,null,null,null,"Time ",null,null,null,null,null,"H2O","Prop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff - design",null,{"$f":"H29","v":0.35519272755964676}]
[null,null,"Prd Fluid T","fn(T,pf & ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,"   <------",null,"counter","T*","SiO2","T,SiO2","Plant outlet","T,inj","Cp","rho","q,fracture","V","t","L/V","function","erfc","T,prod",null,null,"Ti/Tr","T,inj-be","T,si limit","T,inj",null,null,null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(BN439:BN799)","v":1}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae",null,null,"C","ppm","C","C","C","J/kg-C","kg/m^3","m^3/d","m/d","day","day",null,null,"C","counter",null,null,"C","C","C",null,"T","a","b","c**","c*"," Ratio","eff*","c","efficiency"]
[null,0,{"$f":"H19","v":175},{"$f":"T439*AZ439/3.413","v":6.6259209419855374},{"$f":"IF(D439*H$26/1000000-H$33/1000<0,0,D439*H$26/1000000-H$33/1000)","v":50},{"$f":"IF(C439 <= H$37,1,0)","v":0},{"$f":"IF(E439<=(H$31-H$33-H$39)/1000,1,0)*0","v":0},1,{"$f":"(F439+G439)*H439","v":0},{"$f":"IF(I439<1,0,IF(F414>0,1,0))","v":0},{"$f":"I439/(1+$H$40)^B439","v":0},{"$f":"E439/((1+$H$40)^B439)","v":50},{"$f":"($H$34/1000)/((1+$H$40)^B439)","v":50.000000000000007},{"$f":"IF(J439<1, B439,0)","v":0},{"$f":"(1/12)/(1+$H$40)^B439","v":8.3333333333333329E-2},null,{"$f":"C439*1.8+32-H$21-H$22*1.8","v":345.57407700246404},{"$f":"R$9*$Q439^6+S$9*$Q439^5+T$9*$Q439^4+U$9*$Q439^3+V$9*$Q439^2+W$9*$Q439+AA$9","v":317.13086032351958},{"$f":"R$10*$Q439^6+S$10*$Q439^5+T$10*$Q439^4+U$10*$Q439^3+V$10*$Q439^2+W$10*$Q439+AA$10","v":0.4975500981445799},{"$f":"(R439-W$14)-(V$14+460)*(S439-AA$14)","v":63.667599081681857},null,0,{"$f":"(H19+273)*AY439-273","v":122.09271090491075},{"$f":" 10^(- 34.188 +197.47* (C439+273)^-1 - 0.000005851*(C439+273)^2 + 12.245*LOG(C439+273))*60.08*1000","v":209.93814302680664},{"$f":"( 0.00000000000014225*X439^5 - 0.00000000063335*X439^4 + 0.0000011223*X439^3 - 0.00099104*X439^2 + 0.60315*X439 + 238.86)-273","v":58.017224833092882},{"$f":"(((C439+273)*BJ439)-273)","v":68.8740789866103},{"$f":"MAX(Y439:Z439)+F$23","v":69.468213568916951},{"$f":"(0.00000000217642*W439^4 - 0.0000011433197*W439^3 + 0.00020328187235*W439^2 - 0.011554722573*W439 +4.301651536642)*1000","v":4323.9374896270983},{"$f":" 1/(0.00000000000013*W439^4 - 0.00000000006419*W439^3 + 0.00000001365689*W439^2 - 0.00000043857183*W439 +0.001003773308)","v":938.20347583311764},{"$f":"(X$47/AC439)*3600*24/U$48","v":1151.136217056719},{"$f":"AD439/U$51","v":{"$error":"#VALUE!"}},{"$f":"(V439)*365","v":0},{"$f":"U$49/AE439","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB439*AC439*AD439*(Q$50*(AF439-AG439))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH439)","v":{"$error":"#VALUE!"}},{"$f":"H19","v":175},{"$f":"IF(I439<1,0,IF(AJ439>F$37,0,1))","v":0},{"$f":"IF(AK439<1,AJ439,$F$19)","v":175},{"$f":"EXP((-0.42*LN(AJ439-H$20)+1.4745)*(AZ439))","v":0.7818603444061365},{"$f":"AM439*(AJ439-F$20+273)-273","v":76.654060601754679},{"$f":" 0.0000000000249634*X439^4 - 0.00000000425191*X439^3 - 0.000119669*X439^2 + 0.307616*X439 - 0.294394","v":59.020793180387237},{"$f":"MAX(AN439:AO439)","v":76.654060601754679},null,{"$f":"H19-H20","v":174.20782055692447},{"$f":"-0.0006*AR439 - 0.0681","v":-0.17262469233415467},{"$f":"-0.0004*AR439 + 1.0166","v":0.94691687177723016},{"$f":"AS439*AZ$62+AT439","v":0.88190337255560436},{"$f":" -8.3766E-16*(C439+273)^6 + 0.0000000000022967*(C439+273)^5 - 0.000000002547*(C439+273)^4 + 0.0000014456*(C439+273)^3 - 0.00043516*(C439+273)^2 + 0.063792*(C439+273) - 2.4296","v":0.86887987012554335},{"$f":"(1-($H$43+273)/(C439-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":1},{"$f":"-0.001*AR439+0.55","v":0.37579217944307558},{"$f":"IF(AR439<150,AU439,IF(AZ436<AX439,AU439,AV439))","v":0.88190337255560436},{"$f":"( -12.447*AW439^2 + 25.389*AW439 - 11.942)*AZ$436","v":0.35519272755964676},null,{"$f":"V439","v":0},{"$f":"AJ439","v":175},{"$f":"4*(AF439*Q$50)^0.5","v":0},null,{"$f":"D439","v":6.6259209419855374},{"$f":"BF439/(T439/3.413)","v":0.3551927275596467},{"$f":"-0.000655*(C439-(F$19-F$27))+1.01964","v":0.90553387753521453},{"$f":"-0.00244*(C439-(F$19-F$27))-0.0567","v":-0.48176708215889574},{"$f":"BH439*EXP(BI439*BG439)","v":0.76311178345225517},null,{"$f":"H$27-AR439","v":0},{"$f":"IF(BL439<0,0,1)","v":1},{"$f":"BM439","v":1}]
[null,{"$f":"B439+1/12","v":8.3333333333333329E-2},{"$f":"AJ440","v":{"$error":"#VALUE!"}},{"$f":"T440*AZ440/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D440*H$26/1000000-H$33/1000<0,0,D440*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C440 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I439)<(H$42-1),IF((F440+G440)*H440>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J439=1,1,IF(I440=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I440/(1+H$40)^B440","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},49.718882211477037,{"$f":"IF(J440<1, B440,N439)","v":{"$error":"#VALUE!"}},8.2864803685795047E-2,null,{"$f":"C440*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK439<1,V439+1/12,X$54/365)","v":8.3333333333333329E-2},{"$f":"IF(V440>V439,(C439+273)*AY440-273,W$65)","v":116.25818181624345},{"$f":" 10^(- 34.188 +197.47* (C440+273)^-1 - 0.000005851*(C440+273)^2 + 12.245*LOG(C440+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C440+273)*BJ440)-273)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Y439:Z439)+F$23","v":69.468213568916951},{"$f":"(0.00000000217642*W440^4 - 0.0000011433197*W440^3 + 0.00020328187235*W440^2 - 0.011554722573*W440 +4.301651536642)*1000","v":4306.9166952918031},{"$f":" 1/(0.00000000000013*W440^4 - 0.00000000006419*W440^3 + 0.00000001365689*W440^2 - 0.00000043857183*W440 +0.001003773308)","v":943.16848816568495},{"$f":"(X$47/AC440)*3600*24/U$48","v":1145.0764243623437},{"$f":"AD440/U$51","v":{"$error":"#VALUE!"}},{"$f":"(V440)*365","v":30.416666666666664},{"$f":"U$49/AE440","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB440*AC440*AD440*(Q$50*(AF440-AG440))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA440-F$19)*AI440","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK440<1,AJ440,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ440-F$20)+1.4745)*(AZ440))","v":{"$error":"#VALUE!"}},{"$f":"AM440*(AJ440-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X440^4 - 0.00000000425191*X440^3 - 0.000119669*X440^2 + 0.307616*X440 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN440:AO440)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ439-F$20","v":174.20782055692447},-0.17262469233415467,{"$f":"-0.0004*AR440 + 1.0166","v":0.94691687177723016},0.88190337255560436,{"$f":" -8.3766E-16*(C439+273)^6 + 0.0000000000022967*(C439+273)^5 - 0.000000002547*(C439+273)^4 + 0.0000014456*(C439+273)^3 - 0.00043516*(C439+273)^2 + 0.063792*(C439+273) - 2.4296","v":0.86887987012554335},{"$f":"(1-($H$43+273)/(C440-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR440+0.55","v":0.37579217944307558},{"$f":"IF(AR440<150,AU440,IF(AZ$62<AX440,AU440,AV440))","v":0.86887987012554335},{"$f":"( -12.447*AW440^2 + 25.389*AW440 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,{"$f":"B440","v":8.3333333333333329E-2},{"$f":"AJ440","v":{"$error":"#VALUE!"}},{"$f":"4*(AF440*Q$50)^0.5","v":7.1463588871627168},null,{"$f":"D440","v":{"$error":"#VALUE!"}},{"$f":"BF440/(T440/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH440*EXP(BI440*BG440)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR440","v":0},{"$f":"IF(BM439>0,1,IF(BL440<0,0,1))","v":1},{"$f":"IF(BM439=1,0,IF(BM440=0,0,B440))","v":0}]
[null,{"$f":"B440+1/12","v":0.16666666666666666},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I440)<(H$42-1),IF((F441+G441)*H441>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J440=1,1,IF(I441=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},49.439344967174549,{"$f":"IF(J441<1, B441,N440)","v":{"$error":"#VALUE!"}},8.2398908278624242E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V441>V440,(C440+273)*AY441-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y440:Z440)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W441^4 - 0.0000011433197*W441^3 + 0.00020328187235*W441^2 - 0.011554722573*W441 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W441^4 - 0.00000000006419*W441^3 + 0.00000001365689*W441^2 - 0.00000043857183*W441 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V441)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK441<1,AJ441,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN441:AO441)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ440-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"-0.0004*AR441 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C440+273)^6 + 0.0000000000022967*(C440+273)^5 - 0.000000002547*(C440+273)^4 + 0.0000014456*(C440+273)^3 - 0.00043516*(C440+273)^2 + 0.063792*(C440+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR441<150,AU441,IF(AZ$62<AX441,AU441,AV441))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B441","v":0.16666666666666666},{"$f":"AJ441","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM440>0,1,IF(BL441<0,0,1))","v":1},{"$f":"IF(BM440=1,0,IF(BM441=0,0,B441))","v":0}]
[null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I441)<(H$42-1),IF((F442+G442)*H442>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J441=1,1,IF(I442=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},49.161379380710621,{"$error":"#VALUE!"},8.193563230118435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I442)<(H$42-1),IF((F443+G443)*H443>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J442=1,1,IF(I443=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48.884976615665742,{"$error":"#VALUE!"},8.1474961026109557E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I443)<(H$42-1),IF((F444+G444)*H444>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48.610127885301885,{"$error":"#VALUE!"},8.1016879808836456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA444-F$19)*AI444","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I444)<(H$42-1),IF((F445+G445)*H445>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48.336824452283189,{"$error":"#VALUE!"},8.0561374087138635E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA445-F$19)*AI445","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.58333333333333326,{"$f":"AJ446","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I445)<(H$42-1),IF((F446+G446)*H446>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48.065057628398201,{"$error":"#VALUE!"},8.0108429380663662E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.66666666666666663,{"$f":"AJ447","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I446)<(H$42-1),IF((F447+G447)*H447>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},47.794818774283726,{"$error":"#VALUE!"},7.9658031290472858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W447^4 - 0.0000011433197*W447^3 + 0.00020328187235*W447^2 - 0.011554722573*W447 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W447^4 - 0.00000000006419*W447^3 + 0.00000001365689*W447^2 - 0.00000043857183*W447 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V447)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK447<1,AJ447,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN447:AO447)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR447 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I447)<(H$42-1),IF((F448+G448)*H448>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},47.526099299150061,{"$error":"#VALUE!"},7.9210165498583424E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W448^4 - 0.0000011433197*W448^3 + 0.00020328187235*W448^2 - 0.011554722573*W448 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W448^4 - 0.00000000006419*W448^3 + 0.00000001365689*W448^2 - 0.00000043857183*W448 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V448)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK448<1,AJ448,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN448:AO448)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR448 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I448)<(H$42-1),IF((F449+G449)*H449>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},47.258890660508065,{"$error":"#VALUE!"},7.8764817767513429E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W449^4 - 0.0000011433197*W449^3 + 0.00020328187235*W449^2 - 0.011554722573*W449 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W449^4 - 0.00000000006419*W449^3 + 0.00000001365689*W449^2 - 0.00000043857183*W449 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V449)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK449<1,AJ449,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN449:AO449)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR449 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I449)<(H$42-1),IF((F450+G450)*H450>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},46.993184363897441,{"$error":"#VALUE!"},7.8321973939829065E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W450^4 - 0.0000011433197*W450^3 + 0.00020328187235*W450^2 - 0.011554722573*W450 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W450^4 - 0.00000000006419*W450^3 + 0.00000001365689*W450^2 - 0.00000043857183*W450 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V450)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK450<1,AJ450,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN450:AO450)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR450 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I450)<(H$42-1),IF((F451+G451)*H451>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},46.728971962616825,{"$error":"#VALUE!"},7.7881619937694699E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W451^4 - 0.0000011433197*W451^3 + 0.00020328187235*W451^2 - 0.011554722573*W451 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W451^4 - 0.00000000006419*W451^3 + 0.00000001365689*W451^2 - 0.00000043857183*W451 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V451)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK451<1,AJ451,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN451:AO451)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR451 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I451)<(H$42-1),IF((F452+G452)*H452>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},46.466245057455176,{"$error":"#VALUE!"},7.7443741762425272E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I452)<(H$42-1),IF((F453+G453)*H453>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},46.204995296424812,{"$error":"#VALUE!"},7.7008325494041338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I453)<(H$42-1),IF((F454+G454)*H454>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},45.945214374495905,{"$error":"#VALUE!"},7.6575357290826498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I454)<(H$42-1),IF((F455+G455)*H455>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},45.686894033332464,{"$error":"#VALUE!"},7.6144823388887423E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I455)<(H$42-1),IF((F456+G456)*H456>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},45.430026061029793,{"$error":"#VALUE!"},7.5716710101716309E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I456)<(H$42-1),IF((F457+G457)*H457>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},45.174602291853439,{"$error":"#VALUE!"},7.5291003819755717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I457)<(H$42-1),IF((F458+G458)*H458>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},44.92061460597963,{"$error":"#VALUE!"},7.4867691009966042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I458)<(H$42-1),IF((F459+G459)*H459>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},44.668054929237123,{"$error":"#VALUE!"},7.444675821539519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I459)<(H$42-1),IF((F460+G460)*H460>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},44.416915232850528,{"$error":"#VALUE!"},7.4028192054750863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I460)<(H$42-1),IF((F461+G461)*H461>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},44.167187533185107,{"$error":"#VALUE!"},7.3611979221975155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I461)<(H$42-1),IF((F462+G462)*H462>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},43.918863891492947,{"$error":"#VALUE!"},7.3198106485821562E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I462)<(H$42-1),IF((F463+G463)*H463>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},43.671936413660589,{"$error":"#VALUE!"},7.2786560689434301E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I463)<(H$42-1),IF((F464+G464)*H464>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},43.4263972499581,{"$error":"#VALUE!"},7.237732874993015E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I464)<(H$42-1),IF((F465+G465)*H465>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},43.182238594789538,{"$error":"#VALUE!"},7.1970397657982549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I465)<(H$42-1),IF((F466+G466)*H466>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},42.939452686444767,{"$error":"#VALUE!"},7.1565754477407942E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I466)<(H$42-1),IF((F467+G467)*H467>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},42.698031806852768,{"$error":"#VALUE!"},7.1163386344754595E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I467)<(H$42-1),IF((F468+G468)*H468>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},42.457968281336257,{"$error":"#VALUE!"},7.0763280468893741E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I468)<(H$42-1),IF((F469+G469)*H469>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},42.219254478367702,{"$error":"#VALUE!"},7.0365424130612822E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I469)<(H$42-1),IF((F470+G470)*H470>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},41.981882809326763,{"$error":"#VALUE!"},6.9969804682211256E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I470)<(H$42-1),IF((F471+G471)*H471>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},41.745845728258985,{"$error":"#VALUE!"},6.9576409547098303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I471)<(H$42-1),IF((F472+G472)*H472>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},41.511135731636003,{"$error":"#VALUE!"},6.9185226219393325E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I472)<(H$42-1),IF((F473+G473)*H473>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},41.277745358116917,{"$error":"#VALUE!"},6.8796242263528179E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I473)<(H$42-1),IF((F474+G474)*H474>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},41.04566718831115,{"$error":"#VALUE!"},6.8409445313851902E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I474)<(H$42-1),IF((F475+G475)*H475>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},40.814893844542596,{"$error":"#VALUE!"},6.8024823074237642E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I475)<(H$42-1),IF((F476+G476)*H476>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},40.585417990615049,{"$error":"#VALUE!"},6.7642363317691731E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I476)<(H$42-1),IF((F477+G477)*H477>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},40.357232331579006,{"$error":"#VALUE!"},6.7262053885964998E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I477)<(H$42-1),IF((F478+G478)*H478>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},40.130329613499775,{"$error":"#VALUE!"},6.6883882689166285E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I478)<(H$42-1),IF((F479+G479)*H479>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},39.904702623226882,{"$error":"#VALUE!"},6.6507837705378117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I479)<(H$42-1),IF((F480+G480)*H480>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},39.680344188164717,{"$error":"#VALUE!"},6.6133906980274521E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I480)<(H$42-1),IF((F481+G481)*H481>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},39.457247176044568,{"$error":"#VALUE!"},6.5762078626740939E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I481)<(H$42-1),IF((F482+G482)*H482>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},39.235404494697896,{"$error":"#VALUE!"},6.5392340824496478E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I482)<(H$42-1),IF((F483+G483)*H483>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},39.01480909183082,{"$error":"#VALUE!"},6.5024681819718017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I483)<(H$42-1),IF((F484+G484)*H484>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},38.795453954799996,{"$error":"#VALUE!"},6.4659089924666638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I484)<(H$42-1),IF((F485+G485)*H485>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},38.577332110389634,{"$error":"#VALUE!"},6.4295553517316043E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I485)<(H$42-1),IF((F486+G486)*H486>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},38.360436624589852,{"$error":"#VALUE!"},6.3934061040983078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I486)<(H$42-1),IF((F487+G487)*H487>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},38.144760602376252,{"$error":"#VALUE!"},6.357460100396041E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I487)<(H$42-1),IF((F488+G488)*H488>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37.930297187490694,{"$error":"#VALUE!"},6.3217161979151143E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I488)<(H$42-1),IF((F489+G489)*H489>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37.717039562223363,{"$error":"#VALUE!"},6.2861732603705589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I489)<(H$42-1),IF((F490+G490)*H490>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37.504980947196053,{"$error":"#VALUE!"},6.250830157866008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I490)<(H$42-1),IF((F491+G491)*H491>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37.294114601146617,{"$error":"#VALUE!"},6.2156857668577682E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I491)<(H$42-1),IF((F492+G492)*H492>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37.084433820714686,{"$error":"#VALUE!"},6.180738970119113E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I492)<(H$42-1),IF((F493+G493)*H493>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},36.875931940228575,{"$error":"#VALUE!"},6.1459886567047609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I493)<(H$42-1),IF((F494+G494)*H494>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},36.668602331493361,{"$error":"#VALUE!"},6.1114337219155587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I494)<(H$42-1),IF((F495+G495)*H495>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},36.462438403580215,{"$error":"#VALUE!"},6.0770730672633673E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I495)<(H$42-1),IF((F496+G496)*H496>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},36.257433602616821,{"$error":"#VALUE!"},6.042905600436136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I496)<(H$42-1),IF((F497+G497)*H497>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},36.053581411579096,{"$error":"#VALUE!"},6.0089302352631817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I497)<(H$42-1),IF((F498+G498)*H498>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},35.850875350083982,{"$error":"#VALUE!"},5.9751458916806631E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I498)<(H$42-1),IF((F499+G499)*H499>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},35.64930897418342,{"$error":"#VALUE!"},5.9415514956972351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I499)<(H$42-1),IF((F500+G500)*H500>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},35.448875876159526,{"$error":"#VALUE!"},5.9081459793599203E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR500+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I500)<(H$42-1),IF((F501+G501)*H501>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},35.249569684320903,{"$error":"#VALUE!"},5.8749282807201493E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR501+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I501)<(H$42-1),IF((F502+G502)*H502>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},35.051384062800054,{"$error":"#VALUE!"},5.8418973438000073E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"T503*AZ503/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E503<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I502)<(H$42-1),IF((F503+G503)*H503>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E503/((1+$H$40)^B503)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B503)","v":34.85431271135198},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B503","v":5.8090521185586629E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q503^6+S$9*$Q503^5+T$9*$Q503^4+U$9*$Q503^3+V$9*$Q503^2+W$9*$Q503+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q503^6+S$10*$Q503^5+T$10*$Q503^4+U$10*$Q503^3+V$10*$Q503^2+W$10*$Q503+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R503-W$14)-(V$14+460)*(S503-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X503^5 - 0.00000000063335*X503^4 + 0.0000011223*X503^3 - 0.00099104*X503^2 + 0.60315*X503 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH503)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I503<1,0,IF(AJ503>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR503 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS503*AZ$62+AT503","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.3333333333333313,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C503-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C503-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D504*H$26/1000000-H$33/1000<0,0,D504*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C504 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I503)<(H$42-1),IF((F504+G504)*H504>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I504/(1+H$40)^B504","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},34.658349365153917,{"$error":"#VALUE!"},5.7763915608589851E-2,null,{"$f":"C504*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK503<1,V503+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V504>V503,(C503+273)*AY504-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C504+273)^-1 - 0.000005851*(C504+273)^2 + 12.245*LOG(C504+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C504+273)*BJ504)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC504)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD504/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE504","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB504*AC504*AD504*(Q$50*(AF504-AG504))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ504-F$20)+1.4745)*(AZ504))","v":{"$error":"#VALUE!"}},{"$f":"AM504*(AJ504-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X504^4 - 0.00000000425191*X504^3 - 0.000119669*X504^2 + 0.307616*X504 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C504-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW504^2 + 25.389*AW504 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,5.4166666666666643,{"$error":"#VALUE!"},{"$f":"4*(AF504*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D504","v":{"$error":"#VALUE!"}},{"$f":"BF504/(T504/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH504*EXP(BI504*BG504)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR504","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B504+1/12","v":5.4999999999999973},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I504)<(H$42-1),IF((F505+G505)*H505>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},34.463487794606145,{"$f":"IF(J505<1, B505,N504)","v":{"$error":"#VALUE!"}},5.7439146324343569E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y504:Z504)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ504-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C504+273)^6 + 0.0000000000022967*(C504+273)^5 - 0.000000002547*(C504+273)^4 + 0.0000014456*(C504+273)^3 - 0.00043516*(C504+273)^2 + 0.063792*(C504+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR505<150,AU505,IF(AZ$62<AX505,AU505,AV505))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B505","v":5.4999999999999973},{"$f":"AJ505","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM504>0,1,IF(BL505<0,0,1))","v":1},{"$f":"IF(BM504=1,0,IF(BM505=0,0,B505))","v":0}]
[null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I505)<(H$42-1),IF((F506+G506)*H506>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},34.26972180513399,{"$error":"#VALUE!"},5.7116203008556639E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I506)<(H$42-1),IF((F507+G507)*H507>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J506=1,1,IF(I507=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},34.077045236990855,{"$error":"#VALUE!"},5.6795075394984747E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I507)<(H$42-1),IF((F508+G508)*H508>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33.885451965062458,{"$error":"#VALUE!"},5.6475753275104082E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I508)<(H$42-1),IF((F509+G509)*H509>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33.694935898672064,{"$error":"#VALUE!"},5.6158226497786762E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA509-F$19)*AI509","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I509)<(H$42-1),IF((F510+G510)*H510>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33.505490981386906,{"$error":"#VALUE!"},5.5842484968978166E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9999999999999956,{"$f":"AJ511","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I510)<(H$42-1),IF((F511+G511)*H511>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33.317111190825635,{"$error":"#VALUE!"},5.5528518651376042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I511)<(H$42-1),IF((F512+G512)*H512>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33.129790538466857,{"$error":"#VALUE!"},5.5216317564111411E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I512)<(H$42-1),IF((F513+G513)*H513>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.943523069458799,{"$error":"#VALUE!"},5.4905871782431316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I513)<(H$42-1),IF((F514+G514)*H514>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.758302862429964,{"$error":"#VALUE!"},5.4597171437383261E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I514)<(H$42-1),IF((F515+G515)*H515>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.574124029300926,{"$error":"#VALUE!"},5.4290206715501534E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W515^4 - 0.0000011433197*W515^3 + 0.00020328187235*W515^2 - 0.011554722573*W515 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W515^4 - 0.00000000006419*W515^3 + 0.00000001365689*W515^2 - 0.00000043857183*W515 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V515)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK515<1,AJ515,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN515:AO515)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR515 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I515)<(H$42-1),IF((F516+G516)*H516>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.390980715097129,{"$error":"#VALUE!"},5.39849678584952E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I516)<(H$42-1),IF((F517+G517)*H517>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.208867097762763,{"$error":"#VALUE!"},5.3681445162937928E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I517)<(H$42-1),IF((F518+G518)*H518>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.027777387975696,{"$error":"#VALUE!"},5.3379628979959487E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I518)<(H$42-1),IF((F519+G519)*H519>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.847705828963427,{"$error":"#VALUE!"},5.3079509714939035E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I519)<(H$42-1),IF((F520+G520)*H520>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.668646696320057,{"$error":"#VALUE!"},5.2781077827200089E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I520)<(H$42-1),IF((F521+G521)*H521>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.490594297824366,{"$error":"#VALUE!"},5.2484323829707268E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I521)<(H$42-1),IF((F522+G522)*H522>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.313542973258794,{"$error":"#VALUE!"},5.218923828876465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I522)<(H$42-1),IF((F523+G523)*H523>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.13748709422957,{"$error":"#VALUE!"},5.1895811823715936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I523)<(H$42-1),IF((F524+G524)*H524>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.962421063987723,{"$error":"#VALUE!"},5.1604035106646191E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I524)<(H$42-1),IF((F525+G525)*H525>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.788339317251218,{"$error":"#VALUE!"},5.1313898862085351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I525)<(H$42-1),IF((F526+G526)*H526>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.615236320028011,{"$error":"#VALUE!"},5.1025393866713342E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I526)<(H$42-1),IF((F527+G527)*H527>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.443106569440122,{"$error":"#VALUE!"},5.073851094906686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I527)<(H$42-1),IF((F528+G528)*H528>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.271944593548721,{"$error":"#VALUE!"},5.0453240989247854E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I528)<(H$42-1),IF((F529+G529)*H529>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.101744951180159,{"$error":"#VALUE!"},5.0169574918633587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I529)<(H$42-1),IF((F530+G530)*H530>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.932502231752991,{"$error":"#VALUE!"},4.9887503719588305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I530)<(H$42-1),IF((F531+G531)*H531>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.764211055106006,{"$error":"#VALUE!"},4.9607018425176667E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I531)<(H$42-1),IF((F532+G532)*H532>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.59686607132716,{"$error":"#VALUE!"},4.9328110118878589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I532)<(H$42-1),IF((F533+G533)*H533>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.430461960583521,{"$error":"#VALUE!"},4.9050769934305863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I533)<(H$42-1),IF((F534+G534)*H534>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.264993432952153,{"$error":"#VALUE!"},4.8774989054920247E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I534)<(H$42-1),IF((F535+G535)*H535>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.100455228251938,{"$error":"#VALUE!"},4.8500758713753221E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I535)<(H$42-1),IF((F536+G536)*H536>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.936842115876381,{"$error":"#VALUE!"},4.822807019312729E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I536)<(H$42-1),IF((F537+G537)*H537>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.774148894627313,{"$error":"#VALUE!"},4.7956914824378846E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I537)<(H$42-1),IF((F538+G538)*H538>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.61237039254954,{"$error":"#VALUE!"},4.7687283987582554E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I538)<(H$42-1),IF((F539+G539)*H539>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.451501466766466,{"$error":"#VALUE!"},4.7419169111277436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I539)<(H$42-1),IF((F540+G540)*H540>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.291537003316559,{"$error":"#VALUE!"},4.7152561672194254E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I540)<(H$42-1),IF((F541+G541)*H541>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.132471916990795,{"$error":"#VALUE!"},4.6887453194984649E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I541)<(H$42-1),IF((F542+G542)*H542>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.974301151171012,{"$error":"#VALUE!"},4.6623835251951677E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I542)<(H$42-1),IF((F543+G543)*H543>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.817019677669162,{"$error":"#VALUE!"},4.6361699462781923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I543)<(H$42-1),IF((F544+G544)*H544>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.660622496567434,{"$error":"#VALUE!"},4.6101037494279046E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I544)<(H$42-1),IF((F545+G545)*H545>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.505104636059357,{"$error":"#VALUE!"},4.584184106009892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I545)<(H$42-1),IF((F546+G546)*H546>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.350461152291718,{"$error":"#VALUE!"},4.5584101920486189E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I546)<(H$42-1),IF((F547+G547)*H547>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.196687129207405,{"$error":"#VALUE!"},4.5327811882012334E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I547)<(H$42-1),IF((F548+G548)*H548>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.043777678389127,{"$error":"#VALUE!"},4.5072962797315201E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I548)<(H$42-1),IF((F549+G549)*H549>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.891727938904015,{"$error":"#VALUE!"},4.4819546564840017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I549)<(H$42-1),IF((F550+G550)*H550>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.740533077149092,{"$error":"#VALUE!"},4.4567555128581807E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I550)<(H$42-1),IF((F551+G551)*H551>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.590188286697622,{"$error":"#VALUE!"},4.4316980477829358E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I551)<(H$42-1),IF((F552+G552)*H552>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.440688788146304,{"$error":"#VALUE!"},4.4067814646910501E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I552)<(H$42-1),IF((F553+G553)*H553>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.292029828963347,{"$error":"#VALUE!"},4.3820049714938906E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I553)<(H$42-1),IF((F554+G554)*H554>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.144206683337384,{"$error":"#VALUE!"},4.3573677805562303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I554)<(H$42-1),IF((F555+G555)*H555>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.997214652027239,{"$error":"#VALUE!"},4.3328691086712057E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I555)<(H$42-1),IF((F556+G556)*H556>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.851049062212542,{"$error":"#VALUE!"},4.3085081770354229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I556)<(H$42-1),IF((F557+G557)*H557>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.705705267345181,{"$error":"#VALUE!"},4.2842842112241958E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I557)<(H$42-1),IF((F558+G558)*H558>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.561178647001594,{"$error":"#VALUE!"},4.2601964411669316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I558)<(H$42-1),IF((F559+G559)*H559>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.41746460673588,{"$error":"#VALUE!"},4.2362441011226458E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I559)<(H$42-1),IF((F560+G560)*H560>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.27455857793375,{"$error":"#VALUE!"},4.2124264296556239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I560)<(H$42-1),IF((F561+G561)*H561>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.132456017667288,{"$error":"#VALUE!"},4.1887426696112139E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I561)<(H$42-1),IF((F562+G562)*H562>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.991152408550541,{"$error":"#VALUE!"},4.165192068091756E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I562)<(H$42-1),IF((F563+G563)*H563>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.850643258595895,{"$error":"#VALUE!"},4.141773876432648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I563)<(H$42-1),IF((F564+G564)*H564>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.710924101071299,{"$error":"#VALUE!"},4.1184873501785485E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I564)<(H$42-1),IF((F565+G565)*H565>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.571990494358257,{"$error":"#VALUE!"},4.0953317490597087E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR565+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I565)<(H$42-1),IF((F566+G566)*H566>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.433838021810626,{"$error":"#VALUE!"},4.072306336968437E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"T567*AZ567/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E567<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I566)<(H$42-1),IF((F567+G567)*H567>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E567/((1+$H$40)^B567)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B567)","v":24.296462291614226},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B567","v":4.0494103819357037E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q567^6+S$9*$Q567^5+T$9*$Q567^4+U$9*$Q567^3+V$9*$Q567^2+W$9*$Q567+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q567^6+S$10*$Q567^5+T$10*$Q567^4+U$10*$Q567^3+V$10*$Q567^2+W$10*$Q567+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R567-W$14)-(V$14+460)*(S567-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X567^5 - 0.00000000063335*X567^4 + 0.0000011223*X567^3 - 0.00099104*X567^2 + 0.60315*X567 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH567)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I567<1,0,IF(AJ567>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR567 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS567*AZ$62+AT567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.666666666666673,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C567-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C567-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.750000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D568*H$26/1000000-H$33/1000<0,0,D568*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C568 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I567)<(H$42-1),IF((F568+G568)*H568>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I568/(1+H$40)^B568","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},24.159858936647225,{"$error":"#VALUE!"},4.0266431561078696E-2,null,{"$f":"C568*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK567<1,V567+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V568>V567,(C567+273)*AY568-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C568+273)^-1 - 0.000005851*(C568+273)^2 + 12.245*LOG(C568+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C568+273)*BJ568)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC568)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD568/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE568","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB568*AC568*AD568*(Q$50*(AF568-AG568))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ568-F$20)+1.4745)*(AZ568))","v":{"$error":"#VALUE!"}},{"$f":"AM568*(AJ568-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X568^4 - 0.00000000425191*X568^3 - 0.000119669*X568^2 + 0.307616*X568 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C568-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW568^2 + 25.389*AW568 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,10.750000000000007,{"$error":"#VALUE!"},{"$f":"4*(AF568*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D568","v":{"$error":"#VALUE!"}},{"$f":"BF568/(T568/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH568*EXP(BI568*BG568)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR568","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B568+1/12","v":10.833333333333341},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I568)<(H$42-1),IF((F569+G569)*H569>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.024023614341278,{"$f":"IF(J569<1, B569,N568)","v":{"$error":"#VALUE!"}},4.0040039357235456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y568:Z568)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ568-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C568+273)^6 + 0.0000000000022967*(C568+273)^5 - 0.000000002547*(C568+273)^4 + 0.0000014456*(C568+273)^3 - 0.00043516*(C568+273)^2 + 0.063792*(C568+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR569<150,AU569,IF(AZ$62<AX569,AU569,AV569))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B569","v":10.833333333333341},{"$f":"AJ569","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM568>0,1,IF(BL569<0,0,1))","v":1},{"$f":"IF(BM568=1,0,IF(BM569=0,0,B569))","v":0}]
[null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I569)<(H$42-1),IF((F570+G570)*H570>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.888952006543533,{"$error":"#VALUE!"},3.9814920010905877E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I570)<(H$42-1),IF((F571+G571)*H571>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J570=1,1,IF(I571=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.754639819379317,{"$error":"#VALUE!"},3.9591066365632185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I571)<(H$42-1),IF((F572+G572)*H572>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.621082783115643,{"$error":"#VALUE!"},3.9368471305192727E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I572)<(H$42-1),IF((F573+G573)*H573>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.488276652025494,{"$error":"#VALUE!"},3.9147127753375817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA573-F$19)*AI573","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I573)<(H$42-1),IF((F574+G574)*H574>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.356217204252829,{"$error":"#VALUE!"},3.8927028673754707E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.333333333333345,{"$f":"AJ575","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I574)<(H$42-1),IF((F575+G575)*H575>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.224900241678391,{"$error":"#VALUE!"},3.8708167069463978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I575)<(H$42-1),IF((F576+G576)*H576>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.094321589786247,{"$error":"#VALUE!"},3.8490535982977074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I576)<(H$42-1),IF((F577+G577)*H577>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.964477097531066,{"$error":"#VALUE!"},3.8274128495885101E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I577)<(H$42-1),IF((F578+G578)*H578>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.835362637206181,{"$error":"#VALUE!"},3.805893772867696E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I578)<(H$42-1),IF((F579+G579)*H579>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.706974104312348,{"$error":"#VALUE!"},3.7844956840520576E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W579^4 - 0.0000011433197*W579^3 + 0.00020328187235*W579^2 - 0.011554722573*W579 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W579^4 - 0.00000000006419*W579^3 + 0.00000001365689*W579^2 - 0.00000043857183*W579 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V579)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK579<1,AJ579,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN579:AO579)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR579 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I579)<(H$42-1),IF((F580+G580)*H580>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.579307417427298,{"$error":"#VALUE!"},3.763217902904549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I580)<(H$42-1),IF((F581+G581)*H581>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.452358518075947,{"$error":"#VALUE!"},3.7420597530126568E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I581)<(H$42-1),IF((F582+G582)*H582>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.326123370601419,{"$error":"#VALUE!"},3.7210205617669023E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I582)<(H$42-1),IF((F583+G583)*H583>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.200597962036728,{"$error":"#VALUE!"},3.7000996603394537E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I583)<(H$42-1),IF((F584+G584)*H584>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.07577830197722,{"$error":"#VALUE!"},3.6792963836628695E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I584)<(H$42-1),IF((F585+G585)*H585>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.951660422453717,{"$error":"#VALUE!"},3.6586100704089519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I585)<(H$42-1),IF((F586+G586)*H586>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.82824037780637,{"$error":"#VALUE!"},3.6380400629677276E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I586)<(H$42-1),IF((F587+G587)*H587>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.705514244559232,{"$error":"#VALUE!"},3.6175857074265384E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I587)<(H$42-1),IF((F588+G588)*H588>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.583478121295549,{"$error":"#VALUE!"},3.597246353549257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I588)<(H$42-1),IF((F589+G589)*H589>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.462128128533696,{"$error":"#VALUE!"},3.5770213547556155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I589)<(H$42-1),IF((F590+G590)*H590>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.341460408603893,{"$error":"#VALUE!"},3.556910068100648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I590)<(H$42-1),IF((F591+G591)*H591>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.22147112552555,{"$error":"#VALUE!"},3.5369118542542578E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I591)<(H$42-1),IF((F592+G592)*H592>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.102156464885311,{"$error":"#VALUE!"},3.5170260774808844E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I592)<(H$42-1),IF((F593+G593)*H593>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.983512633715826,{"$error":"#VALUE!"},3.4972521056193036E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I593)<(H$42-1),IF((F594+G594)*H594>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.865535860375147,{"$error":"#VALUE!"},3.4775893100625239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I594)<(H$42-1),IF((F595+G595)*H595>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.748222394426836,{"$error":"#VALUE!"},3.4580370657378054E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I595)<(H$42-1),IF((F596+G596)*H596>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.631568506520757,{"$error":"#VALUE!"},3.4385947510867924E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I596)<(H$42-1),IF((F597+G597)*H597>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.515570488274491,{"$error":"#VALUE!"},3.4192617480457481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I597)<(H$42-1),IF((F598+G598)*H598>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.400224652155472,{"$error":"#VALUE!"},3.4000374420259112E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I598)<(H$42-1),IF((F599+G599)*H599>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.28552733136376,{"$error":"#VALUE!"},3.3809212218939594E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I599)<(H$42-1),IF((F600+G600)*H600>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.171474879715454,{"$error":"#VALUE!"},3.3619124799525751E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I600)<(H$42-1),IF((F601+G601)*H601>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.058063671526806,{"$error":"#VALUE!"},3.3430106119211336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I601)<(H$42-1),IF((F602+G602)*H602>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.945290101498959,{"$error":"#VALUE!"},3.3242150169164923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I602)<(H$42-1),IF((F603+G603)*H603>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.833150584603306,{"$error":"#VALUE!"},3.305525097433884E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I603)<(H$42-1),IF((F604+G604)*H604>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.721641555967572,{"$error":"#VALUE!"},3.2869402593279279E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I604)<(H$42-1),IF((F605+G605)*H605>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.610759470762446,{"$error":"#VALUE!"},3.2684599117937405E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I605)<(H$42-1),IF((F606+G606)*H606>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.500500804088915,{"$error":"#VALUE!"},3.250083467348152E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I606)<(H$42-1),IF((F607+G607)*H607>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.390862050866193,{"$error":"#VALUE!"},3.2318103418110318E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I607)<(H$42-1),IF((F608+G608)*H608>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.281839725720324,{"$error":"#VALUE!"},3.2136399542867199E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I608)<(H$42-1),IF((F609+G609)*H609>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.173430362873347,{"$error":"#VALUE!"},3.1955717271455575E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I609)<(H$42-1),IF((F610+G610)*H610>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.065630516033146,{"$error":"#VALUE!"},3.1776050860055235E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I610)<(H$42-1),IF((F611+G611)*H611>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.958436758283874,{"$error":"#VALUE!"},3.1597394597139783E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I611)<(H$42-1),IF((F612+G612)*H612>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.851845681977046,{"$error":"#VALUE!"},3.141974280329507E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I612)<(H$42-1),IF((F613+G613)*H613>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.745853898623174,{"$error":"#VALUE!"},3.1243089831038615E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I613)<(H$42-1),IF((F614+G614)*H614>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.640458038784061,{"$error":"#VALUE!"},3.1067430064640095E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I614)<(H$42-1),IF((F615+G615)*H615>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.535654751965698,{"$error":"#VALUE!"},3.0892757919942823E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I615)<(H$42-1),IF((F616+G616)*H616>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.431440706511736,{"$error":"#VALUE!"},3.0719067844186224E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I616)<(H$42-1),IF((F617+G617)*H617>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.327812589497604,{"$error":"#VALUE!"},3.0546354315829336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I617)<(H$42-1),IF((F618+G618)*H618>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.224767106625141,{"$error":"#VALUE!"},3.0374611844375229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I618)<(H$42-1),IF((F619+G619)*H619>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.122300982117931,{"$error":"#VALUE!"},3.0203834970196543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I619)<(H$42-1),IF((F620+G620)*H620>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.020410958617113,{"$error":"#VALUE!"},3.0034018264361851E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I620)<(H$42-1),IF((F621+G621)*H621>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.919093797077885,{"$error":"#VALUE!"},2.9865156328463136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I621)<(H$42-1),IF((F622+G622)*H622>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.818346276666478,{"$error":"#VALUE!"},2.9697243794444127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I622)<(H$42-1),IF((F623+G623)*H623>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.718165194657818,{"$error":"#VALUE!"},2.9530275324429693E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I623)<(H$42-1),IF((F624+G624)*H624>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.618547366333679,{"$error":"#VALUE!"},2.9364245610556127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I624)<(H$42-1),IF((F625+G625)*H625>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.519489624881466,{"$error":"#VALUE!"},2.9199149374802436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I625)<(H$42-1),IF((F626+G626)*H626>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.420988821293506,{"$error":"#VALUE!"},2.9034981368822502E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I626)<(H$42-1),IF((F627+G627)*H627>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.323041824267001,{"$error":"#VALUE!"},2.887173637377833E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I627)<(H$42-1),IF((F628+G628)*H628>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.225645520104422,{"$error":"#VALUE!"},2.8709409200174028E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I628)<(H$42-1),IF((F629+G629)*H629>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.128796812614571,{"$error":"#VALUE!"},2.8547994687690946E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR629+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I629)<(H$42-1),IF((F630+G630)*H630>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.032492623014139,{"$error":"#VALUE!"},2.8387487705023563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"T631*AZ631/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E631<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I630)<(H$42-1),IF((F631+G631)*H631>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E631/((1+$H$40)^B631)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B631)","v":16.936729889829831},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B631","v":2.822788314971638E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q631^6+S$9*$Q631^5+T$9*$Q631^4+U$9*$Q631^3+V$9*$Q631^2+W$9*$Q631+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q631^6+S$10*$Q631^5+T$10*$Q631^4+U$10*$Q631^3+V$10*$Q631^2+W$10*$Q631+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R631-W$14)-(V$14+460)*(S631-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X631^5 - 0.00000000063335*X631^4 + 0.0000011223*X631^3 - 0.00099104*X631^2 + 0.60315*X631 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH631)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I631<1,0,IF(AJ631>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR631 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS631*AZ$62+AT631","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.000000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C631-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C631-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.083333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D632*H$26/1000000-H$33/1000<0,0,D632*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C632 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I631)<(H$42-1),IF((F632+G632)*H632>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I632/(1+H$40)^B632","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},16.841505568801036,{"$error":"#VALUE!"},2.8069175948001724E-2,null,{"$f":"C632*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK631<1,V631+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V632>V631,(C631+273)*AY632-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C632+273)^-1 - 0.000005851*(C632+273)^2 + 12.245*LOG(C632+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C632+273)*BJ632)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC632)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD632/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE632","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB632*AC632*AD632*(Q$50*(AF632-AG632))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ632-F$20)+1.4745)*(AZ632))","v":{"$error":"#VALUE!"}},{"$f":"AM632*(AJ632-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X632^4 - 0.00000000425191*X632^3 - 0.000119669*X632^2 + 0.307616*X632 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C632-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW632^2 + 25.389*AW632 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,16.083333333333375,{"$error":"#VALUE!"},{"$f":"4*(AF632*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D632","v":{"$error":"#VALUE!"}},{"$f":"BF632/(T632/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH632*EXP(BI632*BG632)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR632","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B632+1/12","v":16.166666666666707},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I632)<(H$42-1),IF((F633+G633)*H633>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.746816632783066,{"$f":"IF(J633<1, B633,N632)","v":{"$error":"#VALUE!"}},2.7911361054638439E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y632:Z632)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ632-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C632+273)^6 + 0.0000000000022967*(C632+273)^5 - 0.000000002547*(C632+273)^4 + 0.0000014456*(C632+273)^3 - 0.00043516*(C632+273)^2 + 0.063792*(C632+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR633<150,AU633,IF(AZ$62<AX633,AU633,AV633))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B633","v":16.166666666666707},{"$f":"AJ633","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM632>0,1,IF(BL633<0,0,1))","v":1},{"$f":"IF(BM632=1,0,IF(BM633=0,0,B633))","v":0}]
[null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I633)<(H$42-1),IF((F634+G634)*H634>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.652660071650914,{"$error":"#VALUE!"},2.7754433452751519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I634)<(H$42-1),IF((F635+G635)*H635>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J634=1,1,IF(I635=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.559032892203568,{"$error":"#VALUE!"},2.7598388153672611E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I635)<(H$42-1),IF((F636+G636)*H636>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.465932118068864,{"$error":"#VALUE!"},2.7443220196781432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I636)<(H$42-1),IF((F637+G637)*H637>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.373354789608847,{"$error":"#VALUE!"},2.7288924649348074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA637-F$19)*AI637","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I637)<(H$42-1),IF((F638+G638)*H638>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.281297963825711,{"$error":"#VALUE!"},2.713549660637618E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.6666666666667,{"$f":"AJ639","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I638)<(H$42-1),IF((F639+G639)*H639>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.18975871426823,{"$error":"#VALUE!"},2.6982931190447045E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I639)<(H$42-1),IF((F640+G640)*H640>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.09873413093872,{"$error":"#VALUE!"},2.6831223551564528E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I640)<(H$42-1),IF((F641+G641)*H641>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.008221320200544,{"$error":"#VALUE!"},2.6680368867000905E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I641)<(H$42-1),IF((F642+G642)*H642>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.918217404686127,{"$error":"#VALUE!"},2.6530362341143539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I642)<(H$42-1),IF((F643+G643)*H643>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.828719523205462,{"$error":"#VALUE!"},2.6381199205342435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W643^4 - 0.0000011433197*W643^3 + 0.00020328187235*W643^2 - 0.011554722573*W643 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W643^4 - 0.00000000006419*W643^3 + 0.00000001365689*W643^2 - 0.00000043857183*W643 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V643)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK643<1,AJ643,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN643:AO643)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR643 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I643)<(H$42-1),IF((F644+G644)*H644>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.739724830655188,{"$error":"#VALUE!"},2.623287471775864E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I644)<(H$42-1),IF((F645+G645)*H645>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.651230497928111,{"$error":"#VALUE!"},2.6085384163213515E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I645)<(H$42-1),IF((F646+G646)*H646>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.563233711823298,{"$error":"#VALUE!"},2.5938722853038824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I646)<(H$42-1),IF((F647+G647)*H647>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.47573167495662,{"$error":"#VALUE!"},2.5792886124927694E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I647)<(H$42-1),IF((F648+G648)*H648>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.388721605671847,{"$error":"#VALUE!"},2.5647869342786407E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I648)<(H$42-1),IF((F649+G649)*H649>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.30220073795221,{"$error":"#VALUE!"},2.5503667896587014E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I649)<(H$42-1),IF((F650+G650)*H650>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.216166321332459,{"$error":"#VALUE!"},2.5360277202220758E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I650)<(H$42-1),IF((F651+G651)*H651>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.130615620811446,{"$error":"#VALUE!"},2.5217692701352403E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I651)<(H$42-1),IF((F652+G652)*H652>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.045545916765175,{"$error":"#VALUE!"},2.5075909861275288E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I652)<(H$42-1),IF((F653+G653)*H653>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.960954504860339,{"$error":"#VALUE!"},2.4934924174767226E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I653)<(H$42-1),IF((F654+G654)*H654>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.876838695968358,{"$error":"#VALUE!"},2.4794731159947257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I654)<(H$42-1),IF((F655+G655)*H655>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.793195816079889,{"$error":"#VALUE!"},2.4655326360133144E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I655)<(H$42-1),IF((F656+G656)*H656>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.710023206219816,{"$error":"#VALUE!"},2.451670534369969E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I656)<(H$42-1),IF((F657+G657)*H657>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.627318222362735,{"$error":"#VALUE!"},2.4378863703937888E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I657)<(H$42-1),IF((F658+G658)*H658>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.545078235348893,{"$error":"#VALUE!"},2.4241797058914816E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I658)<(H$42-1),IF((F659+G659)*H659>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.463300630800594,{"$error":"#VALUE!"},2.410550105133432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I659)<(H$42-1),IF((F660+G660)*H660>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.381982809039126,{"$error":"#VALUE!"},2.3969971348398539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I660)<(H$42-1),IF((F661+G661)*H661>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.301122185002077,{"$error":"#VALUE!"},2.3835203641670126E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I661)<(H$42-1),IF((F662+G662)*H662>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.220716188161187,{"$error":"#VALUE!"},2.370119364693531E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I662)<(H$42-1),IF((F663+G663)*H663>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.140762262440616,{"$error":"#VALUE!"},2.3567937104067689E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I663)<(H$42-1),IF((F664+G664)*H664>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.061257866135689,{"$error":"#VALUE!"},2.3435429776892811E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I664)<(H$42-1),IF((F665+G665)*H665>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.982200471832105,{"$error":"#VALUE!"},2.3303667453053505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.916666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I665)<(H$42-1),IF((F666+G666)*H666>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.903587566325582,{"$error":"#VALUE!"},2.3172645943875962E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.916666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I666)<(H$42-1),IF((F667+G667)*H667>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.825416650541976,{"$error":"#VALUE!"},2.3042361084236622E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I667)<(H$42-1),IF((F668+G668)*H668>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.747685239457784,{"$error":"#VALUE!"},2.2912808732429638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I668)<(H$42-1),IF((F669+G669)*H669>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.670390862021261,{"$error":"#VALUE!"},2.2783984770035428E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I669)<(H$42-1),IF((F670+G670)*H670>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.59353106107374,{"$error":"#VALUE!"},2.2655885101789563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I670)<(H$42-1),IF((F671+G671)*H671>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.517103393271595,{"$error":"#VALUE!"},2.2528505655452655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I671)<(H$42-1),IF((F672+G672)*H672>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.441105429008539,{"$error":"#VALUE!"},2.2401842381680897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I672)<(H$42-1),IF((F673+G673)*H673>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.3655347523384,{"$error":"#VALUE!"},2.2275891253897329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I673)<(H$42-1),IF((F674+G674)*H674>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.290388960898317,{"$error":"#VALUE!"},2.2150648268163858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I674)<(H$42-1),IF((F675+G675)*H675>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.215665665832361,{"$error":"#VALUE!"},2.2026109443053932E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I675)<(H$42-1),IF((F676+G676)*H676>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.141362491715608,{"$error":"#VALUE!"},2.1902270819526008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I676)<(H$42-1),IF((F677+G677)*H677>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.067477076478614,{"$error":"#VALUE!"},2.1779128460797686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I677)<(H$42-1),IF((F678+G678)*H678>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.99400707133233,{"$error":"#VALUE!"},2.1656678452220544E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I678)<(H$42-1),IF((F679+G679)*H679>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.920950140693433,{"$error":"#VALUE!"},2.1534916901155717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I679)<(H$42-1),IF((F680+G680)*H680>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.848303962110089,{"$error":"#VALUE!"},2.1413839936850147E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I680)<(H$42-1),IF((F681+G681)*H681>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.776066226188105,{"$error":"#VALUE!"},2.1293443710313505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I681)<(H$42-1),IF((F682+G682)*H682>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.704234636517524,{"$error":"#VALUE!"},2.1173724394195872E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I682)<(H$42-1),IF((F683+G683)*H683>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.632806909599633,{"$error":"#VALUE!"},2.1054678182666049E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I683)<(H$42-1),IF((F684+G684)*H684>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.561780774774347,{"$error":"#VALUE!"},2.0936301291290572E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I684)<(H$42-1),IF((F685+G685)*H685>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.49115397414805,{"$error":"#VALUE!"},2.0818589956913412E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I685)<(H$42-1),IF((F686+G686)*H686>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.420924262521805,{"$error":"#VALUE!"},2.0701540437536338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I686)<(H$42-1),IF((F687+G687)*H687>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.351089407319977,{"$error":"#VALUE!"},2.0585149012199957E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I687)<(H$42-1),IF((F688+G688)*H688>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.281647188519274,{"$error":"#VALUE!"},2.0469411980865451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I688)<(H$42-1),IF((F689+G689)*H689>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.212595398578157,{"$error":"#VALUE!"},2.0354325664296923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I689)<(H$42-1),IF((F690+G690)*H690>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.143931842366676,{"$error":"#VALUE!"},2.0239886403944456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I690)<(H$42-1),IF((F691+G691)*H691>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.07565433709668,{"$error":"#VALUE!"},2.0126090561827795E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I691)<(H$42-1),IF((F692+G692)*H692>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.007760712252432,{"$error":"#VALUE!"},2.0012934520420717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I692)<(H$42-1),IF((F693+G693)*H693>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.940248809521606,{"$error":"#VALUE!"},1.9900414682536005E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR693+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I693)<(H$42-1),IF((F694+G694)*H694>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.873116482726672,{"$error":"#VALUE!"},1.9788527471211119E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.3333333333333,{"$error":"#VALUE!"},{"$f":"T695*AZ695/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E695<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I694)<(H$42-1),IF((F695+G695)*H695>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E695/((1+$H$40)^B695)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B695)","v":11.806361597756679},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B695","v":1.967726932959446E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q695^6+S$9*$Q695^5+T$9*$Q695^4+U$9*$Q695^3+V$9*$Q695^2+W$9*$Q695+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q695^6+S$10*$Q695^5+T$10*$Q695^4+U$10*$Q695^3+V$10*$Q695^2+W$10*$Q695+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R695-W$14)-(V$14+460)*(S695-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X695^5 - 0.00000000063335*X695^4 + 0.0000011223*X695^3 - 0.00099104*X695^2 + 0.60315*X695 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH695)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I695<1,0,IF(AJ695>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR695 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS695*AZ$62+AT695","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C695-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C695-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D696*H$26/1000000-H$33/1000<0,0,D696*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C696 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I695)<(H$42-1),IF((F696+G696)*H696>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I696/(1+H$40)^B696","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},11.739982032499402,{"$error":"#VALUE!"},1.9566636720832333E-2,null,{"$f":"C696*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK695<1,V695+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V696>V695,(C695+273)*AY696-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C696+273)^-1 - 0.000005851*(C696+273)^2 + 12.245*LOG(C696+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C696+273)*BJ696)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC696)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD696/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE696","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB696*AC696*AD696*(Q$50*(AF696-AG696))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ696-F$20)+1.4745)*(AZ696))","v":{"$error":"#VALUE!"}},{"$f":"AM696*(AJ696-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X696^4 - 0.00000000425191*X696^3 - 0.000119669*X696^2 + 0.307616*X696 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C696-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW696^2 + 25.389*AW696 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,21.416666666666632,{"$error":"#VALUE!"},{"$f":"4*(AF696*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D696","v":{"$error":"#VALUE!"}},{"$f":"BF696/(T696/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH696*EXP(BI696*BG696)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR696","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B696+1/12","v":21.499999999999964},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I696)<(H$42-1),IF((F697+G697)*H697>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.673975676773889,{"$f":"IF(J697<1, B697,N696)","v":{"$error":"#VALUE!"}},1.9456626127956476E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y696:Z696)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ696-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C696+273)^6 + 0.0000000000022967*(C696+273)^5 - 0.000000002547*(C696+273)^4 + 0.0000014456*(C696+273)^3 - 0.00043516*(C696+273)^2 + 0.063792*(C696+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR697<150,AU697,IF(AZ$62<AX697,AU697,AV697))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B697","v":21.499999999999964},{"$f":"AJ697","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM696>0,1,IF(BL697<0,0,1))","v":1},{"$f":"IF(BM696=1,0,IF(BM697=0,0,B697))","v":0}]
[null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I697)<(H$42-1),IF((F698+G698)*H698>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.608340432263379,{"$error":"#VALUE!"},1.9347234053772294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I698)<(H$42-1),IF((F699+G699)*H699>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J698=1,1,IF(I699=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.543074212448586,{"$error":"#VALUE!"},1.923845702074764E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I699)<(H$42-1),IF((F700+G700)*H700>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.478174942541386,{"$error":"#VALUE!"},1.9130291570902305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I700)<(H$42-1),IF((F701+G701)*H701>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.413640559418846,{"$error":"#VALUE!"},1.9022734265698074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA701-F$19)*AI701","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I701)<(H$42-1),IF((F702+G702)*H702>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.34946901155765,{"$error":"#VALUE!"},1.891578168592941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.999999999999957,{"$f":"AJ703","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I702)<(H$42-1),IF((F703+G703)*H703>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.285658258968871,{"$error":"#VALUE!"},1.8809430431614781E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I703)<(H$42-1),IF((F704+G704)*H704>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.222206273133123,{"$error":"#VALUE!"},1.8703677121888536E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I704)<(H$42-1),IF((F705+G705)*H705>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.159111036936089,{"$error":"#VALUE!"},1.859851839489348E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I705)<(H$42-1),IF((F706+G706)*H706>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.096370544604374,{"$error":"#VALUE!"},1.8493950907673955E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I706)<(H$42-1),IF((F707+G707)*H707>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.033982801641764,{"$error":"#VALUE!"},1.8389971336069604E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W707^4 - 0.0000011433197*W707^3 + 0.00020328187235*W707^2 - 0.011554722573*W707 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W707^4 - 0.00000000006419*W707^3 + 0.00000001365689*W707^2 - 0.00000043857183*W707 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V707)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK707<1,AJ707,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN707:AO707)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR707 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I707)<(H$42-1),IF((F708+G708)*H708>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.971945824765804,{"$error":"#VALUE!"},1.8286576374609669E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I708)<(H$42-1),IF((F709+G709)*H709>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.910257641844765,{"$error":"#VALUE!"},1.8183762736407941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I709)<(H$42-1),IF((F710+G710)*H710>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.848916291834941,{"$error":"#VALUE!"},1.8081527153058233E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I710)<(H$42-1),IF((F711+G711)*H711>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.787919824718315,{"$error":"#VALUE!"},1.7979866374530522E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I711)<(H$42-1),IF((F712+G712)*H712>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.727266301440558,{"$error":"#VALUE!"},1.7878777169067592E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I712)<(H$42-1),IF((F713+G713)*H713>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.6669537938494,{"$error":"#VALUE!"},1.7778256323082327E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I713)<(H$42-1),IF((F714+G714)*H714>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.606980384633328,{"$error":"#VALUE!"},1.7678300641055543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I714)<(H$42-1),IF((F715+G715)*H715>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.547344167260635,{"$error":"#VALUE!"},1.7578906945434389E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I715)<(H$42-1),IF((F716+G716)*H716>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.488043245918815,{"$error":"#VALUE!"},1.7480072076531357E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I716)<(H$42-1),IF((F717+G717)*H717>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.429075735454298,{"$error":"#VALUE!"},1.7381792892423826E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I717)<(H$42-1),IF((F718+G718)*H718>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.370439761312509,{"$error":"#VALUE!"},1.7284066268854176E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I718)<(H$42-1),IF((F719+G719)*H719>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.312133459478293,{"$error":"#VALUE!"},1.7186889099130482E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I719)<(H$42-1),IF((F720+G720)*H720>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.254154976416649,{"$error":"#VALUE!"},1.7090258294027744E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I720)<(H$42-1),IF((F721+G721)*H721>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.19650246901381,{"$error":"#VALUE!"},1.6994170781689678E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I721)<(H$42-1),IF((F722+G722)*H722>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.139174104518649,{"$error":"#VALUE!"},1.6898623507531078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I722)<(H$42-1),IF((F723+G723)*H723>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.082168060484417,{"$error":"#VALUE!"},1.6803613434140691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I723)<(H$42-1),IF((F724+G724)*H724>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.02548252471081,{"$error":"#VALUE!"},1.6709137541184679E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I724)<(H$42-1),IF((F725+G725)*H725>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.969115695186364,{"$error":"#VALUE!"},1.6615192825310605E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I725)<(H$42-1),IF((F726+G726)*H726>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9130657800311575,{"$error":"#VALUE!"},1.6521776300051926E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I726)<(H$42-1),IF((F727+G727)*H727>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8573309974398562,{"$error":"#VALUE!"},1.6428884995733091E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I727)<(H$42-1),IF((F728+G728)*H728>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8019095756250714,{"$error":"#VALUE!"},1.6336515959375117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I728)<(H$42-1),IF((F729+G729)*H729>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7467997527610368,{"$error":"#VALUE!"},1.6244666254601723E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.249999999999925,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I729)<(H$42-1),IF((F730+G730)*H730>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6919997769275881,{"$error":"#VALUE!"},1.6153332961545978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.249999999999925,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I730)<(H$42-1),IF((F731+G731)*H731>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6375079060544895,{"$error":"#VALUE!"},1.6062513176757481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I731)<(H$42-1),IF((F732+G732)*H732>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5833224078660368,{"$error":"#VALUE!"},1.5972204013110058E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I732)<(H$42-1),IF((F733+G733)*H733>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5294415598259992,{"$error":"#VALUE!"},1.5882402599709994E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I733)<(H$42-1),IF((F734+G734)*H734>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4758636490828572,{"$error":"#VALUE!"},1.5793106081804759E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I734)<(H$42-1),IF((F735+G735)*H735>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.422586972415349,{"$error":"#VALUE!"},1.5704311620692246E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I735)<(H$42-1),IF((F736+G736)*H736>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.369609836178336,{"$error":"#VALUE!"},1.5616016393630555E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I736)<(H$42-1),IF((F737+G737)*H737>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3169305562489466,{"$error":"#VALUE!"},1.552821759374824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I737)<(H$42-1),IF((F738+G738)*H738>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2645474579730518,{"$error":"#VALUE!"},1.5440912429955081E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I738)<(H$42-1),IF((F739+G739)*H739>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2124588761120219,{"$error":"#VALUE!"},1.5354098126853368E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I739)<(H$42-1),IF((F740+G740)*H740>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J739=1,1,IF(I740=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1606631547897948,{"$error":"#VALUE!"},1.5267771924649655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I740)<(H$42-1),IF((F741+G741)*H741>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J740=1,1,IF(I741=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1091586474402284,{"$error":"#VALUE!"},1.5181931079067044E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I741)<(H$42-1),IF((F742+G742)*H742>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J741=1,1,IF(I742=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0579437167547621,{"$error":"#VALUE!"},1.5096572861257936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I742)<(H$42-1),IF((F743+G743)*H743>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0070167346303709,{"$error":"#VALUE!"},1.5011694557717283E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I743)<(H$42-1),IF((F744+G744)*H744>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9563760821177976,{"$error":"#VALUE!"},1.4927293470196328E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I744)<(H$42-1),IF((F745+G745)*H745>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9060201493701001,{"$error":"#VALUE!"},1.4843366915616831E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I745)<(H$42-1),IF((F746+G746)*H746>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8559473355914626,{"$error":"#VALUE!"},1.4759912225985768E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I746)<(H$42-1),IF((F747+G747)*H747>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8061560489863169,{"$error":"#VALUE!"},1.4676926748310525E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I747)<(H$42-1),IF((F748+G748)*H748>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7566447067087321,{"$error":"#VALUE!"},1.4594407844514552E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I748)<(H$42-1),IF((F749+G749)*H749>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7074117348121067,{"$error":"#VALUE!"},1.4512352891353509E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I749)<(H$42-1),IF((F750+G750)*H750>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6584555681991215,{"$error":"#VALUE!"},1.4430759280331865E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I750)<(H$42-1),IF((F751+G751)*H751>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6097746505719908,{"$error":"#VALUE!"},1.4349624417619982E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I751)<(H$42-1),IF((F752+G752)*H752>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5613674343829924,{"$error":"#VALUE!"},1.4268945723971652E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I752)<(H$42-1),IF((F753+G753)*H753>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5132323807852668,{"$error":"#VALUE!"},1.4188720634642108E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I753)<(H$42-1),IF((F754+G754)*H754>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4653679595838973,{"$error":"#VALUE!"},1.4108946599306494E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I754)<(H$42-1),IF((F755+G755)*H755>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4177726491872704,{"$error":"#VALUE!"},1.402962108197878E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I755)<(H$42-1),IF((F756+G756)*H756>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3704449365586981,{"$error":"#VALUE!"},1.395074156093116E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I756)<(H$42-1),IF((F757+G757)*H757>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3233833171683251,{"$error":"#VALUE!"},1.3872305528613873E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR757+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I757)<(H$42-1),IF((F758+G758)*H758>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2765862949453002,{"$error":"#VALUE!"},1.3794310491575498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.666666666666558,{"$error":"#VALUE!"},{"$f":"T759*AZ759/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E759<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},0,{"$f":"IF(SUM(I$439:I758)<(H$42-1),IF((F759+G759)*H759>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E759/((1+$H$40)^B759)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B759)","v":8.2300523822302107},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B759","v":1.3716753970383681E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q759^6+S$9*$Q759^5+T$9*$Q759^4+U$9*$Q759^3+V$9*$Q759^2+W$9*$Q759+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q759^6+S$10*$Q759^5+T$10*$Q759^4+U$10*$Q759^3+V$10*$Q759^2+W$10*$Q759+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R759-W$14)-(V$14+460)*(S759-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X759^5 - 0.00000000063335*X759^4 + 0.0000011223*X759^3 - 0.00099104*X759^2 + 0.60315*X759 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH759)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I759<1,0,IF(AJ759>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR759 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS759*AZ$62+AT759","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C759-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C759-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D760*H$26/1000000-H$33/1000<0,0,D760*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C760 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I759)<(H$42-1),IF((F760+G760)*H760>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I760/(1+H$40)^B760","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.1837800997277945,{"$error":"#VALUE!"},1.3639633499546323E-2,null,{"$f":"C760*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK759<1,V759+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V760>V759,(C759+273)*AY760-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C760+273)^-1 - 0.000005851*(C760+273)^2 + 12.245*LOG(C760+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C760+273)*BJ760)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC760)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD760/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE760","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB760*AC760*AD760*(Q$50*(AF760-AG760))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ760-F$20)+1.4745)*(AZ760))","v":{"$error":"#VALUE!"}},{"$f":"AM760*(AJ760-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X760^4 - 0.00000000425191*X760^3 - 0.000119669*X760^2 + 0.307616*X760 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C760-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW760^2 + 25.389*AW760 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,26.74999999999989,{"$error":"#VALUE!"},{"$f":"4*(AF760*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D760","v":{"$error":"#VALUE!"}},{"$f":"BF760/(T760/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH760*EXP(BI760*BG760)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR760","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B760+1/12","v":26.833333333333222},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I760)<(H$42-1),IF((F761+G761)*H761>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1377679764599211,{"$f":"IF(J761<1, B761,N760)","v":{"$error":"#VALUE!"}},1.3562946627433198E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y760:Z760)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ760-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C760+273)^6 + 0.0000000000022967*(C760+273)^5 - 0.000000002547*(C760+273)^4 + 0.0000014456*(C760+273)^3 - 0.00043516*(C760+273)^2 + 0.063792*(C760+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR761<150,AU761,IF(AZ$62<AX761,AU761,AV761))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B761","v":26.833333333333222},{"$f":"AJ761","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM760>0,1,IF(BL761<0,0,1))","v":1},{"$f":"IF(BM760=1,0,IF(BM761=0,0,B761))","v":0}]
[null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I761)<(H$42-1),IF((F762+G762)*H762>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0920145497188116,{"$error":"#VALUE!"},1.3486690916198018E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I762)<(H$42-1),IF((F763+G763)*H763>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0465183650205603,{"$error":"#VALUE!"},1.3410863941700931E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I763)<(H$42-1),IF((F764+G764)*H764>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0012779760588799,{"$error":"#VALUE!"},1.3335463293431465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I764)<(H$42-1),IF((F765+G765)*H765>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.956291944659136,{"$error":"#VALUE!"},1.3260486574431891E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA765-F$19)*AI765","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I765)<(H$42-1),IF((F766+G766)*H766>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9115588407326234,{"$error":"#VALUE!"},1.3185931401221037E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.333333333333215,{"$f":"AJ767","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I766)<(H$42-1),IF((F767+G767)*H767>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8670772422311019,{"$error":"#VALUE!"},1.31117954037185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I767)<(H$42-1),IF((F768+G768)*H768>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8228457351015948,{"$error":"#VALUE!"},1.3038076225169322E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I768)<(H$42-1),IF((F769+G769)*H769>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7788629132414329,{"$error":"#VALUE!"},1.2964771522069053E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I769)<(H$42-1),IF((F770+G770)*H770>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7351273784535586,{"$error":"#VALUE!"},1.2891878964089262E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I770)<(H$42-1),IF((F771+G771)*H771>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6916377404020722,{"$error":"#VALUE!"},1.2819396234003451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W771^4 - 0.0000011433197*W771^3 + 0.00020328187235*W771^2 - 0.011554722573*W771 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W771^4 - 0.00000000006419*W771^3 + 0.00000001365689*W771^2 - 0.00000043857183*W771 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V771)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK771<1,AJ771,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN771:AO771)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR771 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I771)<(H$42-1),IF((F772+G772)*H772>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6483926165680396,{"$error":"#VALUE!"},1.2747321027613397E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I772)<(H$42-1),IF((F773+G773)*H773>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6053906322055402,{"$error":"#VALUE!"},1.2675651053675897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I773)<(H$42-1),IF((F774+G774)*H774>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5626304202979622,{"$error":"#VALUE!"},1.2604384033829933E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I774)<(H$42-1),IF((F775+G775)*H775>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.520110621514549,{"$error":"#VALUE!"},1.2533517702524245E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I775)<(H$42-1),IF((F776+G776)*H776>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4778298841671837,{"$error":"#VALUE!"},1.2463049806945304E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I776)<(H$42-1),IF((F777+G777)*H777>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4357868641674232,{"$error":"#VALUE!"},1.2392978106945703E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I777)<(H$42-1),IF((F778+G778)*H778>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3939802249837658,{"$error":"#VALUE!"},1.232330037497294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I778)<(H$42-1),IF((F779+G779)*H779>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3524086375991669,{"$error":"#VALUE!"},1.2254014395998609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I779)<(H$42-1),IF((F780+G780)*H780>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3110707804687864,{"$error":"#VALUE!"},1.2185117967447975E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I780)<(H$42-1),IF((F781+G781)*H781>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2699653394779817,{"$error":"#VALUE!"},1.2116608899129966E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I781)<(H$42-1),IF((F782+G782)*H782>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2290910079005277,{"$error":"#VALUE!"},1.2048485013167545E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I782)<(H$42-1),IF((F783+G783)*H783>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1884464863570825,{"$error":"#VALUE!"},1.1980744143928468E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I783)<(H$42-1),IF((F784+G784)*H784>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1480304827738745,{"$error":"#VALUE!"},1.1913384137956456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I784)<(H$42-1),IF((F785+G785)*H785>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1078417123416324,{"$error":"#VALUE!"},1.1846402853902718E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I785)<(H$42-1),IF((F786+G786)*H786>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0678788974747366,{"$error":"#VALUE!"},1.1779798162457892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I786)<(H$42-1),IF((F787+G787)*H787>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.028140767770612,{"$error":"#VALUE!"},1.1713567946284352E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I787)<(H$42-1),IF((F788+G788)*H788>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9886260599693371,{"$error":"#VALUE!"},1.1647710099948892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I788)<(H$42-1),IF((F789+G789)*H789>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9493335179134856,{"$error":"#VALUE!"},1.1582222529855806E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I789)<(H$42-1),IF((F790+G790)*H790>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9102618925081982,{"$error":"#VALUE!"},1.1517103154180329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I790)<(H$42-1),IF((F791+G791)*H791>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8714099416814696,{"$error":"#VALUE!"},1.1452349902802446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I791)<(H$42-1),IF((F792+G792)*H792>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8327764303446648,{"$error":"#VALUE!"},1.1387960717241106E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I792)<(H$42-1),IF((F793+G793)*H793>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.794360130353259,{"$error":"#VALUE!"},1.1323933550588763E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.583333333333183,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I793)<(H$42-1),IF((F794+G794)*H794>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7561598204677882,{"$error":"#VALUE!"},1.1260266367446311E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.583333333333183,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I794)<(H$42-1),IF((F795+G795)*H795>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7181742863150378,{"$error":"#VALUE!"},1.1196957143858394E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I795)<(H$42-1),IF((F796+G796)*H796>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6804023203494216,{"$error":"#VALUE!"},1.1134003867249033E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I796)<(H$42-1),IF((F797+G797)*H797>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.642842721814616,{"$error":"#VALUE!"},1.1071404536357691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I797)<(H$42-1),IF((F798+G798)*H798>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6054942967053663,{"$error":"#VALUE!"},1.1009157161175608E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I798)<(H$42-1),IF((F799+G799)*H799>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5683558577295509,{"$error":"#VALUE!"},1.0947259762882583E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,null,null,null,{"$f":"SUM(E439:E799)","v":{"$error":"#VALUE!"}},null,null,"SUMS:",{"$f":"SUM(I439:I799)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K439:K799)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L439:L799)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M439:M799)","v":7731.3808571345526},{"$f":"N799","v":{"$error":"#VALUE!"}},{"$f":"SUM(O439:O799)","v":12.885634761890916}]

{"sheet":"Reservoir F1","index":27,"n_rows":1046,"n_cols":42,"rows_kept":1046,"cut":false,"hidden":true,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",-1.6573973E-14,2.8111021999999999E-11,1.3197496E-9,-4.9784986000000005E-7,1.836296E-4,-1.0938577999999999E-2,0.30919828999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",7.0459061999999996E-16,1.5041709000000001E-13,-5.0170088000000003E-10,5.0269721000000001E-7,-1.3079802999999999E-4,1.0112508,-32.232886000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",-2.2525163000000001E-18,6.2185728999999999E-15,-6.5394475000000001E-12,4.5293969000000003E-9,-2.6352004E-6,2.1979158999999998E-3,-6.7756237999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!I47","v":50},{"$f":"Geofluid!I48","v":18.110910990000001},{"$f":"Geofluid!I49","v":3.6074901572348994E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Reference",null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T*"," = (T) / (T,design), where T's are absolute temperatures (K or R)"]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!H50","v":175},null,{"$f":"'Summary A1'!J50","v":175}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":347},null,{"$f":"H17*1.8+32","v":347},null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","1.10-0.1(T*)^[a(Td)^4 + b(Td)^3 + c(Td)^2 + d(Td) + e]"]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!H56","v":0.79217944307553501},null,{"$f":"'Summary A1'!J56","v":0.79217944307553501},null,null,null,null,null,null,null,"Td is the plant design temperature in °K"]
[null,null,null,null,"F",{"$f":"F19*1.8","v":1.4259229975359631},null,{"$f":"H19*1.8","v":1.4259229975359631},null,null,null,null,null,null,null,null,null,"a","b","c","d","e"]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":69.909055555555554},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":69.909055555555554},null,null,null,null,null,null,null,null,"single flash  ",-3.5942300000000002E-8,8.0878199999999994E-5,-6.8407200000000001E-2,25.741099999999999,-3637.06]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!T268","v":4.0000000000000001E-3},null,{"$f":"'Input A1'!W268","v":4.0000000000000001E-3},null,null,null,null,null,null,null,null,"dual flash, outlet constraint ",-4.2112230000000001E-8,9.6016498999999995E-5,-8.2103497999999997E-2,31.149267999999999,-4424.6598999999997]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H310","v":6077161.80059232},null,{"$f":"'Summary A1'!J310","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"dual flash,  NO outlet constraint ",-2.2497296000000001E-8,5.3163057000000002E-5,-4.7198812999999999E-2,18.637875999999999,-2762.4047999999998]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":174.20782055692447},null,{"$f":"'Summary A1'!J277","v":174.20782055692447},null,null,null,null,null,null,null,null,"values used",{"$f":"IF($F$46=1,R21,IF($F$47=\"Yes\",R22,R23))","v":-4.2112230000000001E-8},{"$f":"IF($F$46=1,S21,IF($F$47=\"Yes\",S22,S23))","v":9.6016498999999995E-5},{"$f":"IF($F$46=1,T21,IF($F$47=\"Yes\",T22,T23))","v":-8.2103497999999997E-2},{"$f":"IF($F$46=1,U21,IF($F$47=\"Yes\",U22,U23))","v":31.149267999999999},{"$f":"IF($F$46=1,V21,IF($F$47=\"Yes\",V22,V23))","v":-4424.6598999999997}]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":1.1319840728900883},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":1.1319840728900883}]
[null,null,null,"2nd law efficiency",null,{"$f":"'Flash Plant F1- Reference'!P24","v":0.3111231086533402},null,{"$f":"'Flash Plant F1- Improved'!P15","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!H52","v":18.654438640985017},null,{"$f":"Geofluid!I52","v":18.654438640985017}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!H307/F29","v":0.30843467463319724},null,{"$f":"'Summary A1'!J307/H29","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":18.81703782841015},null,{"$f":"Geofluid!D52","v":18.81703782841015}]
[null,"[t]",null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":35270.795378026938},null,{"$f":"H27*H26*H23/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.86731200369113304},null,{"$f":"'Summary A1'!J237","v":0.78548540162382019}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":5270.795378026939},null,{"$f":"H31*H23/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":30000},null,{"$f":"H30-H32","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!H46","v":10},null,{"$f":"Geofluid!I46","v":10}]
[{"$f":"'Input A1'!A264","v":0},null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":24.55},null,{"$f":"'Summary A1'!J179","v":24.55}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":150.44999999999999},null,{"$f":"H17-H35","v":150.44999999999999}]
[null,null,null," Max Power Decline Used","kW",{"$f":"0.5*F33","v":15000},null,{"$f":"0.5*H33","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Summary A1'!H61*1000","v":300000},null,{"$f":"'Summary A1'!J61*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":8},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"To","C",{"$f":"F34","v":10},null,{"$f":"H34","v":10}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.5802396486110406},null,{"$f":"(H24+273)/(H41+273)","v":1.5802396486110406}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F41+273)/(F24+273)","v":0.36718459071764531},null,{"$f":"1-(H41+273)/(H24+273)","v":0.36718459071764531}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F41+273)/(1-F44*F43)","v":24.525692921343648},null,{"$f":"(H24+273)-(H41+273)/(1-H44*H43)","v":24.525692921343648}]
[null,null,null,"Number of flash",null,{"$f":"'Input A1'!T464","v":2},null,{"$f":"F46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference","improved"]
[null,null,null,"Tout constrained",null,{"$f":"'Input A1'!T463","v":"Yes"},null,{"$f":"F47","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!T46","v":30},null,{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":{"$error":"#DIV/0!"}},{"$f":"AI48","v":1000},{"$f":"AJ48","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.89137592181628844},null,{"$f":"L1035/M1035","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":{"$error":"#DIV/0!"}},{"$f":"AK48+AI$48+1/12","v":2000.0833333333333},{"$error":"#DIV/0!"}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<29.99,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<29.99,N1035,\"NA\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":{"$error":"#DIV/0!"}},3000.1666666666665,{"$error":"#DIV/0!"}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":{"$error":"#DIV/0!"}},4000.25,{"$error":"#DIV/0!"}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":{"$error":"#DIV/0!"}},5000.333333333333,{"$error":"#DIV/0!"}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":12.608963995651742},null,{"$f":"O1035","v":12.608963995651742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$40-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$40-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":{"$error":"#DIV/0!"}},6000.4166666666661,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$40-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$40-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":{"$error":"#DIV/0!"}},7000.4999999999991,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$40-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$40-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":{"$error":"#DIV/0!"}},8000.5833333333321,{"$error":"#DIV/0!"}]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":0.3111231086533402},null,null,null,null,null,null,null,{"$f":"F48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":50},{"$f":"W11","v":18.110910990000001},{"$f":"X11","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":20.771236839818918},null,{"$f":"MIN(AD63:AD543)","v":20.771236839818918},{"$f":"MIN(AE63:AE543)","v":162.47409896672843}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":175},{"$f":"V63*T63/3.413","v":5.8043258738917531},{"$f":"D63*F$23/1000000-F$32/1000","v":30.003032100977663},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},{"$f":"IF(E63<=($F$30-$F$32-$F$37)/1000,1,0)*0","v":0},{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":30.003032100977663},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":30},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38)^B63","v":8.3333333333333329E-2},null,{"$f":"C63*1.8+32-F$20","v":345.57407700246404},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":317.14119963734396},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.49755963940680259},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":63.673072351772646},{"$f":"((Q63+460)/(F$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U63^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.3111231086533402},{"$f":"V63/V$59","v":1},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":30.003032100977663},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":30.003032100977663},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":175},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":174.94166666666666},{"$f":"V64*T64/3.413","v":5.7997387701601246},{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":29.975155529404454},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":29.806624540743289},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":29.83132932688622},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":345.46907700246402},317.03098480518406,0.49742348611796061,63.632295696922171,{"$f":"((Q64+460)/(F$24*1.8+32+460))","v":0.99986965816925155},0.31107644641389143,{"$f":"V64/V$59","v":0.99985002001410073},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":29.975155529404454},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":29.975155529404454},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":174.97083333333333},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":174.88335277777779},5.7951539362842786,29.947292752112098,{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":29.61149074409272},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":29.663606980304728},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,345.36411200246408,316.92081207778932,0.49728736628976511,63.591544081907131,0.99973935978577999,0.3110297236856317,0.99969984560737801,null,0.16666666666666666,null,{"$f":"IF(AA64>0,AA64,IF(K65=0,0,B65))","v":0},{"$f":"IF(AA64>0,AB64,E65)","v":29.947292752112098},null,{"$f":"IF(B65<=AD$59,E65,AD64)","v":29.947292752112098},{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":174.94167314814817},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,174.82505832685186,5.7905713707554423,29.919443759931539,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,{"$f":"I66/(1+$F$38)^B66","v":0},29.417622510836583,29.496827628426367,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,345.2591819907974,316.81068143359613,0.49715127991167984,63.550817490537412,0.99960910483510301,0.31098294040562147,0.99954947657753412,null,0.25,null,0,29.919443759931539,null,{"$f":"IF(B66<=AD$59,E66,AD65)","v":29.919443759931539},{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":174.91251944282408},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.76678330740958,5.7859910720665528,29.891608543704123,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,29.225011693272204,29.330985969399443,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,345.1542869558013,316.70059285106049,0.49701522697317946,63.510115906636969,0.99947889330274287,0.31093609651087839,0.99939891272213344,null,0.33333333333333331,null,0,29.891608543704123,null,29.891608543704123,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":174.88337221574119},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.70852771297379,5.7814130387121683,29.863787094281015,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,29.033650195848558,29.166076731181125,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,345.04942688581684,316.59054630865717,0.49687920746374992,63.469439314042717,0.99934872517422679,0.3108891919383775,0.99924815383860366,null,0.41666666666666663,null,0,29.863787094281015,null,29.863787094281015,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":174.85423146527992},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.65029153706948,5.7768372691885439,29.835979402523733,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,28.843529974834532,29.002094671369907,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,344.94460176918909,316.48054178488024,0.49674322137288784,63.42878769660544,0.99921860043508703,0.3108422266250514,0.99909719972423594,null,0.49999999999999994,null,0,29.835979402523733,null,29.835979402523733,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":174.82509718982129},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.5920747732238,5.7722637619935906,29.808185459303829,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,28.654643037988393,28.83903457703892,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,344.83981159426691,316.37057925824269,0.49660726869010074,63.38816103818931,0.99908851907086016,0.31079520050778991,0.99894605017618399,null,0.58333333333333326,null,0,29.808185459303829,null,29.808185459303829,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":174.79596938774662},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.53387741496607,5.7676925156268695,29.780405255502892,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,28.466981444229742,28.67689126457023,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,344.73505634940295,316.26065870727632,0.49647134940490678,63.347559322671856,0.99895848106708807,0.31074811352344034,0.99879470499146472,null,0.66666666666666663,null,0,29.780405255502892,null,29.780405255502892,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":174.76684805743767},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,174.47569945582777,5.7631235285896372,29.752638782012831,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,28.280537303313697,28.515659579490034,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,344.630336022954,316.15078011053225,0.496335463506835,63.306982533944421,0.99882848640931732,0.31070096560880733,0.99864316396695807,null,0.75,null,0,29.752638782012831,null,29.752638782012831,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":174.73773319727667},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.41754088934249,5.7585567993847784,29.724886029735408,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,28.095302775506582,28.355334396304833,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,344.52565060328055,316.04094344658046,0.49619961098542553,63.266430655911449,0.99869853508309925,0.31065375670065293,0.99849142689940706,null,0.83333333333333337,null,0,29.724886029735408,null,29.724886029735408,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":174.70862480564631},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.35940170904604,5.7539923265168396,29.697146989582535,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,27.911270071264276,28.195910618338463,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,344.42100007874694,315.93114869400966,0.49606379183022897,63.225903672490887,0.99856862707398963,0.31060648673569657,0.99833949358541785,null,0.91666666666666674,null,0,29.697146989582535,null,29.697146989582535,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":174.67952288092962},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,174.30128190847637,5.7494301084920334,29.66942165247621,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,27.728431450912343,28.037383177570092,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,344.31638443772152,315.82139583142759,0.49592800603080678,63.18540156761415,0.99843876236754991,0.3105591556506152,0.99818736382145967,null,1,null,0,29.66942165247621,null,29.66942165247621,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":174.65042742151016},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.24318148117354,5.7448701438182237,29.641710009348472,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,27.546779224328155,27.879747034473102,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,344.21180366857641,315.71168483746101,0.49579225357673129,63.144924325226043,0.99830894094934552,0.31051176338204295,0.99803503740386434,null,1.0833333333333333,null,0,29.641710009348472,null,29.641710009348472,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":174.62133842577182},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,174.18510042067982,5.7403124310049289,29.614012051141451,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,27.366305750625163,27.722997177854882,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,344.10725775968774,315.60201569075531,0.49565653445758551,63.104471929284699,0.99817916280494734,0.3104643098665717,0.99788251412882822,null,1.1666666666666665,null,0,29.614012051141451,null,29.614012051141451,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":174.59225589209899},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,174.12703872053959,5.7357569685633232,29.586327768807294,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,27.187003437839042,27.567128624697542,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,344.00274669943531,315.49238836997483,0.49552084866296287,63.064044363761781,0.99804942791993057,0.31041679504075026,0.99772979379240867,null,1.2499999999999998,null,0,29.586327768807294,null,29.586327768807294,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":174.56317981887653},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,174.06899637429942,5.7312037550062156,29.558657153308104,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,27.008864742615838,27.412136419999474,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,343.89827047620298,315.38280285380256,0.49538519618246779,63.023641612641995,0.9979197362798754,0.31036921884108531,0.99757687619052793,null,1.333333333333333,null,0,29.558657153308104,null,29.558657153308104,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":174.53411020448965},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,174.010973375508,5.7266527888480683,29.531000195616016,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,26.831882169902229,27.258015636617873,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,343.79382907837845,315.27325912094045,0.49524957700571559,62.983263659923495,0.99779008787036705,0.31032158120404074,0.99742376111897069,null,1.4166666666666663,null,0,29.531000195616016,null,29.531000195616016,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":174.50504704732398},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.95296971771617,5.7221040686050033,29.503356886713284,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,26.656048272637754,27.104761375112059,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,343.68942249435315,315.16375715010895,0.49511399112233156,62.942910489617873,0.99766048267699514,0.3102738820660379,0.99727044837338485,null,1.4999999999999996,null,0,29.503356886713284,null,29.503356886713284,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":174.47599034576569},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.89498539447695,5.7175575927947708,29.475727217592024,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,26.481355651448709,26.952368763587774,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,343.58505071252256,315.05429692004748,0.49497843852195222,62.902582085749856,0.99753092068535454,0.31022612136345545,0.99711693774928112,null,1.5833333333333328,null,0,29.475727217592024,null,29.475727217592024,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":174.44694009820125},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.83702039934545,5.7130133599367623,29.44811117925434,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,26.30779695434429,26.800832957542269,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,343.48071372128584,314.94487840951376,0.4948429191942243,62.862278432357385,0.9974014018810442,0.31017829903262956,0.99696322904203372,null,1.6666666666666661,null,0,29.44811117925434,null,29.44811117925434,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":174.41789630301764},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.77907472587901,5.708471368552031,29.42050876271243,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,26.135364876414677,26.650149139710312,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,343.37641150904625,314.83550159728469,0.4947074331288055,62.821999513491903,0.99727192624966865,0.31013041500985383,0.99680932204688,null,1.7499999999999993,null,0,29.42050876271243,null,29.42050876271243,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":174.38885895860224},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.72114836763706,5.7039316171632528,29.392919958988365,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,25.964052159530766,26.500312519911059,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,343.27214406421075,314.72616646215545,0.49457198031536387,62.781745313217868,0.99714249377683717,0.31008246923137944,0.99665521655892086,null,1.8333333333333326,null,0,29.392919958988365,null,29.392919958988365,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":174.35982806334289},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.66324131818118,5.6993941042947478,29.365344759114187,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,25.793851592046028,26.351318334895762,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,343.16791137519016,314.61687298293987,0.494436560743578,62.741515815613099,0.99701310444816305,0.31003446163341458,0.99650091237311911,null,1.9166666666666659,null,0,29.365344759114187,null,29.365344759114187,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":174.33080361562781},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.60535357107511,5.6948588284724595,29.33778315413182,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,25.62475600850015,26.203161848196348,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,343.06371343039928,314.50762113847026,0.49430117440313703,62.701311004768371,0.99688375824926512,0.30998639215212537,0.9963464092843024,null,1.9999999999999991,null,0,29.33778315413182,null,29.33778315413182,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":174.30178561384571},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.54748511988475,5.6903257882239808,29.310235135093222,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,25.45675828932475,26.055838349974859,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,342.9595502182566,314.39841090759774,0.49416582128374087,62.661130864787907,0.99675445516576688,0.30993826072363501,0.99619170708716021,null,2.0833333333333326,null,0,29.310235135093222,null,29.310235135093222,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":174.27277405638569},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.48963595817813,5.685794982078539,29.282700693060249,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,25.289851360550731,25.909343156873717,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,342.85542172718465,314.28924226919173,0.49403050137509941,62.62097537978903,0.99662519518329651,0.3098900672840243,0.99603680557624608,null,2.1666666666666661,null,0,29.282700693060249,null,29.282700693060249,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":174.24376894163726},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.43180607952542,5.6812664085669846,29.255179819104654,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,25.12402819351756,25.763671611866858,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,342.75132794560977,314.18011520214031,0.49389521466693365,62.580844533902166,0.99649597828748704,0.30984181176933157,0.9958817045459768,null,2.2499999999999996,null,0,29.255179819104654,null,29.255179819104654,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":174.21477026799042},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,173.37399547749891,5.6767400662218064,29.227672504308146,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,24.959281804584503,25.618819084111657,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,342.64726886196206,314.07102968534991,0.49375996114897436,62.540738311270985,0.99636680446397607,0.30979349411555229,0.99572640379063138,null,2.333333333333333,null,0,29.227672504308146,null,29.227672504308146,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":174.18577803383556},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,173.31620414567308,5.6722159535770977,29.200178739762144,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,24.795605254843405,25.474780968801749,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,342.54324446467558,313.96198569774538,0.49362474081096352,62.500656696051976,0.99623767369840632,0.30974511425863971,0.99557090310435326,null,2.4166666666666665,null,0,29.200178739762144,null,29.200178739762144,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":174.15679223756348},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,173.25843207762452,5.6676940691686166,29.172698516568225,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,24.632991649833873,25.331552687020615,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,342.43925474218815,313.85298321827008,0.49348955364265279,62.460599672415157,0.99610858597642504,0.30969667213450436,0.99541520228114844,null,2.5,null,0,29.172698516568225,null,29.172698516568225,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":174.12781287756545},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,173.20067926693199,5.6631744115337126,29.145231825837627,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,24.471434139259511,25.18912968559605,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,342.33529968294164,313.74402222588577,0.4933543996338049,62.420567224543277,0.99597954128368449,0.30964816767901432,0.9952593011148867,null,2.5833333333333335,null,0,29.145231825837627,null,29.145231825837627,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":174.09883995223313},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,173.14294570717635,5.6586569792113703,29.117778658691535,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,24.310925916706569,25.047507436955389,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,342.23137927538147,313.63510269957249,0.49321927877419258,62.380559336632274,0.99585053960584136,0.30959960082799493,0.99510319939930014,null,2.666666666666667,null,0,29.117778658691535,null,29.117778658691535,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":174.06987345995867},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,173.08523139194062,5.6541417707422017,29.090339006260983,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,24.151460219364093,24.906681438981597,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,342.12749350795718,313.52622461832857,0.4930841910535988,62.340575992891189,0.99572158092855767,0.30955097151722938,0.99494689692798577,null,2.7500000000000004,null,0,29.090339006260983,null,29.090339006260983,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":174.04091339913461},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,173.02753631480999,5.649628784668435,29.06291285968689,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,23.993030327745934,24.766647214870147,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,342.02364236912206,313.4173879611709,0.49294913646181737,62.300617177542051,0.99559266523749979,0.30950227968245797,0.99479039349440224,null,2.8333333333333339,null,0,29.06291285968689,null,29.06291285968689,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":174.01195976815393},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.96986046937172,5.6451180195338955,29.035500210119821,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,23.83562956541433,24.627400312986687,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,341.91982584733313,313.30859270713421,0.49281411498865191,62.260682874819736,0.99546379251833883,0.30945352525937853,0.9946336888918722,null,2.9166666666666674,null,0,29.035500210119821,null,29.035500210119821,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":173.98301256540995},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.91220384921527,5.6406094738840729,29.008101048720498,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,23.679251298705832,24.488936306725552,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,341.81604393105152,313.19983883527203,0.49267912662391666,62.220773068972534,0.99533496275675093,0.30940470818364652,0.99447678291358177,null,3.0000000000000009,null,0,29.008101048720498,null,29.008101048720498,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":173.95407178929659},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.8545664479322,5.6361031462660316,28.980715366659183,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,23.523888936458068,24.351250794369026,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,341.71229660874201,313.09112632465582,0.49254417135743622,62.180887744261355,0.99520617593841687,0.30935582839087478,0.99431967535258026,null,3.0833333333333344,null,0,28.980715366659183,null,28.980715366659183,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":173.92513743820805},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.79694825911622,5.6315990352284624,28.953343155116038,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,23.369535929739008,24.214339398947402,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,341.60858386887327,312.9824551543752,0.49240924917904516,62.141026884960183,0.99507743204902221,0.30930688581663363,0.99416236600178021,null,3.1666666666666679,null,0,28.953343155116038,null,28.953343155116038,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":173.89620951053902},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.73934927636319,5.6270971393216556,28.92598440528095,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,23.216185771577575,24.078197768099862,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,341.5049056999178,312.87382530353807,0.49227436007858871,62.101190475355821,0.99494873107425752,0.30925788039645097,0.99400485465395794,null,3.2500000000000013,null,0,28.92598440528095,null,28.92598440528095,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":173.86728800468464},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.68176949327108,5.6225974570975428,28.898639108353763,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,23.063831996696223,23.942821573936126,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,341.40126209035196,312.76523675127049,0.49213950404592188,62.061378499748344,0.99482007299981767,0.30920881206581202,0.99384714110175232,null,3.3333333333333348,null,0,28.898639108353763,null,28.898639108353763,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":173.83837291904038},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.62420890344001,5.6180999871096322,28.871307255543925,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,22.912468181244801,23.808206512898828,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,341.29765302865604,312.65668947671668,0.49200468107091033,62.021590942450416,0.99469145781140256,0.30915968076015954,0.99368922513766611,null,3.4166666666666683,null,0,28.871307255543925,null,28.871307255543925,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":173.8094642520023},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,172.56666750047219,5.613604727913053,28.843988838070715,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,22.762087942536532,23.674348305626737,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,341.19407850331402,312.54818345903885,0.49186989114342972,61.981827787787694,0.99456288549471705,0.30911048641489403,0.99353110655406607,null,3.5000000000000018,null,0,28.843988838070715,null,28.843988838070715,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":173.7805620019667},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,172.50914527797204,5.6091116780645338,28.816683847163134,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,22.612684938785453,23.541242696818735,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,341.09053850281373,312.43971867741732,0.4917351342533659,61.942089020098706,0.99443435603547037,0.30906122896537319,0.99337278514318139,null,3.5833333333333353,null,0,28.816683847163134,null,28.816683847163134,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":173.75166616733048},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,172.45164222954605,5.6046208361224226,28.789392274060035,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,22.464252868845627,23.408885455098488,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,340.98703301564694,312.33129511105051,0.49160041039061475,61.902374623735,0.99430586941937671,0.30901190834691228,0.99321426069710472,null,3.6666666666666687,null,0,28.789392274060035,null,28.789392274060035,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":173.72277674649084},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,172.39415834880288,5.6001322006466419,28.762114110009833,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,22.316785471951789,23.277272372879992,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,340.88356203030924,312.22291273915488,0.49146571954508278,61.862684583060656,0.99417742563215517,0.30896252449478423,0.99305553300779292,null,3.7500000000000022,null,0,28.762114110009833,null,28.762114110009833,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":173.69389373784546},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,172.33669362935328,5.595645770198753,28.734849346270913,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,22.170276527462104,23.146399266233775,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,340.78012553529993,312.11457154096479,0.49133106170668583,61.823018882453027,0.99404902465952927,0.3089130773442193,0.99289660186706552,null,3.8333333333333357,null,0,28.734849346270913,null,28.734849346270913,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":173.66501713979241},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,172.27924806481016,5.591161543341876,28.70759797411111,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,22.024719854601862,23.01626197475391,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,340.67672351912233,312.00627149573273,0.49119643686535086,61.783377506301804,0.99392066648722766,0.3088635668304055,0.99273746706660637,null,3.9166666666666692,null,0,28.70759797411111,null,28.70759797411111,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":173.63614695073031},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,172.22182164878856,5.586679518640751,28.680359984808128,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,21.880109312209548,22.88685636142575,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,340.57335597028344,311.898012582729,0.49106184501101413,61.743760439009804,0.99379235110098352,0.30881399288848804,0.99257812839796156,null,4.0000000000000027,null,0,28.680359984808128,null,28.680359984808128,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":173.60728316905804},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,172.16441437490565,5.5821996946617078,28.653135369649306,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,21.736438798483981,22.758178312494412,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,340.47002287729418,311.78979478124182,0.49092728613362235,61.70416766499244,0.99366407848653482,0.30876435545357001,0.99241858565254193,null,4.0833333333333357,null,0,28.653135369649306,null,28.653135369649306,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":173.57842579317497},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,172.10702623678068,5.5777220699726833,28.625924119931774,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,21.593702250733411,22.630223737334013,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,340.36672422866928,311.68161807057749,0.49079276022313201,61.664599168678166,0.99353584862962407,0.30871465446071167,0.99225883862162079,null,4.1666666666666687,null,0,28.625924119931774,null,28.625924119931774,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":173.54957482148097},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,172.0496572280351,5.5732466431431842,28.598726226962192,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,21.45189364512586,22.50298856831763,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,340.26346001292723,311.57348243005993,0.49065826726951001,61.62505493450783,0.99340766151599913,0.30866488984493107,0.99209888709633542,null,4.2500000000000018,null,0,28.598726226962192,null,28.598726226962192,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":173.52073025237627},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.99230734229243,5.5687734127443171,28.57154168205696,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,21.311006996441389,22.376468760687967,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,340.16023021859041,311.465387839031,0.49052380726273304,61.585534946935155,0.99327951713141205,0.30861506154120383,0.99193873086768725,null,4.3333333333333348,null,0,28.57154168205696,null,28.57154168205696,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":173.49189208426145},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.93497657317835,5.5643023773487972,28.544370476542205,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,21.171036357825827,22.250660292428808,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,340.05703483418506,311.35733427685051,0.49038938019278766,61.546039190426796,0.99315141546161978,0.30856516948446294,0.9917783697265401,null,4.4166666666666679,null,0,28.544370476542205,null,28.544370476542205,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":173.46306031553772},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.87766491432063,5.5598335355308999,28.517212601753585,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,21.031975820545874,22.12555916413714,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,339.95387384824119,311.24932172289596,0.49025498604967088,61.5065676494618,0.99302335649238416,0.30851521360959905,0.99161780346362216,null,4.5000000000000009,null,0,28.517212601753585,null,28.517212601753585,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":173.43423494460649},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.82037235934919,5.5553668858665031,28.490068049036488,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,20.893819513746074,22.001161398896013,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,339.85074724929257,311.14135015656245,0.49012062482338903,61.46712030853206,0.99289534020947157,0.30846519385146026,0.99145703186952461,null,4.5833333333333339,null,0,28.490068049036488,null,28.490068049036488,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":173.40541596986972},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,171.76309890189609,5.550902426933054,28.46293680974582,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,20.756561604207054,21.877463042148126,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,339.74765502587701,311.0334195572633,0.48998629650395942,61.427697152142002,0.99276736659865339,0.3084151101448524,0.99129605473470273,null,4.666666666666667,null,{"$f":"IF(AA118>0,AA118,IF(K119=0,0,B119))","v":0},28.46293680974582,null,28.46293680974582,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":173.37660338972984},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,171.70584453559547,5.5464401573096076,28.435818875246262,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,20.62019629610559,21.754460161570091,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,339.6445971665359,310.92552990442903,0.48985200108140803,61.38829816480893,0.99263943564570545,0.30836496242453876,0.99113487184947546,null,4.75,null,0,28.435818875246262,null,28.435818875246262,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":173.34779720258962},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,171.64860925408362,5.5419800755767783,28.408714236911997,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,20.484717830775857,21.632148846947455,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,339.54157365981456,310.81768117750812,0.48971773854577161,61.348923331062622,0.99251154733640834,0.30831475062524005,0.99097348300402444,null,4.833333333333333,null,0,28.408714236911997,null,28.408714236911997,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":173.31899740685222},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,171.59139305099893,5.5375221803167696,28.381622886126834,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,20.350120486472477,21.510525210050389,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,339.4385844942621,310.70987335596664,0.48958350888709645,61.309572635445448,0.99238370165654788,0.30826447468163498,0.99081188798839637,null,4.9166666666666661,null,0,28.381622886126834,null,28.381622886126834,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":173.29020400092134},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,171.53419591998193,5.5330664701133641,28.354544814284182,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,20.216398578134935,21.389585384510049,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,339.33562965843151,310.60210641928842,0.48944931209543907,61.270246062512513,0.99225589859191388,0.30821413452835933,0.9906500865925002,null,4.9999999999999991,null,0,28.354544814284182,null,28.354544814284182,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":173.261416983201},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,171.47701785467527,5.5286129435519227,28.327480012787071,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,20.083546457153574,21.269325525695713,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,339.23270914087954,310.49438034697482,0.48931514816086541,61.23094359683148,0.99212813812830136,0.30816373010000669,0.99048807860610921,null,5.0833333333333321,null,0,28.327480012787071,null,28.327480012787071,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":173.23263635209577},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,171.41985884872372,5.5241615992193811,28.300428473048065,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,19.951558511136941,21.149741810592541,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,339.12982293016677,310.38669511854488,0.48918101707345163,61.19166522298255,0.99200042025151014,0.30811326133112849,0.99032586381886101,null,5.1666666666666652,null,0,28.300428473048065,null,28.300428473048065,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":173.20386210601049},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,171.36271889577415,5.5197124357042346,28.27339018648923,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,19.820429163680718,21.030830437680027,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,339.02697101485751,310.2790507135349,0.48904691882328344,61.152410925558343,0.99187274494734456,0.30806272815623331,0.99016344202025564,null,5.2499999999999982,null,0,28.27339018648923,null,28.27339018648923,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":173.17509424335054},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,171.30559798947556,{"$f":"V127*T127/3.413","v":5.5152654515965747},{"$f":"D127*F$23/1000000-F$32/1000","v":28.246365144542317},0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$38)^B127","v":0},19.690152874138214,20.912587626811188,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,338.92415338352004,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":310.17144711149911},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.48891285340045643},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":61.113180689164324},0.99174511220161354,{"$f":"(1.1-0.1*U127^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.30801213050978754},0.99000081299965736,null,5.3333333333333313,null,0,28.246365144542317,null,28.246365144542317,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":173.14633276252169},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,171.24849612347907,5.5108206454880451,28.219353338648524,0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,19.560724137392061,20.795009619092347,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":338.82137002472638},310.06388429200922,0.48877882079507651,61.07397449841821,{"$f":"((Q128+460)/(F$24*1.8+32+460))","v":0.99161752200013131},0.30796146832621524,{"$f":"V128/V$59","v":0.98983797654629468},null,{"$f":"B128","v":5.4166666666666643},null,0,28.219353338648524,null,28.219353338648524,{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":173.11757766193014},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},{"$f":"IF($AG128=8,$AH128,0)","v":0}]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":171.19141329143793},5.5063780159718663,28.192354760258617,{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":19.432137483627585},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":20.678092676763686},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,338.71862092705231,309.95636223465414,0.48864482099725837,61.034792337950364,0.99148997432871622,0.30791074153989795,0.98967493244925908,null,5.4999999999999973,null,{"$f":"IF(AA128>0,AA128,IF(K129=0,0,B129))","v":0},{"$f":"IF(AA128>0,AB128,E129)","v":28.192354760258617},null,{"$f":"IF(B129<=AD$59,E129,AD128)","v":28.192354760258617},{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":173.08882893998248},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,171.13434948700746,5.5019375616428405,28.165369400832986,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,19.304387478107593,20.561833083080391,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,338.61590607907749,309.8488809190406,0.48851085399712713,60.99563419240377,0.9913624691731916,0.30785995008517492,0.98951168049750637,null,5.5833333333333304,null,0,28.165369400832986,null,28.165369400832986,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":173.06008659508578},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,171.07730470384513,5.4974992810973022,28.138397251841326,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,19.177468720948315,20.446227142194509,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,338.5132254693853,309.74144032479251,0.48837691978481756,60.956500046433547,0.99123500651938545,0.30780909389634287,0.98934822047985549,null,5.6666666666666634,null,0,28.138397251841326,null,28.138397251841326,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":173.03135062564752},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,171.02027893561052,5.4930631729331738,28.111438304762991,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,19.051375846897262,20.331271179037472,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,338.41057908656296,309.63404043155128,0.48824301835047412,60.91738988470749,0.99110758635313045,0.30775817290765628,0.98918455218498991,null,5.7499999999999964,null,0,28.111438304762991,null,28.111438304762991,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":173.00262103007557},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,170.96327217596533,5.4886292357499418,28.084492551086825,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,18.926103525112069,20.216961539203236,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,338.30796691920165,309.52668121897591,0.48810914968425101,60.878303691905899,0.99098020866026426,0.30770718705332722,0.98902067540145644,null,5.8333333333333295,null,0,28.084492551086825,null,28.084492551086825,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":172.97389780677821},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,170.90628441857334,5.4841974681486425,28.057559982311105,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,18.801646458940933,20.103294588832139,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,338.20538895589607,309.41936266674242,0.48797531377631198,60.839241452721325,0.99085287342662909,0.30765613626752547,0.98885658991766601,null,5.9166666666666625,null,0,28.057559982311105,null,28.057559982311105,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":172.94518095416427},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,170.84931565710048,5.4797678687318809,28.030640589943637,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,18.677999385704442,19.990266714495377,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,338.10284518524492,309.31208475454451,0.48784151061683068,60.800203151858881,0.9907255806380717,0.30760502048437827,0.98869229552189308,null,5.9999999999999956,null,0,28.030640589943637,null,28.030640589943637,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":172.91647047064285},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,170.79236588521479,5.4753404361038269,28.003734365501735,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,18.555157076478768,19.87787432308011,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,338.00033559585069,309.20484746209303,0.48770774019599006,60.7611887740361,0.99059833028044386,0.30755383963797062,0.98852779200227603,null,6.0833333333333286,null,0,28.003734365501735,null,28.003734365501735,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":172.88776635462355},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,170.7354350965864,5.4709151688701896,27.976841300512056,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,18.433114335880131,19.766113841675274,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,337.89786017631957,309.09765076911611,0.48757400250398308,60.722198303982736,0.99047112233960211,0.30750259366234528,0.98836307914681787,null,6.1666666666666616,null,0,27.976841300512056,null,27.976841300512056,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":172.85906860451638},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,170.67852328488755,5.4664920656382368,27.949961386510758,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,18.311866001850845,19.654981717457975,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,337.79541891526162,308.99049465535927,0.48744029753101237,60.683231726440965,0.99034395680140708,0.30745128249150239,0.98819815674338407,null,6.2499999999999947,null,0,27.949961386510758,null,27.949961386510758,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":172.8303772187318},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,170.62163044379258,5.4620711250168137,27.92309461504356,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,18.191406945446673,19.544474417580552,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,337.69301180129071,308.88337910058522,0.48730662526728963,60.644289026165524,0.99021683365172486,0.30739990605939999,0.98803302457970521,null,6.3333333333333277,null,0,27.92309461504356,null,27.92309461504356,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":172.80169219568063},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,170.56475656697799,5.457652345616272,27.896240977665343,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,18.071732070625202,19.434588429058273,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,337.59063882302445,308.77630408457378,0.4871729857030368,60.605370187923029,0.99008975287642575,0.30734846429995366,0.98786768244337542,null,6.4166666666666607,null,0,27.896240977665343,null,27.896240977665343,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":172.77301353377419},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,170.50790164812233,5.4532357260485673,27.869400465940743,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,17.952836314036258,19.325320258657655,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,337.48829996908421,308.66926958712213,0.48703937882848469,60.566475196492945,0.98996271446138517,0.30729695714703675,0.98770213012185271,null,6.4999999999999938,null,0,27.869400465940743,null,27.869400465940743,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":172.74434123142419},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,170.45106568090628,5.4488212649271697,27.842573071443582,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,17.834714644812834,19.216666432785416,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,337.38599522809534,308.56227558804471,0.48690580463387445,60.527604036666759,0.98983571839248297,0.30724538453448014,0.98753636740245898,null,6.5833333333333268,null,0,27.842573071443582,null,27.842573071443582,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":172.71567528704273},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,170.39424865901265,5.4444089608671202,27.815758785757254,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,17.717362064364035,19.108623497378051,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,337.28372458868682,308.45532206717297,0.48677226310945609,60.488756693248376,0.98970876465560365,0.30719374639607261,0.98737039407238059,null,6.6666666666666599,null,0,27.815758785757254,null,27.815758785757254,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":172.68701569904235},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,170.33745057612632,5.4399988124849568,27.788957600474227,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,17.600773606168723,19.001188017792032,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,337.1814880394914,308.34840900435535,0.48663875424548986,60.449933151053528,0.98958185323663661,0.30714204266556039,0.98720420991866731,null,6.7499999999999929,null,0,27.788957600474227,null,27.788957600474227,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":172.65836246583606},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,170.28067142593429,5.4355908183988442,27.762169507196866,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,17.484944335571338,18.894356578694616,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,337.07928556914578,308.24153637945773,0.48650527803224441,60.411133394911076,0.98945498412147603,0.30709027327664762,0.98703781472823338,null,6.8333333333333259,null,0,27.762169507196866,null,27.762169507196866,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":172.62971558583726},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,170.22391120212563,5.4311849772284004,27.735394497536369,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,17.369869349577812,18.788125783955273,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,336.97711716629021,308.13470417236272,0.48637183445999921,60.372357409661134,0.98932815729602042,0.30703843816299597,0.98687120828785668,null,6.916666666666659,null,0,27.735394497536369,null,27.735394497536369,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":172.60107505745972},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,170.16716989839159,5.4267812875948742,27.708632563113838,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,17.255543776654125,18.682492256537738,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,336.87498281956891,308.02791236297031,0.48623842351904178,60.333605180157008,0.98920137274617326,0.306986537258225,0.9867043903841799,null,6.999999999999992,null,0,27.708632563113838,null,27.708632563113838,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":172.57244087911775},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,170.11044750842547,5.4223797481209779,27.681883695559279,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,17.141962776524856,18.577452638392632,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,336.77288251762991,307.92116093119739,0.48610504519967057,60.294876691263397,0.98907463045784283,0.30693457049591183,0.98653736080370902,null,7.083333333333325,null,0,27.681883695559279,null,27.681883695559279,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":172.54381304922597},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,170.05374402592267,5.417980357430995,27.655147886512225,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,17.029121539974021,18.473003590350729,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,336.67081624912487,307.81444985697772,0.48597169949219243,60.256171927857594,0.98894793041694173,0.30688253780959118,0.98637011933281382,null,7.1666666666666581,null,0,27.655147886512225,null,27.655147886512225,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":172.51519156619949},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,169.99705944458071,5.4135831141507511,27.628425127621618,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,16.917015288646716,18.369141792016805,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,336.56878400270932,307.70777912026222,0.48583838638692389,60.217490874829025,0.98882127260938768,0.30683043913275593,0.98620266575772986,null,7.2499999999999911,null,0,27.628425127621618,null,27.628425127621618,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":172.48657642845384},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,169.94039375809919,5.4091880169076205,27.601715410545779,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,16.805639274852055,18.265863941664069,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,336.46678576704261,307.60114870101887,0.48570510587419091,60.178833517079511,0.98869465702110282,0.3067782743988563,0.98603499986455523,null,7.3333333333333242,null,0,27.601715410545779,null,27.601715410545779,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":172.45796763440489},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,169.88374696017982,5.4047950643304574,27.575018726952031,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,16.694988781367201,18.163166756129229,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,336.36482153078771,307.4945585792322,0.485571857944329,60.14019983952241,0.98856808363801385,0.30672604354130029,0.98586712143925248,null,7.4166666666666572,null,0,27.575018726952031,null,27.575018726952031,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":172.42936518246907},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,169.82711904452643,5.400404255049728,27.548335068517495,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,16.585059121243312,18.061046970708091,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,336.26289128261163,307.38800873490413,0.48543864258768255,60.101589827084041,0.98844155244605292,0.30667374649345391,0.98569903026764927,null,7.4999999999999902,null,0,27.548335068517495,null,27.548335068517495,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":172.40076907106311},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,169.77051000484494,5.3960155876973426,27.521664426928069,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,16.475845637611624,17.959501339051791,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,336.16099501118492,307.28149914805311,0.48530545979460615,60.063003464701978,0.98831506343115572,0.30662138318864057,0.98553072613543613,null,7.5833333333333233,null,0,27.521664426928069,null,27.521664426928069,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":172.37217929860421},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,169.71391983484332,5.3916290609068112,27.495006793879377,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,16.367343703491983,17.858526633063601,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,336.05913270518204,307.17502979871455,0.48517230955546276,60.024440737326557,0.98818861657926349,0.30656895356014169,0.98536220882816894,null,7.6666666666666563,null,0,27.495006793879377,null,27.495006793879377,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":172.34359586351002},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,169.65734852823172,5.3872446733131429,27.468362161076143,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,16.259548721601622,17.758119642796292,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,335.95730435328113,307.06860066694088,0.48503919186062527,59.985901629919994,0.98806221187632204,0.30651645754119644,0.98519347813126734,null,7.7499999999999893,null,0,27.468362161076143,null,27.468362161076143,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":172.31501876419853},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,169.60079607872231,5.3828624235528739,27.441730520232383,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,16.152456124165656,17.658277176350111,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,335.85550994416423,306.96221173280117,0.48490610670047585,59.947386127456497,0.98793584930828138,0.30646389506500155,0.98502453383001509,null,7.8333333333333224,null,0,27.441730520232383,null,27.441730520232383,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":172.28644799908827},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,169.5442624800294,5.3784823102640731,27.415111863071417,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,16.046061372728669,17.558996059771289,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,335.75374946651698,306.85586297638127,0.4847730540654055,59.908894214922469,0.98780952886109685,0.30641126606471175,0.98485537570956039,null,7.9166666666666554,null,0,27.415111863071417,null,27.415111863071417,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":172.25788356659805},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,169.48774772586941,5.3741043320863247,27.388506181325774,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,15.94035995796744,17.460273136951159,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,335.65202290902897,306.74955437778397,0.48464003394581512,59.870425877316251,0.98768325052072814,0.30635857047343951,0.98468600355491609,null,7.9999999999999885,null,0,27.388506181325774,null,27.388506181325774,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":172.22932546514727},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,169.4312518099608,5.3697284876607441,27.361913466737306,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,15.835347399504981,17.362105269525827,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,335.55033026039348,306.64328591712859,0.48450704633211428,59.831981099648317,0.98755701427313936,0.30630580822425485,0.9845164171509585,null,8.0833333333333215,null,0,27.361913466737306,null,27.361913466737306,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":172.20077369315558},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,169.37477472602416,5.3653547756299504,27.335333711056975,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,15.731019245725573,17.264489336776386,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,335.44867150930753,306.53705757455134,0.48437409121472241,59.79355986694091,0.98743082010430006,0.30625297925018613,0.9843466162824297,null,8.1666666666666554,null,0,27.335333711056975,null,27.335333711056975,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":172.17222824904314},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,169.31831646778215,5.3609831946381146,27.308766906045193,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,15.627371073591281,17.16742223552972,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,335.3470466444719,306.43086933020504,0.48424116858406718,59.755162164228778,0.98730466800018335,0.30620008348421879,0.98417660073393409,null,8.2499999999999893,null,0,27.308766906045193,null,27.308766906045193,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":172.14368913123053},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,169.26187702895956,5.3566137433308958,27.282213043471415,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,15.524398488459243,17.070900880059877,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,335.24545565459124,306.32472116425936,0.48410827843058668,59.716787976558152,0.98717855794676823,0.30614712085929674,0.98400637028994264,null,8.3333333333333233,null,0,27.282213043471415,null,27.282213043471415,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":172.11515633813875},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,169.20545640328325,5.3522464203554767,27.255672115114351,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,15.422097123900416,16.974922201989934,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,335.14389852837388,306.21861305690038,0.48397542074472744,59.678437288987396,0.98705248993003758,0.30609409130832138,0.98383592473478965,null,8.4166666666666572,null,0,27.255672115114351,null,27.255672115114351,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":172.08662986818919},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,169.14905458448217,5.3478812243605702,27.229144112762008,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,15.320462641519446,16.879483150194474,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,335.04237525453198,306.11254498833102,0.48384259551694508,59.640110086587043,0.98692646393597905,0.30604099476415181,0.98366526385267328,null,8.4999999999999911,null,0,27.229144112762008,null,27.229144112762008,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":172.05810971980367},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,169.09267156628735,5.3435181539963805,27.202629028211454,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,15.219490730775473,16.784580690702604,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,334.94088582178125,306.00651693877057,0.48370980273770459,59.601806354439248,0.98680047995058517,0.30598783115960532,0.98349438742765738,null,8.583333333333325,null,0,27.202629028211454,null,27.202629028211454,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":172.02959589140448},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,169.03630734243194,5.3391572079146448,27.176126853269089,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,15.119177108804388,16.690211806601493,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,334.83943021884153,305.90052888845531,0.48357704239748045,59.563526077638301,0.98667453795985327,0.30593460042745685,0.9833232952436699,null,8.666666666666659,null,0,27.176126853269089,null,27.176126853269089,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":172.00108838141423},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,168.97996190665114,5.3347983847685931,27.149637579750362,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,15.019517520241907,16.596373497940458,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,334.7380084344361,305.79458081763767,0.48344431448675562,59.525269241290317,0.98654863794978498,0.3058813025004391,0.98315198708450291,null,8.7499999999999929,null,0,27.149637579750362,null,27.149637579750362,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":171.97258718825611},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,168.92363525268226,5.3304416832129684,27.123161199479945,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,14.92050773704802,16.503062781635613,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,334.63662045729211,305.68867270658677,0.4833116189960226,59.487035830513264,0.9864227799063866,0.30582793731124275,0.98298046273381312,null,8.8333333333333268,null,0,27.123161199479945,null,27.123161199479945,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":171.94409231035354},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,168.8673273742647,5.3260871019040295,27.096697704291685,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,14.822143558332435,16.410276691375028,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,334.53526627614053,305.58280453558831,0.48317895591578275,59.448825830437102,0.98629696381566934,0.30577450479251622,0.9828087219751217,null,8.9166666666666607,null,0,27.096697704291685,null,27.096697704291685,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":171.9156037461305},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,168.81103826513996,5.3217346394995575,27.070247086028715,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,14.724420810181226,16.318012277524439,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,334.43394587971596,305.4769762849445,0.48304632523654645,59.410639226203813,0.98617118966364914,0.3057210048768661,0.98263676459181548,null,8.9999999999999947,null,0,27.070247086028715,null,27.070247086028715,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":171.8871214940113},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,168.75476791905157,5.3173842946587806,27.043809336542935,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,14.627335345484223,16.226266607033473,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,334.33265925675687,305.37118793497382,0.48291372694883361,59.372476002966692,0.98604545743634597,0.30566743749685626,0.98246459036714384,null,9.0833333333333286,null,0,27.043809336542935,null,27.043809336542935,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":171.85864555242074},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,168.69851632974522,5.3130360660425069,27.017384447695875,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,14.530883043764277,16.135036763342406,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,334.23140639600541,305.26543946601146,0.48278116104317237,59.334336145891569,0.98591976711978546,0.30561380258500909,0.98229219908422261,null,9.1666666666666625,null,0,27.017384447695875,null,27.017384447695875,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":171.83017591978404},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,168.64228349096865,5.308689952312978,26.99097241135776,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,14.435059811006612,16.044319846289451,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,334.13018728620762,305.15973085840892,0.48264862751010096,59.296219640155442,0.98579411869999711,0.30556010007380457,0.98211959052603182,null,9.2499999999999964,null,0,26.99097241135776,null,26.99097241135776,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":171.80171259452678},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,168.58606939647166,5.3043459521339811,26.964573219408187,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,14.339861579490158,15.954112972018571,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,334.02900191611303,305.05406209253402,0.4825161263401655,59.258126470947616,0.98566851216301521,0.30550632989568044,0.98194676447541518,null,9.3333333333333304,null,0,26.964573219408187,null,26.964573219408187,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":171.77325557507496},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,168.52987404000618,5.3000040641707962,26.938186863735872,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,14.245284307619421,15.864413272887781,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,333.92785027447519,304.94843314877119,0.48238365752392187,59.220056623469048,0.98554294749487925,0.30545249198303281,0.98177372071508295,null,9.4166666666666643,null,0,26.938186863735872,null,26.938186863735872,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":171.74480485985504},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,168.47369741532617,5.295664287090168,26.911813336238396,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,14.151323979757469,15.775217897378006,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,333.82673235005115,304.84284400752085,0.48225122105193463,59.182010082932209,0.98541742468163229,0.30539858626821498,0.98160045902760762,null,9.4999999999999982,null,0,26.911813336238396,null,26.911813336238396,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":171.71636044729394},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,168.41753951618773,5.2913266195603823,26.885452628822705,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,14.057976606060343,15.686524010002428,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,333.72564813160199,304.73729464920018,0.48211881691477732,59.143986834561758,0.98529194370932338,0.30534461268353891,0.98142697919542898,null,9.5833333333333321,null,0,26.885452628822705,null,26.885452628822705,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":171.68792233581888},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,168.36140033634902,5.2869910602512027,26.859104733404763,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,13.965238222312086,15.598328791216341,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,333.62459760789227,304.63178505424241,0.48198644510303235,59.105986863593927,0.98516650456400523,0.30529057116127412,0.9812532810008503,null,9.6666666666666661,null,0,26.859104733404763,null,26.859104733404763,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":171.65949052385758},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,168.30527986957026,5.2826576078338698,26.832769641909458,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,13.87310488976097,15.510629437327523,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,333.52358076769053,304.52631520309717,0.48185410560729147,59.068010155276539,0.98504110723173555,0.30523646163364798,0.98107936422603936,null,9.75,null,0,26.832769641909458,null,26.832769641909458,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":171.63106500983821},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,168.24917810961375,5.2783262609811246,26.806447346270843,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,13.78157269495691,15.423423160407106,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,333.42259759976878,304.42088507623009,0.48172179841815466,59.030056694869216,0.98491575169857648,0.30518228403284597,0.98090522865302943,null,9.8333333333333339,null,0,26.806447346270843,null,26.806447346270843,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":171.60264579218926},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,168.1930950502439,5.2739970183672193,26.780137838432118,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,13.690637749589808,15.336707188200954,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,333.32164809290305,304.31549465412354,0.48158952352623141,58.992126467643516,0.98479043795059518,0.30512803829101143,0.98073087406371795,null,9.9166666666666679,null,0,26.780137838432118,null,26.780137838432118,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":171.57423286933971},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,168.13703068522716,5.2696698786678748,26.753841110345434,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,13.600296190328805,15.250478764041524,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,333.22073223587296,304.21014391727573,0.4814572809221398,58.954219458882449,0.98466516597386322,0.30507372434024577,0.98055630023986817,null,10.000000000000002,null,0,26.753841110345434,null,26.753841110345434,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":171.54582623971893},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,168.08098500833208,5.2653448405602976,26.727557153971958,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,13.510544178662727,15.164735146760247,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,333.11985001746177,304.10483284620102,0.48132507059650653,58.916335653880708,0.98453993575445675,0.30501934211260817,0.98038150696310711,null,10.083333333333336,null,0,26.727557153971958,null,26.727557153971958,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":171.51742590175675},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,168.0249580133293,5.2610219027231917,26.701285961281968,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,13.42137790074152,15.07947361060037,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,333.01900142645678,303.99956142143026,0.48119289253996766,58.878475037944753,0.98441474727845679,0.30496489154011602,0.98020649401492776,null,10.16666666666667,null,0,26.701285961281968,null,26.701285961281968,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":171.48903185388335},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,167.96894969399153,5.2567010638367444,26.675027524254737,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,13.332793567218614,14.994691445130323,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,332.91818645164881,303.89432962351032,0.4810607467431679,58.840637596392696,0.98428960053194892,0.30491037255474457,0.98003126117668748,null,10.250000000000004,null,0,26.675027524254737,null,26.675027524254737,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":171.46064409452936},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,167.91296004409355,5.2523823225826245,26.648781834878552,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,13.244787413094347,14.910385955157533,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,332.81740508183242,303.78913743300421,0.48092863319676071,58.802823314554246,0.98416449550102325,0.30485578508842703,0.97985580822960872,null,10.333333333333337,null,0,26.648781834878552,null,26.648781834878552,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":171.43226262212588},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,167.85698905741219,5.2480656776439796,26.622548885150703,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,13.157355697560384,14.826554460642777,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,332.716657305806,303.68398483049094,0.48079655189140824,58.765032177770735,0.98403943217177436,0.30480112907305451,0.97968013495477846,null,10.416666666666671,null,0,26.622548885150703,null,26.622548885150703,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":171.40388743510434},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,167.8010367277264,5.2437511277054387,26.596328667077454,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,13.070494703845101,14.74319429661495,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,332.61594311237155,303.57887179656564,0.4806645028177815,58.727264171395063,0.98391441053030193,0.30474640444047646,0.97950424113314971,null,10.500000000000005,null,0,26.596328667077454,null,26.596328667077454,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":171.37551853189663},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,167.74510304881716,5.2394386714531072,26.570121172674057,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,12.984200739059975,14.660302813086373,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,332.51526249033492,303.47379831183963,0.48053248596656062,58.689519280791728,0.98378943056271007,0.30469161112249993,0.97932812654553936,null,10.583333333333339,null,0,26.570121172674057,null,26.570121172674057,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":171.34715591093507},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,167.68918801446756,{"$f":"V191*T191/3.413","v":5.2351283075745885},{"$f":"D191*F$23/1000000-F$32/1000","v":26.543926393964874},0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$38)^B191","v":0},12.898470134047022,14.577877374968534,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,332.41461542850567,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":303.36876435694029},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.48040050132843393},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":58.651797491336993},0.98366449225510744,{"$f":"(1.1-0.1*U191^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.30463674905089039},0.97915179097263061,null,10.666666666666673,null,0,26.543926393964874,null,26.543926393964874,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":171.31879957065237},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,167.63329161846275,5.230820034758934,26.517744322983045,0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,12.813299243226961,14.495915361988333,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":332.31400191569702},303.26376991251084,0.48026854889409887,58.614098788418431,{"$f":"((Q192+460)/(F$24*1.8+32+460))","v":0.98353959559360737},0.30458181815737101,{"$f":"V192/V$59","v":0.97897523419497057},null,{"$f":"B192","v":10.750000000000007},null,0,26.517744322983045,null,26.517744322983045,{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":171.2904495094817},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},{"$f":"IF($AG192=8,$AH192,0)","v":0}]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":167.57741385458993},5.2265138516966845,26.491574951770787,{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":12.728684444448664},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":14.414414168604765},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,332.21342194072594,303.15881495921053,0.48013662865426132,58.576423157435272,0.98341474056432776,0.30452681837362316,0.97879845599297233,null,10.833333333333341,null,{"$f":"IF(AA192>0,AA192,IF(K193=0,0,B193))","v":0},{"$f":"IF(AA192>0,AB192,E193)","v":26.491574951770787},null,{"$f":"IF(B193<=AD$59,E193,AD192)","v":26.491574951770787},{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":171.26210572585657},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,167.52155471663841,5.2222097570798462,26.465418272379203,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,12.644622138839338,14.333371203926117,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,332.1128754924132,303.05389947771471,0.48000474059963627,58.538770583798225,0.98328992715339114,0.30447174963128615,0.97862145614691343,null,10.916666666666675,null,0,26.465418272379203,null,26.465418272379203,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":171.23376821821097},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,167.46571419839952,5.2179077496019284,26.439274276868538,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,12.561108750655851,14.252783891627589,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,332.01236255958321,302.94902344871474,0.4798728847209468,58.501141052929881,0.98316515534692484,0.30441661186195745,0.97844423443693707,null,11.000000000000009,null,0,26.439274276868538,null,26.439274276868538,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":171.20543698497929},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,167.40989229366673,5.2136078279578557,26.413142957307638,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,12.47814072713663,14.172649669869383,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,331.91188313106414,302.84418685291757,0.47974106100892533,58.46353455026366,0.98304042513106071,0.30436140499719261,0.97826679064305178,null,11.083333333333343,null,0,26.413142957307638,null,26.413142957307638,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":171.17711202459637},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,167.3540889962355,5.2093099908440701,26.38702430577457,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,12.39571453835508,14.092965991215294,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,331.81143719568797,302.73938967104652,0.4796092694543127,58.425951061245058,0.98291573649193531,0.30430612896850517,0.97808912454513097,null,11.166666666666677,null,0,26.38702430577457,null,26.38702430577457,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":171.1487933354974},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,167.29830429990344,5.2050142369584735,26.36091831435628,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,12.313826677073431,14.013730322551696,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,331.71102474229025,302.63463188384054,0.47947751004785799,58.388390571330973,0.98279108941568949,0.30425078370736669,0.97791123592291307,null,11.250000000000011,null,0,26.36091831435628,null,26.36091831435628,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":171.12048091611803},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,167.24253819847013,5.200720565000398,26.334824975148386,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,12.232473658597637,13.934940145007033,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,331.61064575971028,302.52991347205426,0.47934578278031947,58.350853065989327,0.98266648388846911,0.30419536914520701,0.97773312455600259,null,11.333333333333345,null,0,26.334824975148386,null,26.334824975148386,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":171.09217476489431},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,167.18679068573732,5.1964289736707121,26.308744280255866,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,12.151652020633568,13.856592953871747,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,331.51030023679124,302.42523441645875,0.47921408764246365,58.313338530700292,0.98254191989642459,0.30413988521341401,0.97755479022386904,null,11.416666666666679,null,0,26.308744280255866,null,26.308744280255866,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":171.06387488026274},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,167.13106175550874,5.1921394616716539,26.282676221792009,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,12.071358323143336,13.778686258518638,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,331.40998816237976,302.32059469784019,0.47908242462506612,58.275846950954474,0.98241739742571055,0.30408433184333344,0.97737623270584661,null,11.500000000000012,null,0,26.282676221792009,null,26.282676221792009,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":171.03558126066019},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,167.07535140159024,5.1878520277070139,26.256620791879534,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,11.991589148203536,13.701217582323705,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,331.30970952532647,302.21599429700109,0.47895079371891025,58.238378312254866,0.98229291646248706,0.30402870896626955,0.97719745178113604,null,11.583333333333346,null,0,26.256620791879534,null,26.256620791879534,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":171.00729390452398},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,167.01965961778973,5.183566670481988,26.230577982649717,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,11.912341099863454,13.624184462587406,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,331.20946431448556,302.11143319475957,0.47881919491478886,58.200932600115266,0.98216847699291776,0.3039730165134843,0.97701844722880204,null,11.66666666666668,null,0,26.230577982649717,null,26.230577982649717,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":170.97901281029181},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,166.96398639791713,5.1792833887032481,26.204547786242784,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,11.833610804004794,13.547584450456377,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,331.10925251871487,302.0069113719494,0.47868762820350264,58.163509800061064,0.98204407900317159,0.30391725441619799,0.97683921882777558,null,11.750000000000014,null,0,26.204547786242784,null,26.204547786242784,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":170.95073797640185},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,166.90833173578449,5.1750021810789271,26.178530194807859,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,11.755394908202049,13.471415110845566,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,331.0090741268761,301.90242880942026,0.47855609357586126,58.126109897629021,0.98191972247942216,0.30386142260558929,0.97665976635685381,null,11.833333333333348,null,0,26.178530194807859,null,26.178530194807859,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":170.92246940129263},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,166.85269562520591,5.1707230463186171,26.152525200502915,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,11.677690081583812,13.395674022360849,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,330.90892912783471,301.79798548803751,0.47842459102268275,58.088732878367324,0.98179540740784721,0.30380552101279462,0.97648008959469812,null,11.916666666666682,null,0,26.152525200502915,null,26.152525200502915,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":170.89420708340313},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,166.79707805999752,5.1664459831333485,26.126532795494679,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,11.600493014694896,13.320358777222035,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,330.80881751045956,301.69358138868193,0.47829312053479334,58.051378727835328,0.98167113377462956,0.30374954956890882,0.976300188319836,null,12.000000000000016,null,0,26.126532795494679,null,26.126532795494679,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":170.86595102117275},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,166.74147903397753,5.1621709902356416,26.100552971958933,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,11.52380041935956,13.245466981186331,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,330.70873926362361,301.58921649225056,0.47816168210302823,58.014047431604155,0.98154690156595614,0.30369350820498464,0.97612006231065984,null,12.08333333333335,null,0,26.100552971958933,null,26.100552971958933,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":170.8377012130413},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,166.68589854096621,5.1578980663394187,26.074585722079966,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,11.447609028545191,13.170996253472229,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,330.60869437620323,301.48489077965553,0.4780302757182312,57.976738975255614,0.98142271076801901,0.30363739685203328,0.97593971134542867,null,12.166666666666684,null,0,26.074585722079966,null,26.074585722079966,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":170.80945765744895},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,166.6303365747859,5.1536272101601064,26.04863103805123,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,11.371915596227401,13.096944226683821,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,330.50868283707865,301.38060423182486,0.47789890137125368,57.93945334438348,0.98129856136701454,0.30358121544102401,0.97575913520226643,null,12.250000000000018,null,0,26.04863103805123,null,26.04863103805123,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":170.78122035283636},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,166.57479312926097,5.1493584204145453,26.022688912074745,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,11.296716897255438,13.023308546735539,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,330.4087046351338,301.27635682970219,0.47776755905295643,57.902190524592413,0.98117445334914377,0.3035249639028843,0.97557833365916291,null,12.333333333333352,null,0,26.022688912074745,null,26.022688912074745,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":170.75298929764458},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,166.5192681982179,5.1450916958210264,25.996759336361364,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,11.222009727218824,12.950086872777327,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,330.30875975925625,301.17214855424652,0.47763624875420818,57.864950501498356,0.98105038670061229,0.30346864216849984,0.97539730649397338,null,12.416666666666686,null,0,25.996759336361364,null,25.996759336361364,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":170.72476449031507},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,166.46376177548518,5.1408270350993108,25.970842303130866,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,11.147790902314753,12.877276877120215,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,330.20884819833736,301.06797938643274,0.47750497046588614,57.82773326072882,0.98092636140763045,0.30341225016871454,0.97521605348441909,null,12.50000000000002,null,0,25.970842303130866,null,25.970842303130866,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":170.6965459292897},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,166.40827385489337,5.1365644369705867,25.944937804611708,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,11.074057259216222,12.804876245162335,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,330.10896994127211,300.96384930725117,0.47737372417887614,57.790538787922344,0.98080237745641285,0.30335578783433037,0.97503457440808639,null,12.583333333333353,null,0,25.944937804611708,null,25.944937804611708,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":170.66833361301079},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,166.35280443027509,5.1323039001575017,25.91904583304121,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,11.000805654941145,12.732882675315327,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,330.00912497695919,300.85975829770746,0.47724250988407169,57.753367068728892,0.98067843483317885,0.30329925509610778,0.97485286904242807,null,12.666666666666687,null,0,25.91904583304121,null,25.91904583304121,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":170.64012753992102},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,166.29735349546499,5.1280454233841208,25.89316638066531,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,10.928032966722148,12.661293878931186,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,329.909313294301,300.75570633882296,0.47711132757237573,57.716218088809342,0.98055453352415267,0.30324265188476529,0.97467093716476239,null,12.750000000000021,null,0,25.89316638066531,null,25.89316638066531,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":170.6119277084635},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,166.24192104429983,5.1237890053759791,25.867299439738879,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,10.85573609187742,12.590107580229494,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,329.80953488220376,300.6516934116346,0.47698017723469899,57.679091833836111,0.9804306735155629,0.30318597813097986,0.97448877855227378,null,12.833333333333355,null,0,25.867299439738879,null,25.867299439738879,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":170.5837341170818},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,166.1865070706184,5.1195346448600416,25.841445002525475,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,10.783911947682148,12.519321516225085,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,329.70978972957715,300.54771949719441,0.47684905886196005,57.641988289492787,0.98030685479364255,0.30312923376538636,0.9743063929820116,null,12.916666666666689,null,0,25.841445002525475,null,25.841445002525475,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":170.55554676421986},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,166.13111156826153,5.1152823405646997,25.815603061297328,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,10.712557471240864,12.448933436656102,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,329.61007782533483,300.44378457657029,0.47671797244508718,57.604907441473841,0.98018307734462973,0.30307241871857848,0.97412378023089263,null,13.000000000000023,null,0,25.815603061297328,null,25.815603061297328,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":170.52736564832205},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,166.07573453107213,5.1110320912198137,25.789773608335597,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,10.641669619360737,12.378941103912453,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,329.51039915839385,300.33988863084522,0.47658691797501518,57.567849275485486,0.98005934115476623,0.30301553292110744,0.9739409400756972,null,13.083333333333357,null,0,25.789773608335597,null,25.789773608335597,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":170.49919076783311},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,166.02037595289511,5.106783895556644,25.76395663592994,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,10.571245368425359,12.309342292964693,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,329.41075371767522,300.23603164111779,0.47645589544268885,57.530813777244475,0.9799356462102996,0.30295857630348355,0.97375787229307442,null,13.166666666666691,null,0,25.76395663592994,null,25.76395663592994,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":170.47102212119827},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,165.96503582757748,5.1025377523079136,25.738152136378911,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,10.501281714269702,12.240134791293283,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,329.3111414921035,300.13221358850183,0.47632490483906009,57.493800932479189,0.97981199249748108,0.30290154879617481,0.97357457665953695,null,13.250000000000025,null,0,25.738152136378911,null,25.738152136378911,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":170.44285970686315},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,165.90971414896831,5.0982936602077693,25.712360101989717,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,10.431775672055588,12.171316398818256,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,329.21156247060702,300.02843445412663,0.47619394615508959,57.45681072692895,0.97968838000256686,0.30284445032960788,0.97339105295146511,null,13.333333333333359,null,0,25.712360101989717,null,25.712360101989717,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":170.41470352327374},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,165.85441091091866,5.0940516179917728,25.686580525078163,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,10.362724276148045,12.102884927829271,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,329.11201664211762,299.9246942191366,0.47606301938174622,57.419843146344022,0.9795648087118175,0.30278728083416756,0.9732073009451041,null,13.416666666666693,null,0,25.686580525078163,null,25.686580525078163,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":170.38655356887648},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,165.79912610728169,5.08981162439696,25.660813397969012,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,10.29412457999261,12.034838202916083,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,329.01250399557108,299.82099286469179,0.47593212451000688,57.382898176486293,0.97944127861149832,0.30273004024019701,0.9730233204165657,null,13.500000000000027,null,0,25.660813397969012,null,25.660813397969012,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":170.35840984211822},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,165.74385973191261,5.085573678161766,25.635058712995527,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,10.225973655993084,11.967174060899373,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,328.91302451990674,299.71733037196742,0.475801261530857,57.345975803128368,0.97931778968787941,0.30267272847799787,0.97283911114182808,null,13.583333333333361,null,0,25.635058712995527,null,25.635058712995527,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":170.33027234144623},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,165.68861177866864,5.0813377780260334,25.609316462499528,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,10.15826859539027,11.899890350761982,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,328.8135782040676,299.61370672215372,0.47567043043529023,57.309076012053708,0.9791943419272352,0.30261534547782998,0.97265467289673513,null,13.666666666666694,null,0,25.609316462499528,null,25.609316462499528,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":170.30214106530818},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,165.63338224140909,5.0771039227310828,25.583586638831822,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,10.091006508141646,11.832984933580541,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,328.71416503700044,299.51012189645655,0.47553963121430798,57.272198789057484,0.97907093531584422,0.30255789116991139,0.97247000545699624,null,13.750000000000028,null,0,25.583586638831822,null,25.583586638831822,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":170.27401601215217},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,165.5781711139953,5.0728721110196444,25.557869234351767,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,10.024184522801439,11.766455682457465,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,328.6147850076556,299.40657587609689,0.47540886385892012,57.235344119945637,0.97894756983999065,0.30250036548441894,0.97228510859818873,null,13.833333333333362,null,0,25.557869234351767,null,25.557869234351767,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":170.24589718042668},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,165.52297839029063,5.0686423416358339,25.532164241427157,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,9.9577997864016083,11.700300482453347,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,328.5154381049872,299.30306864231073,0.47527812836014494,57.198511990534826,0.97882424548596214,0.30244276835148748,0.97209998209575443,null,13.916666666666696,null,0,25.532164241427157,null,25.532164241427157,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":170.21778456858064},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,165.46780406416053,5.0644146133252397,25.506471652434733,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,9.8918494643338182,11.634517230519714,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,328.41612431795301,299.19960017634946,0.47514742470900839,57.161702386653189,0.97870096224005176,0.30238509970121041,0.97191462572500242,null,14.00000000000003,null,0,25.506471652434733,null,25.506471652434733,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":170.18967817506336},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,165.41264812947247,5.0601889248348488,25.480791459759729,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,9.8263307402318052,11.569103835432193,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,328.31684363551449,299.09617045947959,0.47501675289654488,57.124915294139726,0.97857772008855648,0.30232735946363948,0.97172903926110765,null,14.083333333333364,null,0,25.480791459759729,null,25.480791459759729,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":170.16157799832459},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,165.35751058009598,5.0559652749130812,25.455123655796086,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,9.761240815854725,11.504058217724006,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,328.2175960466368,298.99277947298287,0.47488611291379679,57.088150698844515,0.97845451901777847,0.30226954756878494,0.97154322247911173,null,14.166666666666698,null,0,25.455123655796086,null,25.455123655796086,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":170.13348403681448},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,165.30239140990261,5.0517436623097458,25.429468232946196,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,9.6965769109710873,11.439378309619885,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,328.11838154028874,298.88942719815589,0.47475550475181483,57.051408586628327,0.97833135901402413,0.30221166394661531,0.97135717515392206,null,14.250000000000032,null,0,25.429468232946196,null,25.429468232946196,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":170.1053962889836},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,165.24729061276599,5.0475240857761117,25.403825183621318,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,9.632336263243678,11.375062054970323,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,328.01920010544285,298.78611361631073,0.4746249284016576,57.014688943363353,0.97820824006360441,0.3021537085270577,0.97117089706031323,null,14.333333333333366,null,0,25.403825183621318,null,25.403825183621318,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":170.07731475328291},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,165.19220818256176,5.0433065440648317,25.378194500241126,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,9.5685161281148847,11.311107409186226,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,327.9200517310752,298.68283870877417,0.47449438385439169,56.977991754932418,0.9780851621528347,0.30209568123999753,0.97098438797292552,null,14.4166666666667,null,0,25.378194500241126,null,25.378194500241126,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":170.04923942816384},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,165.13714411316758,5.0390910359299941,25.352576175234002,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,9.5051137786930244,11.247512339173902,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,327.82093640616569,298.57960245688832,0.47436387110109179,56.941317007229515,0.97796212526803528,0.30203758201527869,0.97079764766626586,null,14.500000000000034,null,0,25.352576175234002,null,25.352576175234002,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":170.02117031207814},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,165.08209839846319,5.0348775601270885,25.326970201036865,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,9.4421265056392389,11.184274823270435,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,327.72185411969781,298.47640484201031,0.47423339013284094,56.904664686159435,0.97783912939553086,0.30197941078270368,0.97061067591470807,null,14.583333333333368,null,0,25.326970201036865,null,25.326970201036865,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":169.99310740347804},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,165.02707103233038,5.030666115413017,25.301376570095204,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,9.3795516170551743,11.121392851179417,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,327.62280486065873,298.37324584551214,0.47410294094072991,56.868034777637888,0.97771617452165072,0.30192116747203335,0.97042347249249217,null,14.666666666666702,null,0,25.301376570095204,null,25.301376570095204,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":169.96505070081619},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,164.97206200865296,5.0264567005461007,25.275795274863135,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,9.317386438371388,11.058864423907041,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,327.52378861803936,298.27012544878102,0.47397252351585761,56.831427267591636,0.97759326063272833,0.30186285201298685,0.97023603717372431,null,14.750000000000036,null,0,25.275795274863135,null,25.275795274863135,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":169.93700020254562},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,164.91707132131674,5.022249314286066,25.250226307803317,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,9.2556283122364231,10.996687553698562,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,327.42480538083419,298.16704363321895,0.47384213784933082,56.794842141958242,0.97747038771510231,0.30180446433524216,0.97004836973237796,null,14.833333333333369,null,0,25.250226307803317,null,25.250226307803317,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":169.90895590711975},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,164.86209896420965,5.0180439553940523,25.224669661386987,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,9.1942745984066132,10.934860263975084,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,327.32585513804139,298.06400038024304,0.47371178393226443,56.758279386686183,0.97734755575511534,0.30174600436843563,0.96986046994229302,null,14.916666666666703,null,0,25.224669661386987,null,25.224669661386987,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":169.88091781299249},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,164.80714493122159,5.0138406226326033,25.199125328093931,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,9.133322673636588,10.873380589270758,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,327.22693787866291,297.96099567128539,0.47358146175578153,56.721738987734824,0.97722476473911546,0.30168747204216229,0.96967233757717664,null,15.000000000000037,null,0,25.199125328093931,null,25.199125328093931,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":169.85288591861806},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,164.75220921624452,5.009639314765657,25.173593300412399,0,0,1,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,9.0727699315704378,10.812246575170267,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,327.1280535917042,297.85802948779275,0.47345117131101266,56.685220931074298,0.97710201465345392,0.3016288672859751,0.96948397241060036,null,15.083333333333371,null,0,25.173593300412399,null,25.173593300412399,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":169.82486022245118},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,164.69729181317246,5.0054400305585851,25.148073570839351,0,0,1,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,9.0126137826337125,10.75145627824673,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,327.02920226617448,297.75510181122706,0.47332091258909659,56.648725202685824,0.97697930548448764,0.30157019002938634,0.96929537421600553,null,15.166666666666705,null,0,25.148073570839351,null,25.148073570839351,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":169.79684072294691},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,164.64239271590139,5.001242768778126,25.122566131880056,0,0,1,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,8.9528516539258458,10.691007765999887,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,326.93038389108654,297.65221262306488,0.47319068558117994,56.61225178856111,0.97685663721857763,0.30151144020186632,0.96910654276669816,null,15.250000000000039,null,0,25.122566131880056,null,25.122566131880056,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":169.76882741856079},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,164.58751191832943,4.9970475281924625,25.097070976048567,0,0,1,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,8.8934809891136126,10.630899116794691,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,326.83159845545703,297.5493619047981,0.47306049027841757,56.575800674703146,0.97673400984208958,0.30145261773284415,0.96891747783585214,null,15.333333333333373,null,0,25.097070976048567,null,25.097070976048567,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":169.74082030774875},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,164.53264941435665,4.9928543075711298,25.071588095867149,0,0,1,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,8.8344992483248586,10.571128419800207,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,326.73284594830602,297.44654963793278,0.47293032667197177,56.539371847125182,0.97661142334139384,0.30139372255170743,0.96872817919650756,null,15.416666666666707,null,0,25.071588095867149,null,25.071588095867149,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":169.71281938896706},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,164.4778051978852,4.9886631056850934,25.046117483866759,0,0,1,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,8.7759039080433165,10.511693774928878,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,326.6341263586574,297.34377580399041,0.47280019475301327,56.502965291851638,0.97648887770286485,0.30133475458780229,0.96853864662157163,null,15.500000000000041,null,0,25.046117483866759,null,25.046117483866759,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":169.68482466067252},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,164.42297926281924,4.9844739213067362,25.020659132586967,0,0,1,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,8.7176924610038551,10.452593292776102,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,326.53543967553867,297.24104038450702,0.47267009451271991,56.466580994917877,0.9763663729128822,0.30127571377043366,0.9683488798838189,null,15.583333333333375,null,0,25.020659132586967,null,25.020659132586967,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":169.65683612132221},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,164.36817160306498,4.9802867532097777,24.995213034575475,0,0,1,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,8.6598624160882913,10.393825094560199,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,326.43678588798099,297.13834336103332,0.47254002594227817,56.430218942369464,0.97624390895782942,0.30121660002886474,0.96815887875588991,null,15.666666666666709,null,0,24.995213034575475,null,24.995213034575475,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":169.62885376937376},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,164.31338221253063,4.9761016001693843,24.969779182388759,0,0,1,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,8.6024112982222292,10.33538731206265,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,326.33816498501915,297.03568471513501,0.47240998903288201,56.393879120263193,0.97612148582409508,0.30115741329231765,0.96796864301029295,null,15.750000000000043,null,0,24.969779182388759,null,24.969779182388759,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":169.60087760328511},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,164.25861108512646,4.971918460962101,24.944357568591698,0,0,1,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,8.5453366482722313,10.277278087568741,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,326.23957695569169,296.93306442839236,0.4722799837757331,56.357561514666486,0.97599910349807206,0.3010981534899731,0.96777817241940356,null,15.833333333333377,null,0,24.944357568591698,null,24.944357568591698,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":169.57290762151464},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,164.20385821476475,4.9677373343658662,24.918948185757618,0,0,1,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,8.4886360229437638,10.219495573808484,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,326.14102178904062,296.8304824824005,0.47215001016204117,56.321266111657508,0.97587676196615758,0.30103882055097014,0.96758746675546314,null,15.91666666666671,null,0,24.918948185757618,null,24.918948185757618,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":169.54494382252116},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,164.14912359535984,{"$f":"V255*T255/3.413","v":4.9635582191600029},{"$f":"D255*F$23/1000000-F$32/1000","v":24.893551026468273},0,0,1,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$38)^B255","v":0},8.4323069946797844,10.162037933897897,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,326.04249947411176,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":296.72793885876916},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.47202006818302378},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":56.284992897325054},0.97575446121475362,{"$f":"(1.1-0.1*U255^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.30097941440440673},0.96739652579058089,null,16.000000000000043,null,0,24.893551026468273,null,24.893551026468273,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":169.51698620476384},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,164.09440722082806,4.9593811141252342,24.868166083313916,0,0,1,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,8.3763471515600063,10.104903341280622,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":325.94400999995457},296.62543353912281,0.47189015782990607,56.248741857768721,{"$f":"((Q256+460)/(F$24*1.8+32+460))","v":0.97563220123026695},0.30091993497933966,{"$f":"V256/V$59","v":0.96720534929673407},null,{"$f":"B256","v":16.083333333333375},null,0,24.868166083313916,null,24.868166083313916,{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":169.4890347667023},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},{"$f":"IF($AG256=8,$AH256,0)","v":0}]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":164.03970908508779},4.9552060180436772,24.842793348893274,{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":8.3207540972007674},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":10.048089979669838},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,325.84555335562209,296.52296650510056,0.47176027909392093,56.212512979098875,0.97550998199910843,0.300860382204784,0.96701393704576555,null,16.166666666666707,null,{"$f":"IF(AA256>0,AA256,IF(K257=0,0,B257))","v":0},{"$f":"IF(AA256>0,AB256,E257)","v":24.842793348893274},null,{"$f":"IF(B257<=AD$59,E257,AD256)","v":24.842793348893274},{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":169.46108950679661},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,163.98502918205944,4.9510329296988109,24.817432815813355,0,0,1,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,8.2655254506554829,9.9915960429905475,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,325.74712953017104,296.42053773835613,0.47163043196630949,56.176306247436287,0.97538780350769361,0.30080075600971373,0.96682228880938625,null,16.250000000000039,null,0,24.817432815813355,null,24.817432815813355,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":169.43315042350716},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,163.93036750566543,4.9468618478755344,24.792084476689794,0,0,1,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,8.2106588463159156,9.9354197353221405,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,325.64873851266179,296.31814722055799,0.47150061643832009,56.140121648912753,0.97526566574244256,0.30074105632306153,0.96663040435917424,null,16.333333333333371,null,0,24.792084476689794,null,24.792084476689794,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":169.40521751529474},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,163.87572404983021,4.9426927713601039,24.766748324146473,0,0,1,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,8.1561519338138311,9.879559270841316,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,325.55038029215842,296.21579493338902,0.47137083250120904,56.103959169670418,0.97514356868978014,0.30068128307371883,0.96643828346657512,null,16.416666666666703,null,0,24.766748324146473,null,24.766748324146473,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":169.37729078062068},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,163.82109880848029,4.9385256989401913,24.74142435081588,0,0,1,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,8.1020023779235224,9.824012873765307,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,325.45205485772857,296.11348085854701,0.47124108014624033,56.067818795862451,0.9750215123361351,0.3006214361905355,0.96624592590290082,null,16.500000000000036,null,0,24.74142435081588,null,24.74142435081588,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":169.34937021794664},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,163.76649177554413,4.934360629404809,24.716112549338643,0,0,1,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,8.0482078584646857,9.7687787782954256,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,325.35376219844346,296.01120497774389,0.47111135936468573,56.031700513652169,0.97489949666794118,0.30056151560232042,0.96605333143933159,null,16.583333333333368,null,0,24.716112549338643,null,24.716112549338643,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":169.32145582573463},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,163.71190294495227,4.9301975615443885,24.69081291236402,0,0,1,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,7.9947660702062375,9.7138552285609361,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,325.25550230337814,295.90896727270643,0.47098167014782455,55.995604309213917,0.97477752167163667,0.30050152123784118,0.96586049984691491,null,16.6666666666667,null,0,24.69081291236402,null,24.69081291236402,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":169.29354760244715},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,163.65733231063729,4.9260364941507122,24.665525432549479,0,0,1,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,7.9416747227704256,9.6592404785632304,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,325.15727516161115,295.8067677251758,0.47085201248694408,55.959530168732329,0.97465558733366431,0.30044145302582409,0.9656674308965657,null,16.750000000000032,null,0,24.665525432549479,null,24.665525432549479,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":169.26564554654709},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,163.60277986653375,4.9218774260169686,24.640250102561033,0,0,1,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,7.8889315405378229,9.6049327921203265,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,325.05908076222482,295.70460631690787,0.47072238637333907,55.923478078402951,0.97453369364047138,0.30038131089495423,0.96547412435906621,null,16.833333333333364,null,0,24.640250102561033,null,24.640250102561033,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":169.23774965649775},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,163.54824560657823,4.9177203559377061,24.614986915072954,0,0,1,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,7.8365342625527097,9.5509304428116746,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,324.96091909430487,295.60248302967273,0.47059279179831182,55.887448024431706,0.97441184057850949,0.30032109477387542,0.96528058000506611,null,16.916666666666696,null,0,24.614986915072954,null,24.614986915072954,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":169.20985993076286},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,163.49372952470938,4.9135652827088654,24.589735862767981,0,0,1,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,7.7844806424292203,9.4972317139232771,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,324.86279014694094,295.50039784525518,0.47046322875317237,55.851439993035285,0.97429002813423482,0.30026080459119026,0.96508679760508265,null,17.000000000000028,null,0,{"$f":"IF(AA266>0,AB266,E267)","v":24.589735862767981},null,24.589735862767981,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":169.1819763678065},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,163.43923161486782,4.9094122051277331,24.56449693833703,0,0,1,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,7.7327684482579331,9.4438348983931117,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,324.76469390922614,295.39835074545425,0.47033369722923857,55.815453970440586,0.9741682562941083,0.30020044027546028,0.96489277692950093,null,17.083333333333361,null,0,24.56449693833703,null,24.56449693833703,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":169.15409896609319},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,163.38475187099621,4.9052611219930036,24.539270134479569,0,0,1,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,7.6813954625132608,9.3907382987568653,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,324.66663037025722,295.29634171208357,0.47020419721783557,55.779489942885448,0.97404652504459521,0.30014000175520572,0.96469851774857363,null,17.166666666666693,null,0,24.539270134479569,null,24.539270134479569,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":169.1262277240879},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,163.33029028703922,4.9011120321047192,24.51405544390326,0,0,1,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,7.6303594819612117,9.3379402270939771,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,324.56859951913464,295.1943707269711,0.47007472871029632,55.743547896617997,0.97392483437216515,0.30007948895890563,0.96450401983242073,null,17.250000000000025,null,0,24.51405544390326,null,24.51405544390326,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":169.09836264025594},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,163.27584685694356,4.8969649342643136,24.488852859324229,0,0,1,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,7.579658317567918,9.2854390049739699,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,324.47060134496246,295.09243777195928,0.46994529169796129,55.70762781789702,0.97380318426329271,0.30001890181499807,0.96430928295103058,null,17.333333333333357,null,0,24.488852859324229,null,24.488852859324229,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":169.07050371306306},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,163.22142157465791,4.8928198272745655,24.463662373466764,0,0,1,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,7.5292897944085873,9.2332329634031076,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,324.3726358368483,294.99054282890478,0.46981588617217873,55.671729692991647,0.97368157470445649,0.29995824025187967,0.96411430687425836,null,17.416666666666689,null,0,24.463662373466764,null,24.463662373466764,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":169.04265094097542},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,163.16701443413302,4.8886767099396371,24.438483979063562,0,0,1,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,7.479251751577193,9.1813204427713249,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,324.27470298390347,294.88868587967858,0.4696865121243039,55.635853508181583,0.97356000568213985,0.29989750419790623,0.96391909137182807,null,17.500000000000021,null,0,24.438483979063562,null,24.438483979063562,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":169.01480432245958},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,163.11262542932164,4.8845355810650721,24.413317668855729,0,0,1,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,7.4295420420966627,9.1296997927994727,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,324.176802775243,294.78686690616632,0.46955716954570026,55.59999924975719,0.97343847718283072,0.29983669358139231,0.96372363621333113,null,17.583333333333353,null,0,24.413317668855729,null,24.413317668855729,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":168.98696385598251},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,163.05825455417855,4.8803964394577539,24.388163435592492,0,0,1,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,7.3801585328295642,9.0783693724868648,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,324.07893519998544,294.68508589026777,0.4694278584277386,55.564166904019089,0.97331698919302123,0.29977580833061113,0.96352794116822593,null,17.666666666666686,null,0,24.388163435592492,null,24.388163435592492,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":168.95912954001159},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,163.00390180266049,4.8762592839259442,24.363021272031467,0,0,1,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,7.3310991043895219,9.0273275500591037,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,323.98110024725293,294.58334281389682,0.46929857876179693,55.528356457278392,0.97319554169920852,0.29971484837379525,0.96333200600584035,null,17.750000000000018,null,0,24.363021272031467,null,24.363021272031467,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":168.93130137301461},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,162.94956716872628,4.8721241132792708,24.337891170938576,0,0,1,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,7.2823616510530815,8.9765727029162026,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,323.88329790617132,294.48163765898187,0.46916933053926102,55.492567895856752,0.97307413468789361,0.29965381363913579,0.96313583049536922,null,17.83333333333335,null,0,24.337891170938576,null,24.337891170938576,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":168.90347935345977},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,162.89525064633671,4.8679909263287122,24.312773125087933,0,0,1,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,7.2339440806721527,8.926103217581014,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,323.78552816587012,294.37997040746546,0.46904011375152421,55.456801206086112,0.97295276814558262,0.29959270405478305,0.96293941440587572,null,17.916666666666682,null,0,24.312773125087933,null,24.312773125087933,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":168.8756634798157},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,162.84095222945459,4.8638597218866337,24.287667127262097,0,0,1,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,7.1858443145870927,8.8759174896479323,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,323.68779101548228,294.27834104130449,0.46891092838998694,55.42105637430916,0.97283144205878558,0.29953151954884599,0.96274275750629057,null,18.000000000000014,null,0,24.287667127262097,null,24.287667127262097,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":168.84785375055134},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,162.78667191204477,4.8597304987667309,24.262573170251702,0,0,1,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,7.138060287540176,8.8260139237318889,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,323.59008644414462,294.17674954246996,0.46878177444605762,55.385333386878585,0.97271015641401759,0.29947026004939287,0.9625458595654135,null,18.083333333333346,null,0,24.262573170251702,null,24.262573170251702,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":168.82005016413618},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,162.73240968807409,4.8556032557840689,24.237491246855704,0,0,1,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,7.0905899475897938,8.7763909334176411,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,323.49241444099738,294.07519589294714,0.46865265191115191,55.349632230157681,0.97258891119779778,0.29940892548445058,0.96234872035191121,null,18.166666666666679,null,0,24.237491246855704,null,24.237491246855704,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":168.79225271904002},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,162.6781655515114,4.8514779917550763,24.212421349881353,0,0,1,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,7.0434312560251211,8.7270469412093341,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,323.39477499518455,293.9736800747354,0.46852356077669266,55.313952890520142,0.97246770639665003,0.29934751578200525,0.96215133963431965,null,18.250000000000011,null,0,24.212421349881353,null,24.212421349881353,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":168.76446141373304},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,162.62393949632758,4.8473547054975388,24.187363472144138,0,0,1,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,6.9965821872813105,8.6779803784803544,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,323.29716809585369,293.87220206984841,0.46839450103411051,55.278295354350064,0.9723465419971028,0.29928603087000194,0.96195371718104239,null,18.333333333333343,null,0,24.187363472144138,null,24.187363472144138,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":168.73667624668596},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,162.56973151649547,4.8432333958305804,24.162317606467688,0,0,1,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,6.9500407288552326,8.6291896854234746,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,323.1995937321559,293.77076186031383,0.46826547267484331,55.242659608041748,0.97222541798568862,0.2992244706763445,0.96175585276035092,null,18.416666666666675,null,0,24.162317606467688,null,24.162317606467688,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":168.70889721636979},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,162.51554160598997,4.8391140615746924,24.137283745683931,0,0,1,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,6.9038048812218094,8.5806733110012452,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,323.10205189324597,293.66935942817355,0.46813647569033645,55.207045637999954,0.97210433434894483,0.29916283512889608,0.96155774614038547,null,18.500000000000007,null,0,24.137283745683931,null,24.137283745683931,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":168.68112432125599},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,162.46136975878798,4.8349967015517379,24.112261882633145,0,0,1,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,6.8578726577508613,8.532429712896711,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,323.00454256828243,293.5679947554836,0.46800751007204233,55.171453430640014,0.97198329107341352,0.2991011241554789,0.9613593970891553,null,18.583333333333339,null,0,24.112261882633145,null,24.112261882633145,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":168.65335755981638},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,162.4072159688684,4.8308813145848859,24.087252010163539,0,0,1,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,6.8122420846243479,8.4844573574643682,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,322.90706574642718,293.46666782431396,0.46787857581142134,55.135882972387094,0.97186228814564057,0.29903933768387386,0.96116080537453641,null,18.666666666666671,null,0,24.087252010163539,null,24.087252010163539,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":168.62559693052327},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,162.35308023021213,4.8267678994986891,24.062254121131726,0,0,1,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,6.7669112007543868,8.4367547196814119,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,322.80962141684586,293.36537861674879,0.46774967289994074,55.100334249677019,0.97174132555217696,0.29897747564182131,0.96096197076427459,null,18.750000000000004,null,0,24.062254121131726,null,24.062254121131726,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":168.59784243184933},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,162.29896253680207,4.822656455119037,24.037268208402445,0,0,1,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,6.7218780577015895,8.389320283099261,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,322.71220956870775,293.26412711488626,0.46762080132907535,55.064807248955844,0.97162040327957777,0.29891553795702042,0.96076289302598317,null,18.833333333333336,null,0,24.037268208402445,null,24.037268208402445,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":168.5700940622676},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,162.24486288262312,4.818546980273176,24.012294264848681,0,0,1,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,6.6771407195940222,8.3421525397953467,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,322.61483019118566,293.16291330083862,0.46749196109030722,55.029301956679944,0.97149952131440276,0.29885352455712955,0.96056357192714448,null,18.916666666666668,null,0,24.012294264848681,null,24.012294264848681,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":168.54235182025161},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,162.19078126166227,4.8144394737896885,23.987332283351545,0,0,1,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,6.6326972630466301,8.2952499903251855,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,322.51748327345615,293.06173715673214,0.46736315217512592,54.993818359315924,0.97137867964321623,0.29879143536976621,0.96036400723510962,null,19,null,0,23.987332283351545,null,23.987332283351545,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":168.51461570427526},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,162.13671766790839,4.8103339344985061,23.962382256800343,0,0,1,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,6.5885457770811824,8.248611143674669,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,322.42016880469913,292.96059866470682,0.46723437457502781,54.958356443340648,0.9712578782525868,0.2987292703225069,0.96016419871709768,null,19.083333333333332,null,0,23.962382256800343,null,23.962382256800343,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":168.48688571281278},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,162.08267209535242,4.8062303612309032,23.937444178092534,0,0,1,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,6.5446843630468026,8.2022345172127551,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,322.32288677409838,292.85949780691709,0.46710562828151725,54.922916195241299,0.97113711712908735,0.2986670293428873,0.95996414614019654,null,19.166666666666664,null,0,23.937444178092534,null,23.937444178092534,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":168.45916184433892},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,162.0286445379873,4.8021287528195069,23.912518040133808,0,0,1,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,6.5011111345409009,8.1561186366442442,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,322.2256371708412,292.7584345655311,0.46697691328610547,54.887497601515321,0.97101639625929592,0.29860471235840225,0.95976384927136282,null,19.249999999999996,null,0,23.912518040133808,null,23.912518040133808,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":168.43144409732881},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,161.97463498980798,4.7980291080982607,23.887603835837851,0,0,1,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,6.4578242173306268,8.1102620359629558,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,322.12841998411841,292.65740892273078,0.46684822958031102,54.852100648670159,0.97089571562979438,0.29854231929650582,0.95956330787742239,null,19.333333333333329,null,0,23.887603835837851,null,23.887603835837851,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":168.40373247025789},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,161.92064344481139,4.7939314259024792,23.86270155812668,0,0,1,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,6.4148217492749406,8.0646632574051225,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,322.03123520312454,292.55642086071231,0.4667195771556597,54.816725323223864,0.97077507522716933,0.29847985008461103,0.95936252172506886,null,19.416666666666661,null,0,23.86270155812668,null,23.86270155812668,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":168.37602696160215},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,161.86666989699646,4.7898357050688043,23.837811199930382,0,0,1,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,6.3721018802470208,8.0193208514030392,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,321.93408281705769,292.45547036168563,0.46659095600368461,54.781371611704486,0.97065447503801194,0.29841730465009036,0.95916149058086553,null,19.499999999999993,null,0,23.837811199930382,null,23.837811199930382,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":168.34832756983786},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,161.81271434036412,4.7857419444351983,23.812932754187063,0,0,1,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,6.3296627720572332,7.9742333765389892,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,321.83696281511948,292.35455740787438,0.46646236611592595,54.746039500650141,0.97053391504891739,0.29835468292027517,0.95896021421124378,null,19.583333333333325,null,0,23.812932754187063,null,23.812932754187063,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":168.32063429344177},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,161.75877676891733,4.7816501428409905,23.788066213843138,0,0,1,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,6.2875025983766708,7.9293993994994159,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,321.73987518651523,292.25368198151642,0.46633380748393138,54.710728976609431,0.97041339524648607,0.29829198482245628,0.95875869238250433,null,19.666666666666657,null,0,23.788066213843138,null,23.788066213843138,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":168.29294713089106},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,161.70485717666102,4.7775602991268169,23.76321157185297,0,0,1,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,6.2456195446610172,7.8848174950293632,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,321.64281992045386,292.15284406486319,0.46620528009925555,54.675440026140876,0.97029291561732189,0.29822921028388349,0.95855692486081656,null,19.749999999999989,null,0,23.76321157185297,null,23.76321157185297,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":168.2652660806632},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,161.65095555760215,4.7734724121346677,23.738368821179144,0,0,1,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,6.2040118080750615,7.8404862458871669,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,321.54579700614789,292.05204364018005,0.46607678395346042,54.640172635813229,0.97017247614803448,0.29816635923176638,0.95835491141222007,null,19.833333333333321,null,0,23.738368821179144,null,23.738368821179144,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":168.23759114123618},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,161.59707190574963,4.7693864807078672,23.713537954792351,0,0,1,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,6.1626775974175869,7.7964042427993965,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,321.4488064328134,291.95128068974623,0.46594831903811496,54.604926792205617,0.97005207682523675,0.29810343159327307,0.95815265180262155,null,19.916666666666654,null,0,23.713537954792351,null,23.713537954792351,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":168.20992231108832},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,161.5432062151144,4.7653025036910401,23.688718965671193,0,0,1,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,6.1216151330467277,7.7525700844160594,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":2.0633503786543286E-2},null,321.35184818966997,291.85055519585461,0.46581988534479568,54.56970248190683,0.96993171763554642,0.29804042729553121,0.95795014579779736,null,19.999999999999986,null,0,23.688718965671193,null,23.688718965671193,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":168.1822595886984},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,161.48935847970935,4.7612204799301923,23.663911846802655,0,0,1,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,6.0808226468059683,7.7089823772660528,20.083333333333318,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":2.0513839721501195E-2},null,321.25492226594088,291.749867140812,0.46569148286508566,54.534499691516316,0.96981139856558618,0.29797734626562811,0.95774739316339441,null,20.083333333333318,null,0,23.663911846802655,null,23.663911846802655,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":168.15460297254558},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,161.43552869354946,4.7571404082726128,23.639116591181537,0,0,1,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,6.040298381950346,7.6656397357128618,20.16666666666665,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":2.0394869648551313E-2},null,321.15802865085305,291.64921650693879,0.46556311159057562,54.499318407643216,0.96969111960198262,0.29791418843060985,0.95754439366492705,null,20.16666666666665,null,0,23.639116591181537,null,23.639116591181537,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":168.12695246110934},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,161.3817168506516,4.753062287566955,23.614333191810911,0,0,1,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,6.0000405930733915,7.622540781910514,20.249999999999982,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":2.0276589542884485E-2},null,321.06116733363694,291.54860327656939,0.46543477151286317,54.464158616907184,0.96957088073136677,0.29785095371748194,0.95734114706777895,null,20.249999999999982,null,0,23.614333191810911,null,23.614333191810911,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":168.09930805286976},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,161.32792294503471,4.7489861166631595,23.589561641701678,0,0,1,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,5.960047546034307,7.5796841457597788,20.333333333333314,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":2.015899540303346E-2},null,320.96433830352652,291.4480274320515,0.46530646262355313,54.429020305937428,0.96945068194037454,0.29778764205320946,0.95713765313720434,null,20.333333333333314,null,0,23.589561641701678,null,23.589561641701678,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":168.07166974630718},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,161.2741469707197,4.7449118944125326,23.564801933873042,0,0,1,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,5.9203175178858336,7.5370684648646069,20.416666666666647,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":2.0042083250737492E-2},null,320.86754154975949,291.347488955747,0.46517818491425733,54.393903461373753,0.96933052321564595,0.29772425336471658,0.95693391163832553,null,20.416666666666647,null,0,23.564801933873042,null,23.564801933873042,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":168.04403753990235},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,161.22038892172947,4.7408396196676881,23.540054061352158,0,0,1,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,5.8808487968023782,7.4946923844888289,20.499999999999979,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":1.9925849130807773E-2},null,320.77077706157706,291.24698783003123,0.46504993837659492,54.35880806986583,0.96921040454382557,0.29766078757888692,0.95672992233613452,null,20.499999999999979,null,0,23.540054061352158,null,23.540054061352158,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":168.01641143213644},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,161.16664879208889,4.7367692912825552,23.515318017174163,0,0,1,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,5.8416396820086929,7.452554557513082,20.583333333333311,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":1.9810289110993647E-2},null,320.67404482822405,291.14652403729309,0.4649217230021917,54.323734118073332,0.96909032591156252,0.29759724462256337,0.95652568499549284,null,20.583333333333311,null,0,23.515318017174163,null,23.515318017174163,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":167.9887914214911},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,161.11292657582487,4.7327009081123972,23.490593794382306,0,0,1,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,5.8026884837090327,7.410653644391985,20.666666666666643,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":1.9695399281849529E-2},null,320.57734483894882,291.04609755993533,0.46479353878268104,54.288681592666023,0.96897028730551027,0.29753362442254844,0.95632119938113169,null,20.666666666666643,null,0,23.490593794382306,null,23.490593794382306,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":167.96117750644828},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,161.05922226696626,4.7286344690137874,23.465881386027799,0,0,1,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,5.7639935230167012,7.3689883131115632,20.749999999999975,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":1.9581175756602672E-2},null,320.48067708300329,290.94570838037413,0.46466538570970284,54.253650480323699,0.96885028871232648,0.29746992690560353,0.95611646525765037,null,20.749999999999975,null,0,23.465881386027799,null,23.465881386027799,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":167.93356968549034},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,161.00553585954395,4.7245699728446287,23.441180785169934,0,0,1,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,5.7255531318840998,7.3275572391468931,20.833333333333307,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":1.9467614671021718E-2},null,320.38404154964314,290.84535648103957,0.46453726377490467,54.21864076773619,0.96873033011867404,0.29740615199845022,0.95591148238952028,null,20.833333333333307,null,0,23.441180785169934,null,23.441180785169934,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":167.9059679571001},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,160.95186734759079,4.7205074184641447,23.416491984876025,0,0,1,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,5.6873656530331997,7.2863591054200052,20.916666666666639,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":1.9354712183285879E-2},null,320.28743822812748,290.74504184437507,0.46440917296994055,54.183652441603385,0.96861041151121952,0.29734229962776887,0.95570625054108027,null,20.916666666666639,null,0,23.416491984876025,null,23.416491984876025,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":167.87837231976079},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,160.89821672514159,4.7164468047328612,23.391814978221309,0,0,1,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,5.6494294398864238,7.2453926022580069,20.999999999999972,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":1.924246447385506E-2},null,320.19086710771893,290.64476445283765,0.4642811132864717,54.148685488635095,0.968490532876634,0.29727836972019933,0.95550076947653872,null,20.999999999999972,null,0,23.391814978221309,null,23.391814978221309,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":167.85078277195598},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,160.84458398623323,4.7123881305126405,23.367149758289138,0,0,1,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,5.6117428564980631,7.2046564273514582,21.083333333333304,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":1.913086774534057E-2},null,320.09432817768385,290.544524288898,0.46415308471616623,54.11373989555122,0.96837069420159316,0.29721436220234115,0.95529503895997503,null,21.083333333333304,null,0,23.367149758289138,null,23.367149758289138,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":167.82319931216966},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,160.79096912490451,4.7083313946666481,23.342496318170774,0,0,1,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,5.5743042774860205,7.1641492857129627,21.166666666666636,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":1.9019918222376704E-2},null,319.99782142729214,290.44432133504034,0.46402508725069957,54.078815649081577,0.96825089547277765,0.29715027700075347,0.95508905875533812,null,21.166666666666636,null,0,23.342496318170774,null,23.342496318170774,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":167.79562193888628},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,160.73737213519621,4.7042765960593504,23.317854650965412,0,0,1,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,5.5371120879640436,7.1238698896360031,21.249999999999968,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":1.8909612151492998E-2},null,319.90134684581722,290.34415557376235,0.46389712088175405,54.04391273596579,0.96813113667687167,0.2970861140419544,0.95488282862644536,null,21.249999999999968,null,0,23.317854650965412,null,23.317854650965412,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":167.76805065059062},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,160.68379301115115,{"$f":"V319*T319/3.413","v":4.7002237335565482},{"$f":"D319*F$23/1000000-F$32/1000","v":23.293224749780332},0,0,1,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$38)^B319","v":0},5.5001646834744378,7.0838169586540065,21.3333333333333,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":1.879994580098724E-2},null,319.80490442253614,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":290.24402698757518},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.46376918560101865},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":54.009031142953688},0.96801141780056421,{"$f":"(1.1-0.1*U319^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.29702187325242196},0.95467634833698545,null,21.3333333333333,null,0,23.293224749780332,null,23.293224749780332,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":167.74048544576789},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.416666666666632,160.6302317468141,4.6961728060253476,23.268606607730749,0,0,1,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,5.4634604699211167,7.0439892194996405,21.416666666666632,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":1.8690915460799245E-2},null,{"$f":"C320*1.8+32-F$20","v":319.70849414672944},290.14393555900358,0.46364128140018945,53.97417085680496,{"$f":"((Q320+460)/(F$24*1.8+32+460))","v":0.96789173883054891},0.29695755455859357,{"$f":"V320/V$59","v":0.95446961765051608},null,{"$f":"B320","v":21.416666666666632},null,0,23.268606607730749,null,23.268606607730749,{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":167.71292632290374},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},{"$f":"IF($AG320=8,$AH320,0)","v":0}]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":21.499999999999964},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":160.57668833623183},4.6921238123341729,23.244000217939902,{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":5.4269978635031473},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":7.0043854060643325},{"$f":"IF(J321<1, B321,N320)","v":21.499999999999964},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":1.858251744238533E-2},null,319.61211600768132,290.04388127058576,0.46351340827096943,53.939331864289358,0.96777209975352363,0.29689315788686615,0.95426263633046504,null,21.499999999999964,null,{"$f":"IF(AA320>0,AA320,IF(K321=0,0,B321))","v":0},{"$f":"IF(AA320>0,AB320,E321)","v":23.244000217939902},null,{"$f":"IF(B321<=AD$59,E321,AD320)","v":23.244000217939902},{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":167.68537328048416},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.583333333333297,160.52316277345309,4.6880767513527299,23.219405573538811,0,0,1,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,5.3907752906486435,6.9650042593580261,21.583333333333297,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":1.8474748078593534E-2},null,319.5157699946796,289.94386410487334,0.46338556620506888,53.904514152186209,0.96765250055619068,0.29682868316359617,0.95405540414013035,null,21.583333333333297,null,0,23.219405573538811,null,23.219405573538811,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":167.65782631699557},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,160.46965505252862,4.6840316219520561,23.194822667666585,0,0,1,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,5.3547911879492007,6.9258445274691507,21.666666666666629,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":1.8367603723539551E-2},null,319.41945609701554,289.84388404443138,0.46325775519420465,53.86971770728502,0.96753294122525679,0.29676413031509974,0.95384792084267989,null,21.666666666666629,null,0,23.194822667666585,null,23.194822667666585,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":167.6302854309248},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,160.41616516751111,4.679988423004505,23.170251493470332,0,0,1,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,5.3190440020946648,6.8869049655248302,21.749999999999961,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":1.8261080752483397E-2},null,319.32317430398405,289.74394107183844,0.46312997523010024,53.834942516385325,0.96741342174743328,0.29669949926765238,0.95364018620115132,null,21.749999999999961,null,0,23.170251493470332,null,23.170251493470332,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":167.60275062075911},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,160.36269311245528,4.6759471533836878,23.145692044104809,0,0,1,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,5.2835321898082546,6.8481843356513075,21.833333333333293,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":1.8155175561706774E-2},null,319.22692460488355,289.64403516968622,0.46300222630448673,53.800188566295986,0.96729394210943576,0.29663478994748932,0.95343219997845274,null,21.833333333333293,null,0,23.145692044104809,null,23.145692044104809,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":167.57522188498606},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,160.3092388814178,4.6719078119645694,23.121144312732987,0,0,1,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,5.2482542177823079,6.8096814069345886,21.916666666666625,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":1.8049884568391159E-2},null,319.13070698901606,289.54416632058008,0.46287450840910149,53.765455843836321,0.96717450229798407,0.29657000228080532,0.95322396193736203,null,21.916666666666625,null,0,23.121144312732987,null,23.121144312732987,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":167.54769922209377},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,160.25580246845732,4.6678703976234086,23.096608292525723,0,0,1,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,5.2132085626142359,6.7713949553813215,21.999999999999957,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":1.7945204210496599E-2},null,319.03452144568723,289.44433450713871,0.46274682153568891,53.730744335835368,0.96705510229980296,0.2965051361937549,0.95301547184052815,null,21.999999999999957,null,0,23.096608292525723,null,23.096608292525723,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":167.52018263057062},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,160.2023838676345,4.6638349092377531,23.072083976661684,0,0,1,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,5.178393710742939,6.7333237638798726,22.08333333333329,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":1.7841130946641186E-2},null,318.93836796420612,289.34453971199406,0.46261916567600025,53.696054029131943,0.96693574210162125,0.29644019161245205,0.95280672945046918,null,22.08333333333329,null,0,23.072083976661684,null,23.072083976661684,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":167.49267210890542},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,160.14898307301195,4.6598013456864456,23.047571358327417,0,0,1,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,5.1438081583856707,6.6954666221616534,22.166666666666622,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":1.7737661255981297E-2},null,318.84224653388554,289.24478191779144,0.46249154082179389,53.661384910574554,0.96681642169017235,0.29637516846297052,0.95259773452957441,null,22.166666666666622,null,0,23.047571358327417,null,23.047571358327417,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":167.46516765558746},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,160.09560007865429,4.6557697058496545,23.023070430717524,0,0,1,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,5.1094504114753176,6.6578223267626244,22.249999999999954,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":1.7634791638092423E-2},null,318.74615714404177,289.14506110718952,0.46236394696483452,53.626736967021913,0.96669714105219373,0.29631006667134357,0.9523884868401028,null,22.249999999999954,null,0,23.023070430717524,null,23.023070430717524,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":167.43766926910638},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,160.04223487862808,4.651739988608818,22.998581187034326,0,0,1,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,5.0753189855979715,6.620389680985058,22.333333333333286,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":1.7532518612850795E-2},null,318.65009978399456,289.04537726286014,0.46223638409689405,53.592110185342193,0.96657790017442791,0.29624488616356431,0.95217898614418417,null,22.333333333333286,null,0,22.998581187034326,null,22.998581187034326,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":167.41017694795218},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,159.98888746700189,4.6477121928467033,22.974103620488211,0,0,1,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,5.0414124059310508,6.5831674948594818,22.416666666666618,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":1.743083872031562E-2},null,318.55407444306746,288.94573036748875,0.46210885220975106,53.557504552413718,0.96645869904362147,0.29617962686558558,0.9519692322038189,null,22.416666666666618,null,0,22.974103620488211,null,22.974103620488211,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":167.38269069061533},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,159.93555783784623,4.6436863174473277,22.949637724297183,0,0,1,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,5.0077292071816446,6.5461545851068585,22.49999999999995,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":1.7329748520612046E-2},null,318.45808111058727,288.84612040377345,0.4619813512951908,53.52292005512416,0.96633953764652503,0.29611428870331957,0.95175922478087682,null,22.49999999999995,null,0,22.949637724297183,null,22.949637724297183,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":167.35521049558665},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,159.88224598523362,4.6396623612960504,22.925183491687381,0,0,1,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,4.9742679335254527,6.5093497751009641,22.583333333333282,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":1.7229244593814801E-2},null,318.36211977588459,288.74654735442624,0.4618538813450056,53.488356680371396,0.9662204159698945,0.29604887160263876,0.95154896363710018,null,22.583333333333282,null,0,22.925183491687381,null,22.925183491687381,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":167.32773636135741},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,159.82895190323856,4.6356403232794987,22.900740915892666,0,0,1,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,4.9410271385459259,6.4727518948309877,22.666666666666615,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":1.7129323539832441E-2},null,318.26619042829344,288.64701120217188,0.46172644235099403,53.453814415062936,0.96610133400048925,0.29598337548937476,0.95133844853409955,null,22.666666666666615,null,0,22.900740915892666,null,22.900740915892666,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":167.30026828641925},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,159.77567558593748,4.6316202022856032,22.876309990154805,0,0,1,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,4.9080053851739116,6.4363597808643336,22.749999999999947,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":1.7029981978292398E-2},null,318.17029305715153,288.54751192974868,0.46159903430496207,53.419293246116041,0.9659822917250741,0.29591780028931958,0.95112767923335872,null,22.749999999999947,null,0,22.876309990154805,null,22.876309990154805,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":167.27280626926421},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,159.72241702740882,4.6276019972035716,22.851890707723335,0,0,1,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,4.8752012456276246,6.4001722763096387,22.833333333333279,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":1.6931216548426577E-2},null,318.07442765179991,288.44804951990784,0.46147165719872196,53.384793160457633,0.96586328913041719,0.29585214592822445,0.95091665549623006,null,22.833333333333279,null,0,22.851890707723335,null,22.851890707723335,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":167.24535030838473},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,159.66917622173304,4.6235857069239241,22.827483061855773,0,0,1,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,4.8426133013530732,6.3641882307799955,22.916666666666611,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":1.6833023908957658E-2},null,317.97859420158352,288.34862395541404,0.46134431102409301,53.350314145024612,0.96574432620329198,0.29578641233180075,0.95070537708393787,null,22.916666666666611,null,0,22.827483061855773,null,22.827483061855773,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":167.21790040227367},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,159.61595316299247,4.6195713303384549,22.803087045817364,0,0,1,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,4.8102401429647657,6.3284065003563796,22.999999999999943,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":1.6735400737986073E-2},null,317.88279269585047,288.24923521904492,0.46121699577290087,53.315856186763483,0.96562540293047572,0.29572059942571938,0.95049384375757628,null,22.999999999999943,null,0,22.803087045817364,null,22.803087045817364,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":167.19045654942425},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,159.56274784527147,4.6155588663402405,22.778702652881165,0,0,1,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,4.7780803701868653,6.2928259475512887,23.083333333333275,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":1.663834373287762E-2},null,317.78702312395268,288.14988329359119,0.46108971143697819,53.28141927263033,0.96550651929875042,0.29565470713561137,0.95028205527811171,null,23.083333333333275,null,0,22.778702652881165,null,22.778702652881165,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":167.16301874833019},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,159.50956026265638,4.6115483138236488,22.754329876328065,0,0,1,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,4.7461325917947157,6.2574454412725782,23.166666666666607,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":1.6541849610151732E-2},null,317.69128547524554,288.05056816185692,0.46096245800816449,53.247003389591043,0.96538767529490255,0.29558873538706748,0.95007001140638048,null,23.166666666666607,null,0,22.754329876328065,null,22.754329876328065,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":167.13558699748546},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,159.4563904092355,4.6075396716843491,22.729968709446865,0,0,1,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,4.714395425556738,6.2222638567875039,23.24999999999994,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":1.6445915105370409E-2},null,317.59557973908795,287.95128980665913,0.46083523547830529,53.21260852462143,0.96526887090572244,0.29552268410563803,0.94985771190308954,null,23.24999999999994,null,0,22.729968709446865,null,22.729968709446865,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":167.10816129538458},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,159.4032382790991,4.6035329388192832,22.705619145534111,0,0,1,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,4.6828674981766634,6.1872800756869744,23.333333333333272,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":1.6350536973027744E-2},null,317.49990590484242,287.852048210828,0.46070804383925335,53.178234664706793,0.96515010611800545,0.29545655321683367,0.94964515652881787,null,23.333333333333272,null,0,22.705619145534111,null,22.705619145534111,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":167.08074164052235},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,159.3501038663394,4.599528114126664,22.681281177894057,0,0,1,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,4.6515474452361509,6.1524929858499879,23.416666666666604,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":1.6255711986440175E-2},null,317.40426396187496,287.7528433572067,0.46058088308286804,53.14388179684201,0.9650313809185509,0.29539034264612457,0.94943234504401475,null,23.416666666666604,null,0,22.681281177894057,null,22.681281177894057,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":167.05332803139405},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,159.29698716505061,4.595525196506002,22.656954799838854,0,0,1,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,4.6204339111378223,6.1179014814082846,23.499999999999936,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":1.6161436937637292E-2},null,317.30865389955517,287.65367522865154,0.46045375320101523,53.109549908031767,0.9649126952941629,0.29532405231894104,0.9492192772090009,null,23.499999999999936,null,0,22.656954799838854,null,22.656954799838854,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":167.02592046649528},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,159.24388816932893,4.5915241848580939,22.632640004688458,0,0,1,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,4.5895255490486004,6.0835044627111881,23.583333333333268,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":1.6067708637253313E-2},null,317.21307570725611,287.55454380803184,0.4603266541855674,53.075238985290468,0.9647940492316498,0.29525768216067338,0.94900595278396882,null,23.583333333333268,null,0,22.632640004688458,null,22.632640004688458,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":166.99851894432217},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,159.19080687327249,4.5875250780850081,22.608336785770572,0,0,1,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,4.5588210208434186,6.0493008362906489,23.6666666666666,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":1.5974523914419201E-2},null,317.11752937435455,287.45544907823,0.46019958602840372,53.040949015642127,0.96467544271782402,0.29519123209667142,0.94879237152898077,null,23.6666666666666,null,0,22.608336785770572,null,22.608336785770572,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":166.97112346337113},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,159.13774327098142,4.5835278750900708,22.584045136420528,0,0,1,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,4.5283189970492828,6.0152895148264856,23.749999999999932,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":1.5881879616655378E-2},null,317.02201489023059,287.35639102214128,0.46007254872141023,53.006679986120076,0.96455687573950311,0.29512470205224545,0.94857853320397201,null,23.749999999999932,null,0,22.584045136420528,null,22.584045136420528,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":166.94373402213898},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,159.08469735655777,4.579532574777927,22.559765049981671,0,0,1,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,4.4980181567897803,5.9814694171118177,23.833333333333265,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":1.5789772609765079E-2},null,316.926532244268,287.2573696226741,0.45994554225647899,52.972431883767825,0.96443834828350805,0.29505809195266525,0.94836443756874733,null,23.833333333333265,null,0,22.559765049981671,null,22.559765049981671,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":166.91635061912302},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,159.03166912410558,4.5755391760544573,22.535496519804866,0,0,1,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,4.4679171877297765,5.9478394680186932,23.916666666666597,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":1.5698199777728333E-2},null,316.83108142585411,287.1583848627497,0.45981856662550935,52.93820469563795,0.96431986033666517,0.29499140172316096,0.94815008438298454,null,23.916666666666597,null,0,22.535496519804866,null,22.535496519804866,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":166.88897325282085},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,158.97865856773089,4.5715476778268611,22.51123953924899,0,0,1,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,4.4380147860206547,5.9143985984639125,23.999999999999929,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":1.560715802259652E-2},null,316.73566242437965,287.05943672530242,0.45969162182040635,52.9039984087932,0.96420141188580444,0.29492463128892249,0.94793547340623163,null,23.999999999999929,null,0,22.51123953924899,null,22.51123953924899,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":166.86160192173057},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,158.92566568154166,4.5675580790035717,22.486994101680406,0,0,1,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,4.4083096562457129,5.8811457453750418,24.083333333333261,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":1.5516644264387593E-2},null,316.64027522923902,286.96052519327947,0.45956470783308256,52.869813010305364,0.96408300291776083,0.29485778057510009,0.94772060439790973,null,24.083333333333261,null,0,22.486994101680406,null,22.486994101680406,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":166.83423662435061},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,158.87269045964783,4.5635703784943153,22.462760200473351,0,0,1,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,4.3788005113660811,5.848079851656621,24.166666666666593,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":1.5426655440981863E-2},null,316.54491982983012,286.86165024964095,0.45943782465545646,52.835648487256151,0.96396463341937322,0.29479084950680351,0.94750547711730915,null,24.166666666666593,null,0,22.462760200473351,null,22.462760200473351,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":166.80687735917982},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,158.8197328961613,4.559584575210085,22.43853782900975,0,0,1,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,4.349486072666874,5.8151998661565525,24.249999999999925,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":1.5337188508018424E-2},null,316.44959621555438,286.76281187735998,0.4593109722794535,52.801504826736704,0.963846303377485,0.29472383800910301,0.94729009132359376,null,24.249999999999925,null,0,22.43853782900975,null,22.43853782900975,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":166.77952412471743},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,158.76679298519591,4.5556006680631471,22.41432698067927,0,0,1,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,4.3203650697037377,5.7825047436326926,24.333333333333258,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":1.5248240438792136E-2},null,316.3543043758167,286.66401005942237,0.45918415069700502,52.767382015847801,0.96372801277894404,0.29465674600702874,0.94707444677579822,null,24.333333333333258,null,0,22.41432698067927,null,22.41432698067927,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":166.75217691946307},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,158.7138707208675,4.5516186559670331,22.390127648879272,0,0,1,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,4.2914362402497117,5.749993444719621,24.41666666666659,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":1.5159808224151253E-2},null,316.25904430002555,286.56524477882692,0.45905735990004948,52.733280041699686,0.96360976161060263,0.29458957342557091,0.94685854323282914,null,24.41666666666659,null,0,22.390127648879272,null,22.390127648879272,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":166.72483574191682},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,158.66096609729388,4.5476385378365443,22.36593982701482,0,0,1,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,4.2626983302424497,5.7176649358955984,24.499999999999922,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":1.5071888872395609E-2},null,316.163815977593,286.46651601858537,0.45893059988053175,52.699198891412181,0.96349154985931718,0.29452232018967994,0.94664238045346483,null,24.499999999999922,null,0,22.36593982701482,null,22.36593982701482,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":166.69750059057912},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,158.60807910859478,4.5436603125877681,22.341763508498808,0,0,1,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,4.2341500937317944,5.6855181894497138,24.583333333333254,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":1.4984479409175423E-2},null,316.06861939793464,286.36782376172226,0.45880387063040284,52.665138552114826,0.96337337751194896,0.29445498622426636,0.94642595819635567,null,24.583333333333254,null,0,22.341763508498808,null,22.341763508498808,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":166.67017146395079},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,158.55520974889191,4.5396839791380179,22.317598686751566,0,0,1,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,4.2057902928275839,5.6535521834492091,24.666666666666586,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":1.4897576877390642E-2},null,315.97345455046951,286.26916799127486,0.45867717214162085,52.63109901094623,0.96325524455536327,0.29438757145420086,0.94620927622002382,null,24.666666666666586,null,0,22.317598686751566,null,22.317598686751566,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":166.64284836053309},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,158.50235801230895,4.5357095364059052,22.293445355201332,0,0,1,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,4.177617697647972,5.6217659017070005,24.749999999999918,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":1.4811178337090943E-2},null,315.87832142462014,286.17054869029329,0.45855050440614975,52.597080255054919,0.9631371509764296,0.29432007580431402,0.94599233428286267,null,24.749999999999918,null,0,22.293445355201332,null,22.293445355201332,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":166.61553127882763},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,158.44952389297151,4.5317369833112897,22.269303507283908,0,0,1,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,4.1496310862679051,5.5901583337493665,24.83333333333325,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":1.472528086537625E-2},null,315.78322000981279,286.07196584184044,0.45842386741596031,52.563082271598688,0.96301909676202235,0.294252499199397,0.94577513214313891,null,24.83333333333325,null,0,22.269303507283908,null,22.269303507283908,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":166.5882202173365},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,158.3967073850072,4.5277663187753134,22.245173136442904,0,0,1,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,4.1218292446680493,5.5587284747838295,24.916666666666583,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":1.4639881556297845E-2},null,315.68815029547699,285.97341942899209,0.45829726116302949,52.529105047745048,0.96290108189902002,0.29418484156420088,0.94555766955899034,null,24.916666666666583,null,0,22.245173136442904,null,22.245173136442904,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":166.56091517456207},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,158.34390848254554,4.5237975417203504,22.221054236129415,0,0,1,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,4.0942109666839412,5.5274753256672122,24.999999999999915,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":1.4554977520760079E-2},null,315.59311227104604,285.8749094348367,0.45817068563934116,52.495148570670722,0.9627831063743052,0.29411710282343689,0.94533994628842644,null,24.999999999999915,null,0,22.221054236129415,null,22.221054236129415,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":166.53361614900717},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,158.29112717971805,4.5198306510700572,22.196946799802326,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,4.0667750539555678,5.4963978928738761,25.083333333333247,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":1.447056588642261E-2},null,315.49810592595651,285.77643584247539,0.45804414083688505,52.461212827562036,0.96266517017476516,0.29404928290177668,0.94512196208932997,null,25.083333333333247,null,0,22.196946799802326,null,22.196946799802326,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":166.50632313917509},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,158.23836347065816,4.5158656457493356,22.172850820928094,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,4.0395203158771853,5.4654951884641365,25.166666666666579,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":1.4386643797603259E-2},null,315.40313124964871,285.67799863502211,0.45791762674765779,52.427297805614643,0.96254727328729195,0.2939813817238523,0.94490371671945605,null,25.166666666666579,null,0,22.172850820928094,null,22.172850820928094,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":166.47903614356943},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,158.18561734950129,4.5119025246843663,22.148766292980941,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,4.012445569547527,5.4347662300528565,25.249999999999911,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":1.430320841518137E-2},null,315.30818823156636,285.57959779560349,0.45779114336366189,52.39340349203394,0.96242941569878115,0.29391339921425552,0.94468520993643035,null,25.249999999999911,null,0,22.148766292980941,null,22.148766292980941,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":166.4517551606942},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,158.1328888103848,4.5079412868025592,22.124693209442562,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,3.9855496397202415,5.4042100407782225,25.333333333333243,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":1.4220256916501774E-2},null,315.21327686115666,285.48123330735882,0.45766469067690674,52.359529874034394,0.96231159739613303,0.29384533529753876,0.94446644149775227,null,25.333333333333243,null,0,22.124693209442562,null,22.124693209442562,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":166.42448018905384},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,158.080177847448,4.5039819310326079,22.100631563802459,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,3.9588313587547597,5.3738256492706782,25.416666666666575,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":1.4137786495279308E-2},null,315.11839712787042,285.38290515344016,0.45753826867940783,52.325676938840189,0.96219381836625251,0.29377718989821472,0.94424741116079336,null,25.416666666666575,null,0,22.100631563802459,null,22.100631563802459,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":166.39721122715318},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,158.02748445483218,4.5000244563044305,22.076581349557568,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,3.932289566567357,5.3436120896220594,25.499999999999908,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":1.405579436150387E-2},null,315.02354902116195,285.28461331701214,0.45741187736318734,52.291844673684608,0.9620760785960486,0.29370896294075638,0.94402811868279757,null,25.499999999999908,null,0,22.076581349557568,null,22.076581349557568,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":166.36994827349741},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,157.97480862668058,4.4960688615492375,22.052542560212686,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,3.9059231105826568,5.3135684013548765,25.58333333333324,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":1.397427774134602E-2},null,314.92873253048907,285.18635778125207,0.45728551672027318,52.258033065810764,0.96195837807243478,0.29364065434959696,0.94380856382088107,null,25.58333333333324,null,0,22.052542560212686,null,22.052542560212686,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":166.34269132659216},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,157.92215035713835,4.4921151456994508,22.028515189279968,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,3.8797308456852941,5.2836936293917889,25.666666666666572,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":1.3893233877063151E-2},null,314.83394764531306,285.08813852934986,0.4571591867427004,52.224242102470669,0.96184071678232896,0.29357226404913028,0.94358874633203338,null,25.666666666666572,null,0,22.028515189279968,null,22.028515189279968,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":166.31544038494343},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,157.86950964035265,4.4881633076887759,22.004499230279364,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,3.853711634172043,5.2539868240252385,25.749999999999904,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":1.3812660026906197E-2},null,314.73919435509879,284.98995554450806,0.45703288742250969,52.190471770926138,0.96172309471265305,0.29350379196371013,0.94336866597311519,null,25.749999999999904,null,0,22.004499230279364,null,22.004499230279364,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":166.28819544705766},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,157.81688647047253,4.484213346452143,21.980494676738278,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,3.8278643457041182,5.2244470408872639,25.833333333333236,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":1.3732553465026873E-2},null,314.64447264931459,284.89180880994178,0.45690661875174854,52.156722058448025,0.96160551185033372,0.29343523801765098,0.94314832250086122,null,25.833333333333236,null,0,21.980494676738278,null,21.980494676738278,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":166.26095651144163},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,157.76428084164905,4.4802652609257656,21.956501522191907,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,3.8021878572598995,5.195073340919472,25.916666666666568,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":1.3652911481385459E-2},null,314.54978251743233,284.79369830887885,0.4567803807224704,52.122992952316935,0.96148796818230176,0.29336660213522764,0.94292771567187816,null,25.916666666666568,null,0,21.956501522191907,null,21.956501522191907,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":166.23372357660256},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,157.71169274803518,4.476319050047068,21.932519760182803,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,3.776681053087823,5.1658647903431936,25.999999999999901,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":1.3573731381659114E-2},null,314.45512394892734,284.69562402455938,0.4566541733267353,52.089284439822393,0.96137046369549273,0.29329788424067538,0.94270684524264625,null,25.999999999999901,null,0,21.932519760182803,null,21.932519760182803,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":166.20649664104803},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,157.65912218378583,4.4723747127547231,21.908549384261114,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,3.7513428246596927,5.1368204606297949,26.083333333333233,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":1.3495010487150733E-2},null,314.36049693327851,284.59758594023623,0.45652799655660958,52.055596508263335,0.96125299837684564,0.29322908425818961,0.94248571096951694,null,26.083333333333233,null,0,21.908549384261114,null,21.908549384261114,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":166.17927570328607},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,157.6065691430579,4.468432247988698,21.884590387984847,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,3.7261720706242913,5.107939428471159,26.166666666666565,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":1.3416746134698326E-2},null,314.26590145996823,284.49958403917486,0.45640185040416548,52.021929144948473,0.96113557221330503,0.29316020211192673,0.9422643126087169,null,26.166666666666565,null,0,21.884590387984847,null,21.884590387984847,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":166.152060761825},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,157.55403362001022,4.4644916546901561,21.860642764919273,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,3.7011676967611429,5.079220775750338,26.249999999999897,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":1.3338935676584913E-2},null,314.17133751848246,284.4016183046532,0.45627573486148199,51.988282337195386,0.96101818519181881,0.2930912377260031,0.94204264991634357,null,26.249999999999897,null,0,21.860642764919273,null,21.860642764919273,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":166.12485181517371},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,157.50151560880354,4.4605529318015158,21.836706508637313,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,3.6763286159347355,5.0506635895123608,26.333333333333229,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":1.3261576480448962E-2},null,314.07680509831044,284.30368871996137,0.45614964992064377,51.954656072331062,0.96090083729933962,0.29302219102449578,0.94182072264836869,null,26.333333333333229,null,0,21.836706508637313,null,21.836706508637313,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":166.09764886184132},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,157.4490151036006,4.4566160782664452,21.812781612719455,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,3.6516537480489641,5.0222669619352178,26.416666666666561,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":1.3184665929195321E-2},null,313.98230418894514,284.20579526840237,0.45602359557374228,51.92105033769181,0.96078352852282478,0.2929530619314426,0.94159853056063725,null,26.416666666666561,null,0,21.812781612719455,null,21.812781612719455,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":166.07045190033742},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,157.39653209856607,4.4526810930298417,21.788868070753672,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,3.6271420200018536,4.9940299903009944,26.499999999999893,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":1.3108201420906698E-2},null,313.88783477988295,284.10793793329151,0.45589757181287516,51.887465120623176,0.96066625884923529,0.29288385037084136,0.94137607340886598,null,26.499999999999893,null,0,21.788868070753672,null,21.788868070753672,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":166.04326092917199},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,157.34406658786656,4.4487479750378682,21.76496587633563,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,3.6027923656406315,4.9659517769671799,26.583333333333226,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":1.3032180368755626E-2},null,313.79339686062389,284.01011669795662,0.45577157863014595,51.8539004084802,0.96054902826553734,0.29281455626665098,0.94115335094864661,null,26.583333333333226,null,0,21.76496587633563,null,21.76496587633563,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":166.01607594685541},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,157.2916185656706,{"$f":"V383*T383/3.413","v":4.4448167232378895},{"$f":"D383*F$23/1000000-F$32/1000","v":21.741075023068287},0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$38)^B383","v":0},3.5786037257169769,4.9380314293381256,26.666666666666558,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":1.2956600200916943E-2},null,313.69899042067112,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":283.9123315457378},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.45564561601766462},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":51.820356188626846},0.96043183675870025,{"$f":"(1.1-0.1*U383^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.29274517954279039},0.94093036293544219,null,26.666666666666558,null,0,21.741075023068287,null,21.741075023068287,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":165.98889695189845},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.74999999999989,157.23918802614872,4.4408873365785526,21.717195504562408,0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,3.5545750478427149,4.9102680598366764,26.74999999999989,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":1.2881458360480807E-2},null,{"$f":"C384*1.8+32-F$20","v":313.60461544953176},283.81458245998778,0.45551968396754716,51.786832448436741,{"$f":"((Q384+460)/(F$24*1.8+32+460))","v":0.960314684315699},0.29267572012313964,{"$f":"V384/V$59","v":0.94070710912459088},null,{"$f":"B384","v":26.74999999999989},null,0,21.717195504562408,null,21.717195504562408,{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":165.96172394281226},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},{"$f":"IF($AG384=8,$AH384,0)","v":0}]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":26.833333333333222},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":157.18677496347334},4.4369598140096826,21.693327314435908,{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":3.5307052864455963},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":4.8826607858759523},{"$f":"IF(J385<1, B385,N384)","v":26.833333333333222},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":1.2806752305366169E-2},null,313.51027193671604,283.71686942407143,0.4553937824719162,51.75332917529218,0.96019757092351177,0.29260617793153887,0.9404835892713026,null,26.833333333333222,null,{"$f":"IF(AA384>0,AA384,IF(K385=0,0,B385))","v":0},{"$f":"IF(AA384>0,AB384,E385)","v":21.693327314435908},null,{"$f":"IF(B385<=AD$59,E385,AD384)","v":21.693327314435908},{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":165.93455691810846},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.916666666666554,157.13437937181885,4.4330341544824137,21.669470446314659,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,3.5069934027256,4.8552087298312872,26.916666666666554,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":1.2732479508234799E-2},null,313.41595987173798,283.61919242136639,0.45526791152289992,51.719846356585435,0.9600804965691222,0.29253655289178943,0.94025980313066271,null,26.916666666666554,null,0,21.669470446314659,null,21.669470446314659,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":165.90739587629892},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,157.0820012453616,4.4291103569490513,21.645624893831652,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,3.4834383646112514,4.827911019012336,26.999999999999886,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":1.2658637456405766E-2},null,313.32167924411493,283.52155143526232,0.45514207111263327,51.686383979717363,0.95996346123951737,0.29246684492765274,0.94003575045762788,null,26.999999999999886,null,0,21.645624893831652,null,21.645624893831652,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":165.88024081589603},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,157.02964057827981,4.4251884203631748,21.621790650627617,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,3.4600391467164506,4.8007667856353278,27.083333333333218,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":1.2585223651770438E-2},null,313.22743004336769,283.42394644916135,0.45501626123325667,51.652942032098451,0.95984646492168912,0.29239705396285121,0.93981143100702957,null,27.083333333333218,null,0,21.621790650627617,null,21.621790650627617,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":165.85309173541253},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,156.97729736475372,4.421268343679575,21.597967710350652,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,3.4367947302974198,4.7737751667954811,27.166666666666551,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":1.2512235610707974E-2},null,313.13321225902075,283.32637744647803,0.45489048187691739,51.619520501148173,0.95972950760263342,0.29232717992106777,0.93958684453357255,null,27.166666666666551,null,0,21.597967710350652,null,21.597967710350652,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":165.82594863336161},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,156.92497159896547,4.4173501258542913,21.574156066656439,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,3.4137041032100219,4.7469353044395737,27.249999999999883,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":1.2439670864001301E-2},null,313.03902588060191,283.22884441063923,0.45476473303576836,51.586119374295379,0.95961258926935078,0.29225722272594623,0.93936199079183558,null,27.249999999999883,null,0,21.574156066656439,null,21.574156066656439,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":165.79881150825673},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,156.87266327509914,4.4134337658445508,21.550355713207875,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,3.3907662598672532,4.7202463453386603,27.333333333333215,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":1.2367526956753569E-2},null,312.94487089764249,283.13134732508382,0.45463901470196899,51.552738638977644,0.95949570990884581,0.29218718230109086,0.93913686953627051,null,27.333333333333215,null,0,21.550355713207875,null,21.550355713207875,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":165.77168035861189},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,156.82037238734077,4.4095192626088844,21.526566643675785,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,3.3679802011971867,4.6937074410609556,27.416666666666547,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":1.2295801448305122E-2},null,312.85074729967744,283.03388617326357,0.45451332686768442,51.519378282642521,0.95937886950812779,0.29211705857006698,0.93891148052120377,null,27.416666666666547,null,0,21.526566643675785,null,21.526566643675785,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":165.74455518294135},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,156.76809892987833,4.4056066151069828,21.502788851738046,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,3.3453449346009281,4.6673177479448595,27.499999999999879,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":1.2224491912150909E-2},null,312.75665507624507,282.93646093864197,0.45438766952508625,51.486038292746002,0.9592620680542101,0.29204685145640036,0.93868582350083485,null,27.499999999999879,null,0,21.502788851738046,null,21.502788851738046,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":165.71743597975987},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,156.71584289690171,4.4016958222997991,21.479022331080198,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,3.3228594739110759,4.6410764270721341,27.583333333333211,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":1.2153595935858403E-2},null,312.6625942168871,282.83907160469499,0.45426204266635173,51.452718656753632,0.95914530553411015,0.29197656088357754,0.93845989822923714,null,27.583333333333211,null,0,21.479022331080198,null,21.479022331080198,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":165.6903227475826},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,156.66360428260273,4.3977868831494931,21.455267075395124,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,3.3005228393503021,4.6149826442412429,27.666666666666544,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":1.2083111120985984E-2},null,312.56856471114895,282.74171815491087,0.45413644628366479,51.419419362139848,0.9590285819348503,0.29190618677504615,0.93823370446035903,null,27.666666666666544,null,0,21.455267075395124,null,21.455267075395124,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":165.66321548492499},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,156.61138308117521,4.3938797966194691,21.431523078383254,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,3.2783340574902802,4.5890355699408234,27.749999999999876,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":1.2013035083001803E-2},null,312.47456654857939,282.64440057279006,0.45401088036921489,51.38614039638847,0.95891189724345682,0.2918357290542144,0.93800724194802199,null,27.749999999999876,null,0,21.431523078383254,null,21.431523078383254,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":165.63611419030298},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,156.55917928681481,4.3899745616743528,21.407790333752452,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,3.2562921612108235,4.5632343793233234,27.833333333333208,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":1.1943365451203119E-2},null,312.38059971873071,282.54711884184525,0.45388534491519772,51.352881746992409,0.95879525144696065,0.29176518764445142,0.93778051044592203,null,27.833333333333208,null,0,21.407790333752452,null,21.407790333752452,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":165.60901886223286},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,156.5069928937192,4.3860711772799625,21.384068835217835,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,3.2343961896592797,4.5375782521787764,27.91666666666654,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":1.1874099868636077E-2},null,312.28666421115861,282.44987294560121,0.45375983991381541,51.319643401453362,0.95867864453239648,0.29169456246908709,0.93755350970762896,null,27.91666666666654,null,0,21.384068835217835,null,21.384068835217835,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":165.58192949923136},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,156.45482389608796,4.3821696424033876,21.360358576502236,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,3.2126451882102764,4.5120663729087287,27.999999999999872,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":1.1805235992015984E-2},null,312.19276001542238,282.35266286759509,0.4536343653572753,51.286425347282687,0.95856207648680392,0.29162385345141228,0.93732623948658733,null,27.999999999999872,null,0,21.360358576502236,null,21.360358576502236,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":165.55484609981548},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,156.4026722881226,4.378269956012887,21.336659551335597,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,3.1910382084255695,4.4866979305003101,28.083333333333204,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":1.1736771491648035E-2},null,312.09888712108472,282.25548859137592,0.45350892123779152,51.253227572000242,0.95844554729722653,0.29155306051467861,0.93709869953611535,null,28.083333333333204,null,0,21.336659551335597,null,21.336659551335597,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":165.52776866250281},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,156.35053806402658,4.3743721170779857,21.31297175345555,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,3.1695743080143215,4.4614721185004536,28.166666666666536,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":1.1668704051348504E-2},null,312.00504551771189,282.15835010050534,0.45338350754758394,51.220050063135545,0.95832905695071235,0.29148218358209876,0.93687088960940612,null,28.166666666666536,null,0,21.31297175345555,null,21.31297175345555,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":165.50069718581113},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,156.29842121800525,4.3704761245693895,21.289295176606917,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,3.148252550793476,4.436388134990259,28.249999999999869,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":1.1601031368366365E-2},null,311.91123519487348,282.06124737855669,0.45325812427887835,51.18689280822673,0.95821260543431364,0.29141122257684615,0.93664280945952672,null,28.249999999999869,null,0,21.289295176606917,null,21.289295176606917,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":165.47363166825875},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,156.24632174426591,4.3665819774590489,21.265629814542066,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,3.1270720066485085,4.4114451825594996,28.333333333333201,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":1.1533751153305417E-2},null,311.8174561421427,281.96418040911561,0.45313277142390651,51.153755794821308,0.95809619273508706,0.29134017742205537,0.93641445883941921,null,28.333333333333201,null,0,21.265629814542066,null,21.265629814542066,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":165.44657210836434},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,156.19423963701783,4.3626896747201052,21.241975661020618,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,3.106031751494339,4.3866424682812708,28.416666666666533,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":1.1466861130046808E-2},null,311.72370834909611,281.86714917577979,0.4530074489749063,51.120639010475571,0.95797981884009364,0.29126904804082177,0.93618583750189954,null,28.416666666666533,null,0,21.241975661020618,null,21.241975661020618,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":165.41951850464696},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,156.14217489047218,4.3587992153269388,21.218332709809715,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,3.0851308672365705,4.3619792036867882,28.499999999999865,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":1.1400359035672056E-2},null,311.62999180531398,281.7701536621592,0.4528821569241217,51.087542442755137,0.95786348373639851,0.29119783435620183,0.93595694519965889,null,28.499999999999865,null,0,21.218332709809715,null,21.218332709809715,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":165.39247085562602},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,156.09012749884204,4.354910598255131,21.194700954683789,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,3.0643684417329058,4.3374546047403157,28.583333333333197,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":1.1334242620386469E-2},null,311.53630650037974,281.67319385187574,0.45275689526380247,51.054466079234487,0.95774718741107134,0.29112653629121299,0.93572778168526272,null,28.583333333333197,null,0,21.194700954683789,null,21.194700954683789,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":165.36542915982142},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,156.03809745634243,4.3510238224814817,21.171080389424702,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,3.0437435687548664,4.3130678918142484,28.666666666666529,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":1.126850964744305E-2},null,311.44265242388042,281.5762697285632,0.45263166398620391,51.02140990749723,0.95763092985118581,0.29105515376883356,0.93549834671115106,null,28.666666666666529,null,0,21.171080389424702,null,21.171080389424702,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":165.33839341575339},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,155.98608475719033,4.3471388869839958,21.147471007821611,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,3.0232553479497124,4.2888182896643245,28.749999999999861,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":1.1203157893066827E-2},null,311.34902956540662,281.47938127586781,0.45250646308358811,50.988373915135895,0.95751471104382035,0.29098368671200314,0.93526864002963916,null,28.749999999999861,null,0,21.147471007821611,null,21.147471007821611,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":165.31136362194249},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,155.93408939560462,4.3432557907418969,21.123872803671109,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,3.0029028848026496,4.2647050274049789,28.833333333333194,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":1.1138185146379613E-2},null,311.25543791455237,281.38252847744758,0.45238129254822257,50.955358089752082,0.95739853097605743,0.29091213504362234,0.93503866139291714,null,28.833333333333194,null,0,21.123872803671109,null,21.123872803671109,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":165.28433977690983},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,155.88211136580608,4.3393745327356026,21.100285770777013,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,2.982685290599226,4.2407273384848416,28.916666666666526,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":1.1073589209325215E-2},null,311.16187746091498,281.28571131697248,0.45225615237238082,50.922362418956283,0.95728238963498347,0.2908404986865526,0.93480841055304931,null,28.916666666666526,null,0,21.100285770777013,null,21.100285770777013,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":165.25732187917677},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,155.83015066201747,4.3354951119467726,21.076709902950711,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,2.962601682388049,4.2168844606623672,28.999999999999858,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":1.1009367896595077E-2},null,311.06834819409551,281.18892977812476,0.45213104254834213,50.889386890368286,0.95716628700769002,0.2907687775636168,0.93457788726197577,null,28.999999999999858,null,0,21.076709902950711,null,21.076709902950711,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":165.23030992726513},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,155.77820727846347,4.331617527358242,21.053145194010728,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,2.942651182943631,4.1931756359816017,29.08333333333319,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":1.0945519035554343E-2},null,310.97485010369832,281.09218384459837,0.45200596306839191,50.85643149161649,0.95705022308127252,0.290696971597599,0.93434709127151194,null,29.08333333333319,null,0,21.053145194010728,null,21.053145194010728,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":165.20330391969713},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,155.72628120937065,4.3277417779540492,21.0295916377829,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,2.9228329207295567,4.1696001107480907,29.166666666666522,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":1.0882040466168362E-2},null,310.88138317933124,280.99547350009931,0.45188091392482155,50.823496210338334,0.95693419784283018,0.29062508071124371,0.93411602233334645,null,29.166666666666522,null,0,21.0295916377829,null,21.0295916377829,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":165.17630385499533},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,155.67437244896755,4.323867862719478,21.006049228100629,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,2.9031460298619001,4.146157135504918,29.249999999999854,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":1.0818930040929606E-2},null,310.78794741060563,280.8987987283457,0.45175589510992775,50.790581034180548,0.95681821127946742,0.29055310482725749,0.93388468019904547,null,29.249999999999854,null,0,21.006049228100629,null,21.006049228100629,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":165.14930973168273},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,155.62248099148457,4.3199957806409763,20.982517958804404,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,2.8835896500727709,4.1228459650088816,29.333333333333186,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":1.0756185624785026E-2},null,310.69454278713624,280.80215951306747,0.45163090661601391,50.75768595079839,0.95670226337829256,0.2904810438683077,0.93365306462004949,null,29.333333333333186,null,0,20.982517958804404,null,20.982517958804404,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":165.12232154828277},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,155.57060683115407,4.3161255307062136,20.95899782374212,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,2.8641629266742052,4.0996658582067989,29.416666666666519,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":1.069380509506382E-2},null,310.60116929854138,280.70555583800638,0.45150594843538838,50.724810947856298,0.95658635412641801,0.29040889775702272,0.93342117534767344,null,29.416666666666519,null,0,20.95899782374212,null,20.95899782374212,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":165.09533930331912},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.499999999999851,155.51874996221036,4.312257111904052,20.935488816768927,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,2.8448650105222262,4.0766160782119547,29.499999999999851,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":1.063178634140562E-2},null,310.50782693444268,280.60898768691629,0.45138102056036622,50.691956013027522,0.95647048351096065,0.29033666641599232,0.93318901213310845,null,29.499999999999851,null,0,20.935488816768927,null,20.935488816768927,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":165.06836299531599},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,155.46691037888962,4.3083905232245696,20.911990931747376,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,2.825695057981167,4.0536958922806727,29.583333333333183,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":1.05701272656891E-2},null,310.41451568446536,280.51245504356285,0.45125612298326767,50.659121133994347,0.95635465151904198,0.29026434976776783,0.93295657472742199,null,29.583333333333183,null,0,20.911990931747376,null,20.911990931747376,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":165.04139262279796},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,155.41508807542999,4.3045257636590302,20.888504162547207,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,2.8066522308881852,4.030904571789022,29.666666666666515,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":1.0508825781960994E-2},null,310.32123553823806,280.41595789172368,0.45113125569641921,50.626306298447901,0.9562388581377872,0.29019194773486123,0.93272386288155507,null,29.666666666666515,null,0,20.888504162547207,null,20.888504162547207,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":165.01442818428993},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,155.36328304607153,4.3006628321998948,20.865028503045441,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,2.7877356965180309,4.0082413922096523,29.749999999999847,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":1.0447879816365529E-2},null,310.22798648539282,280.31949621518805,0.45100641869215286,50.593511494088091,0.95612310335432626,0.29011946023974633,0.93249087634632577,null,29.749999999999847,null,0,20.865028503045441,null,20.865028503045441,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":164.98746967831724},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,155.31149528505617,4.2968017278408341,20.841563947126456,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,2.7689446275480574,3.9857056330887692,29.833333333333179,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":1.0387287307074262E-2},null,310.13476851556516,280.22306999775736,0.45088161196280663,50.560736708623978,0.95600738715579292,0.29004688720485772,0.93225761487242642,null,29.833333333333179,null,0,20.841563947126456,null,20.841563947126456,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":164.96051710340566},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,155.25972478662783,4.292942449576727,20.81811048868197,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,2.7502782020234182,3.9632965780232192,29.916666666666512,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":1.0327046204216333E-2},null,310.04158161839416,280.12667922324482,0.45075683550072421,50.527981929773489,0.95589170952932589,0.28997422855259186,0.93202407821042677,null,29.916666666666512,null,0,20.81811048868197,null,20.81811048868197,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":164.93357045808128},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,155.20797154503228,4.2890849964036075,20.794668121610712,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,2.7317356033224733,3.9410135146377301,29.999999999999844,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":1.0267154469809112E-2},null,309.94842578352217,280.03032387547512,0.45063208929825505,50.49524714526305,0.9557760704620677,0.28990148420530626,0.9317902661107712,null,29.999999999999844,null,0,20.794668121610712,null,20.794668121610712,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":164.90662974087061},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,{"$f":"V424*T424/3.413","v":4.2852293673187427},{"$f":"D424*F$23/1000000-F$32/1000","v":20.771236839818918},{"$f":"IF(B424>F$48-5,0,IF(C424 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,{"$f":"I424/(1+$F$38)^B424","v":0},0,0,30,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":309.85530100059515},{"$f":"R$9*$Q424^6+S$9*$Q424^5+T$9*$Q424^4+U$9*$Q424^3+V$9*$Q424^2+W$9*$Q424+X$9","v":279.93400393828523},{"$f":"R$10*$Q424^6+S$10*$Q424^5+T$10*$Q424^4+U$10*$Q424^3+V$10*$Q424^2+W$10*$Q424+X$10","v":0.45050737334775459},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":50.462532342828382},{"$f":"((Q424+460)/(F$24*1.8+32+460))","v":0.95566046994116505},0.28982865408531977,{"$f":"V424/V$59","v":0.93155617832378002},null,{"$f":"B424","v":30},null,{"$f":"IF(AA423>0,AA423,IF(K424=0,0,B424))","v":0},{"$f":"IF(AA423>0,AB423,E424)","v":20.771236839818918},null,{"$f":"IF(B424<=AD$59,E424,AD423)","v":20.771236839818918},{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":164.87969495030057},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":164.85290856078052},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":164.82626934922484},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":164.79977610595168},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":164.77342763449968},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":164.74722275144794},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":164.7211602862389},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":164.69523908100388},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":164.66945799039175},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":164.64381588140017},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":164.61831163320963},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":164.59294413702011},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":164.56771229589043},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":164.5426150245801},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":164.51765124939377},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":164.49281990802805},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":164.46811994942087},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":164.44355033360318},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":164.41911003155295},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":164.39479802505156},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":164.37061330654231},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":164.34655487899133},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":164.3226217557505},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,{"$f":"(1.1-0.1*U447^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28982865408531977},0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":164.29881296042262},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":164.27512752672857},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},{"$f":"IF($AG448=8,$AH448,0)","v":0}]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":30},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":155.15623555451728},4.2852293673187427,20.771236839818918,0,{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":30},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":164.25156449837661},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":164.22812292893366},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":164.20480188169867},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":164.18160042957768},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":164.15851765496117},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":164.13555264960289},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":164.1127045145009},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":164.08997235978012},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":164.06735530457692},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":164.04485247692526},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":164.02246301364463},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":164.00018606022974},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":163.97802077074175},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":163.95596630770117},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":163.93402184198251},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":163.91218655271021},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":163.89045962715636},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":163.86884026063993},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":163.8473276564273},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":163.82592102563441},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":163.80461958713045},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":163.78342256744267},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":163.76232920066289},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":163.74133872835523},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":163.72045039946511},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":163.69966347022981},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":163.67897720409005},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":163.65839087160316},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":163.63790375035717},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":163.61751512488641},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":163.59722428658816},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":163.57703053364062},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":163.55693317092195},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":163.53693150993053},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":163.51702486870624},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":163.49721257175321},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":163.47749394996305},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":163.45786834053982},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":163.43833508692566},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,{"$f":"V488*T488/3.413","v":4.2852293673187427},{"$f":"D488*F$23/1000000-F$32/1000","v":20.771236839818918},{"$f":"IF(B488>F$48-5,0,IF(C488 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,{"$f":"I488/(1+$F$38)^B488","v":0},0,0,30,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":309.85530100059515},{"$f":"R$9*$Q488^6+S$9*$Q488^5+T$9*$Q488^4+U$9*$Q488^3+V$9*$Q488^2+W$9*$Q488+X$9","v":279.93400393828523},{"$f":"R$10*$Q488^6+S$10*$Q488^5+T$10*$Q488^4+U$10*$Q488^3+V$10*$Q488^2+W$10*$Q488+X$10","v":0.45050737334775459},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":50.462532342828382},{"$f":"((Q488+460)/(F$24*1.8+32+460))","v":0.95566046994116505},0.28982865408531977,{"$f":"V488/V$59","v":0.93155617832378002},null,{"$f":"B488","v":30},null,{"$f":"IF(AA487>0,AA487,IF(K488=0,0,B488))","v":0},{"$f":"IF(AA487>0,AB487,E488)","v":20.771236839818918},null,{"$f":"IF(B488<=AD$59,E488,AD487)","v":20.771236839818918},{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":163.4188935387275},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":163.39954305164505},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":163.38028298739943},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":163.36111271366312},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":163.34203160399068},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":163.32303903775059},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":163.30413440005793},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":163.28531708170794},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":163.26658647911074},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":163.24794199422661},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":163.22938303450252},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":163.21090901280917},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":163.19251934737929},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":163.17421346174635},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":163.15599078468446},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":163.13785075014894},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":163.11979279721766},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":163.10181637003322},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":163.08392091774601},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":163.06610589445788},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":163.04837075916652},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":163.03071497571094},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":163.01313801271721},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,{"$f":"(1.1-0.1*U511^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28982865408531977},0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":162.99563934354526},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":162.9782184462363},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},{"$f":"IF($AG512=8,$AH512,0)","v":0}]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":30},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":155.15623555451728},4.2852293673187427,20.771236839818918,0,{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":30},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":162.96087480346088},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":162.94360790246765},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":162.92641723503289},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":162.90930229741059},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":162.89226259028337},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":162.87529761871369},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":162.85840689209618},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":162.84158992411022},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":162.8248462326732},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":162.8081753398946},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":162.79157677203042},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":162.77505005943843},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":162.75859473653361},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":162.74221034174479},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":162.72589641747118},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":162.70965251003994},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":162.6934781696641},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":162.67737295040098},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":162.66133641011123},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":162.6453681104185},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":162.62946761666922},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":162.61363449789349},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":162.59786832676585},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":162.58216867956699},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":162.56653513614586},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":162.55096727988192},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":162.53546469764845},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":162.52002697977579},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,{"$f":"IF(ROUND(F$48-B541,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":162.50465372001534},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":162.48934451550389},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.771236839818918,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.771236839818918,null,20.771236839818918,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":162.47409896672843},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":4134.9400430646683},{"$f":"SUM(M63:M543)","v":4638.828514280729},{"$f":"N543","v":30},{"$f":"SUM(O63:O543)","v":12.608963995651742}]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":50},{"$f":"W12","v":18.110910990000001},3.6074901572348994E-2,"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AB554:AB1035)","v":{"$error":"#DIV/0!"}},null,{"$f":"MIN(AD554:AD1034)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AE554:AE1034)","v":{"$error":"#DIV/0!"}}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":175},{"$f":"V554*T554/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D554*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":{"$error":"#DIV/0!"}},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":{"$error":"#DIV/0!"}},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38)^B554","v":8.3333333333333329E-2},null,{"$f":"C554*1.8+32-H$20","v":345.57407700246404},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":317.14119963734396},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.49755963940680259},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":63.673072351772646},{"$f":"((Q554+460)/(H$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U554^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E554-E63","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":162.50008631327051},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F554+G554)=0,0,B554)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=1,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=2,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=3,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=4,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=5,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=6,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=7,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=8,$AH554,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":174.94166666666666},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J555<1, B555,N554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":345.46907700246402},317.03098480518406,0.49742348611796061,63.632295696922171,{"$f":"((Q555+460)/(H$24*1.8+32+460))","v":0.99986965816925155},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA554>0,AB554,E555)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F555+G555)=0,0,B555)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=1,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=2,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=3,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=4,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=5,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=6,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=7,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=8,$AH555,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J556<1, B556,N555)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA555>0,AA555,IF(K556=0,0,B556))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA555>0,AB555,E556)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B556<=AD$59,E556,AD555)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.25,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B557<=AD$59,E557,AD556)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.33333333333333331,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.41666666666666663,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.49999999999999994,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.58333333333333326,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.66666666666666663,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.83333333333333337,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.91666666666666674,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.0833333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.1666666666666665,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.2499999999999998,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.333333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.4166666666666663,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.4999999999999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.5833333333333328,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.6666666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.7499999999999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.8333333333333326,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.9166666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.9999999999999991,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.0833333333333326,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.1666666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.2499999999999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.333333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.4166666666666665,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.5,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.5833333333333335,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.666666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.7500000000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.8333333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.9166666666666674,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.0000000000000009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.0833333333333344,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.1666666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.2500000000000013,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.3333333333333348,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.4166666666666683,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.5000000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.5833333333333353,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.6666666666666687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.7500000000000022,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.8333333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.9166666666666692,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.0000000000000027,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.0833333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.1666666666666687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.2500000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.3333333333333348,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.4166666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.5000000000000009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.5833333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.666666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA609>0,AA609,IF(K610=0,0,B610))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA610>0,AA610,IF(K611=0,0,B611))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.833333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.9166666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.9999999999999991,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.0833333333333321,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.1666666666666652,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.2499999999999982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.3333333333333313,{"$error":"#DIV/0!"},{"$f":"V618*T618/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D618*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I618/(1+$H$38)^B618","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U618^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E618-E127","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.4166666666666643,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B619>H$48-5,0,IF(C619 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q619+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F619+G619)=0,0,B619)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=1,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=2,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=3,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=4,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=5,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=6,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=7,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=8,$AH619,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J620<1, B620,N619)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA619>0,AB619,E620)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.5833333333333304,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B621<=AD$59,E621,AD620)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.6666666666666634,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.7499999999999964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.8333333333333295,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.9166666666666625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.9999999999999956,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.0833333333333286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.1666666666666616,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.2499999999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.3333333333333277,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.4166666666666607,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.4999999999999938,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.5833333333333268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.6666666666666599,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.7499999999999929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.8333333333333259,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.916666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.999999999999992,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.083333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.1666666666666581,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.2499999999999911,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.3333333333333242,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.4166666666666572,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.4999999999999902,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.5833333333333233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.6666666666666563,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.7499999999999893,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.8333333333333224,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.9166666666666554,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.9999999999999885,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.0833333333333215,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.1666666666666554,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.2499999999999893,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.3333333333333233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.4166666666666572,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.4999999999999911,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.583333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.666666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.7499999999999929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.8333333333333268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.9166666666666607,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.9999999999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.0833333333333286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.1666666666666625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.2499999999999964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.3333333333333304,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.4166666666666643,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.4999999999999982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.5833333333333321,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.6666666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.8333333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.9166666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.000000000000002,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.083333333333336,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA674>0,AA674,IF(K675=0,0,B675))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.16666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.250000000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.333333333333337,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.416666666666671,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.500000000000005,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.583333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.666666666666673,{"$error":"#DIV/0!"},{"$f":"V682*T682/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D682*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I682/(1+$H$38)^B682","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U682^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E682-E191","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.750000000000007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B683>H$48-5,0,IF(C683 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q683+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F683+G683)=0,0,B683)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=1,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=2,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=3,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=4,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=5,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=6,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=7,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=8,$AH683,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J684<1, B684,N683)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA683>0,AB683,E684)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.916666666666675,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B685<=AD$59,E685,AD684)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.000000000000009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.083333333333343,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.166666666666677,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.250000000000011,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.333333333333345,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.416666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.500000000000012,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.583333333333346,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.66666666666668,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.750000000000014,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.833333333333348,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.916666666666682,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.000000000000016,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.08333333333335,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.166666666666684,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.250000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.333333333333352,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.416666666666686,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.50000000000002,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.583333333333353,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.666666666666687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.750000000000021,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.833333333333355,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.916666666666689,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.000000000000023,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.083333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.166666666666691,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.250000000000025,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.333333333333359,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.416666666666693,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.500000000000027,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.583333333333361,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.666666666666694,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.750000000000028,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.833333333333362,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.916666666666696,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.00000000000003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.083333333333364,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.166666666666698,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.250000000000032,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.333333333333366,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.4166666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.500000000000034,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.583333333333368,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.666666666666702,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.750000000000036,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.833333333333369,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.916666666666703,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.000000000000037,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.083333333333371,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.166666666666705,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.250000000000039,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.333333333333373,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.416666666666707,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA738>0,AA738,IF(K739=0,0,B739))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.500000000000041,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.583333333333375,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.666666666666709,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.750000000000043,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.833333333333377,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.91666666666671,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.000000000000043,{"$error":"#DIV/0!"},{"$f":"V746*T746/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D746*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I746/(1+$H$38)^B746","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U746^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E746-E255","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.083333333333375,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B747>H$48-5,0,IF(C747 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q747+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F747+G747)=0,0,B747)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=1,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=2,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=3,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=4,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=5,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=6,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=7,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=8,$AH747,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J748<1, B748,N747)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA747>0,AB747,E748)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.250000000000039,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B749<=AD$59,E749,AD748)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.333333333333371,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.416666666666703,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.500000000000036,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.583333333333368,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.6666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.750000000000032,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.833333333333364,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.916666666666696,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.000000000000028,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA757>0,AB757,E758)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.083333333333361,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA758>0,AB758,E759)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.166666666666693,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.250000000000025,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.333333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.416666666666689,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.500000000000021,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.583333333333353,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.666666666666686,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.750000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.83333333333335,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.916666666666682,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.000000000000014,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.083333333333346,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.166666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.250000000000011,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.333333333333343,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.416666666666675,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.500000000000007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.583333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.666666666666671,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.750000000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.833333333333336,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.916666666666668,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.083333333333332,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.166666666666664,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.249999999999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.333333333333329,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.416666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.499999999999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.583333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.666666666666657,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.749999999999989,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.833333333333321,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.916666666666654,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.999999999999986,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.083333333333318,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.16666666666665,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.249999999999982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.333333333333314,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.416666666666647,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.499999999999979,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.583333333333311,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.666666666666643,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.749999999999975,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA802>0,AA802,IF(K803=0,0,B803))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.833333333333307,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.916666666666639,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.999999999999972,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.083333333333304,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.166666666666636,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.249999999999968,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.3333333333333,{"$error":"#DIV/0!"},{"$f":"V810*T810/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D810*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I810/(1+$H$38)^B810","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U810^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E810-E319","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.416666666666632,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B811>H$48-5,0,IF(C811 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q811+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F811+G811)=0,0,B811)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=1,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=2,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=3,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=4,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=5,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=6,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=7,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=8,$AH811,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J812<1, B812,N811)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.583333333333297,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B813<=AD$59,E813,AD812)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.666666666666629,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.749999999999961,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.833333333333293,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.916666666666625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.999999999999957,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.08333333333329,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.166666666666622,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.249999999999954,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.333333333333286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.416666666666618,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA822>0,AB822,E823)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.49999999999995,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.583333333333282,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.666666666666615,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.749999999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.833333333333279,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.916666666666611,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.999999999999943,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.083333333333275,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.166666666666607,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.24999999999994,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.333333333333272,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.416666666666604,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.499999999999936,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.583333333333268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.6666666666666,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.749999999999932,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.833333333333265,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.916666666666597,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.999999999999929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.083333333333261,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.166666666666593,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.249999999999925,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.333333333333258,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.41666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.499999999999922,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.583333333333254,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.666666666666586,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.749999999999918,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.83333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.916666666666583,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.999999999999915,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.083333333333247,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.166666666666579,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.249999999999911,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.333333333333243,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.416666666666575,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.499999999999908,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.58333333333324,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.666666666666572,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.749999999999904,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.833333333333236,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.916666666666568,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.999999999999901,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.083333333333233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA866>0,AA866,IF(K867=0,0,B867))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.166666666666565,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.249999999999897,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.333333333333229,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.416666666666561,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.499999999999893,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.583333333333226,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.666666666666558,{"$error":"#DIV/0!"},{"$f":"V874*T874/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D874*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I874/(1+$H$38)^B874","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U874^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E874-E383","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.74999999999989,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B875>H$48-5,0,IF(C875 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q875+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F875+G875)=0,0,B875)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=1,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=2,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=3,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=4,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=5,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=6,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=7,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=8,$AH875,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J876<1, B876,N875)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.916666666666554,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B877<=AD$59,E877,AD876)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.999999999999886,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.083333333333218,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.166666666666551,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.249999999999883,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.333333333333215,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.416666666666547,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.499999999999879,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.583333333333211,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.666666666666544,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.749999999999876,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA886>0,AB886,E887)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.833333333333208,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.91666666666654,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.999999999999872,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.083333333333204,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.166666666666536,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.249999999999869,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.333333333333201,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.416666666666533,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.499999999999865,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.583333333333197,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.666666666666529,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.749999999999861,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.833333333333194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.916666666666526,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.999999999999858,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.08333333333319,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.166666666666522,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.249999999999854,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.333333333333186,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.416666666666519,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.499999999999851,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.583333333333183,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.666666666666515,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.749999999999847,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.833333333333179,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.916666666666512,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.999999999999844,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$f":"V915*T915/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D915*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(B915>H$48-5,0,IF(C915 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I915/(1+$H$38)^B915","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$f":"R$9*$Q915^6+S$9*$Q915^5+T$9*$Q915^4+U$9*$Q915^3+V$9*$Q915^2+W$9*$Q915+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q915^6+S$10*$Q915^5+T$10*$Q915^4+U$10*$Q915^3+V$10*$Q915^2+W$10*$Q915+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":{"$error":"#DIV/0!"}},{"$f":"((Q915+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"E915-E424","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(AA914>0,AA914,IF(K915=0,0,B915))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA914>0,AB914,E915)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B915<=AD$59,E915,AD914)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U938^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F939+G939)=0,0,B939)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AG939=8,$AH939,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$f":"V979*T979/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D979*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(B979>H$48-5,0,IF(C979 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I979/(1+$H$38)^B979","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$f":"R$9*$Q979^6+S$9*$Q979^5+T$9*$Q979^4+U$9*$Q979^3+V$9*$Q979^2+W$9*$Q979+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q979^6+S$10*$Q979^5+T$10*$Q979^4+U$10*$Q979^3+V$10*$Q979^2+W$10*$Q979+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":{"$error":"#DIV/0!"}},{"$f":"((Q979+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"E979-E488","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(AA978>0,AA978,IF(K979=0,0,B979))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA978>0,AB978,E979)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B979<=AD$59,E979,AD978)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U1002^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AG1003=8,$AH1003,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B1034>H$48-5,0,IF(C1034 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"E1034-E543","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K554:K1034)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L554:L1034)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(M554:M1034)","v":{"$error":"#DIV/0!"}},{"$f":"N1034","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O554:O1034)","v":12.608963995651742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1036=0,0,B1036)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-04-21"]
[null,null,"Modified replacement calculation; added max temp decline calc",null,null,null,null,null,null,null,"2009-07-16"]
[null,null,"Changed links to input for new user interface",null,null,null,null,null,null,null,"2010-09-17"]

{"sheet":"DrwDwn Summary","index":28,"n_rows":98,"n_cols":21,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life",{"$f":"'EERE COE'!D7","v":30},{"$f":"'EERE COE'!D151","v":30}]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:",{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,null,null,null,null,null,"Utilization Factor",{"$f":"'EERE COE'!D10","v":0.95}]
[null,null,null,"Reference","Improved",null,null,null,"Conversion System:",{"$f":"'Input A1'!T398","v":"Binary"},null,null,null,null,null,null,"UF decline rate",{"$f":"'EERE COE'!D40","v":1.3873037964901136E-2}]
[null,null,"Binary",{"$f":"'LCOE Binary'!Q71","v":43662.332956091297},{"$f":"'LCOE Binary'!R71","v":48824.62914428104},null,null,null,null,null,null,null,null,null,null,null,"discount rate",{"$f":"'EERE COE'!D8","v":7.0000000000000007E-2}]
[null,null,"Flash",{"$f":"'LCOE Flash'!Q71","v":43662.332956091297},{"$f":"'LCOE Flash'!R71","v":48824.62914428104},null,null,null,null,null,null,null,null,null,null,null,"power sales",{"$f":"'Summary A1'!H279","v":30}]
[]
[null,"REFERENCE SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",D5,D4)","v":43662.332956091297},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Binary Avg Pwr- fracture system","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output","yr","EOY Output","Mid yr output","declining UF","EOY Output","Mid yr output","declining UF"]
[null,0,{"$f":"('Reservoir B1'!E63)","v":29.999999999999993},null,null,null,{"$f":"('Reservoir F1'!E63)","v":30.003032100977663},null,null,null,null,{"$f":"'Reservoir B1'!E63","v":29.999999999999993},{"$f":"'Reservoir F1'!E63","v":30.003032100977663},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E63,'Reservoir B1'!E63)","v":29.999999999999993},0,{"$f":"N9/R$5","v":0.99999999999999978},{"$f":"C9/30","v":0.99999999999999978},{"$f":"(Q9)","v":0.99999999999999978},{"$f":"(P9*8760*$R$2)/(1+$R$4)^$O9","v":8321.9999999999982},{"$f":"(Q9*8760*$R$2)/(1+$R$4)^$O9","v":8321.9999999999982},8321.9999999999982]
[null,{"$f":"IF(R$1<B9+1,R$1,0.5)","v":0.5},{"$f":"IF(R$1=B10,'Reservoir B1'!E63,AVERAGE('Reservoir B1'!E63:E74))","v":29.858080373800988},{"$f":"SUM('Reservoir B1'!I63:I74)","v":0},{"$f":"AVERAGE('Reservoir B2'!E65:E76)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I65:I76)","v":{"$error":"#VALUE!"}},{"$f":"IF(R1=B10, 'Reservoir F1'!E63,AVERAGE('Reservoir F1'!E63:E74))","v":29.849963474922674},{"$f":"SUM('Reservoir F1'!I63:I74)","v":0},null,{"$f":"IF($J$3=\"Flash\",G10,IF($J$2=\"Annual Decline Rate\",C10,E10))","v":29.858080373800988},{"$f":"IF($J$3=\"Flash\",H10,IF($J$2=\"Annual Decline Rate\",D10,F10))*K$7","v":0},{"$f":"'Reservoir B1'!E75","v":29.689748390187141},{"$f":"'Reservoir F1'!E75","v":29.66942165247621},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E75,'Reservoir B1'!E75)","v":29.689748390187141},1,{"$f":"N10/R$5","v":0.98965827967290465},{"$f":"C10/30","v":0.99526934579336623},{"$f":"R$9/(1+R$3)^O10","v":0.98631678973064696},{"$f":"(P10*8760*$R$2)/(1+$R$4)^$O10","v":7697.13663872702},{"$f":"(Q10*8760*$R$2)/(1+$R$4)^$O10","v":7740.7770987779368},7671.1479664845274]
[null,{"$f":"IF(R$1<B10+1,R$1,B10+1)","v":1.5},{"$f":"IF(R$1=B11,'Reservoir B1'!E75,AVERAGE('Reservoir B1'!E75:E86))","v":29.54630271655078},{"$f":"SUM('Reservoir B1'!I75:I86)","v":0},{"$f":"AVERAGE('Reservoir B2'!E77:E88)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I77:I88)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2=B11, 'Reservoir F1'!E75,AVERAGE('Reservoir F1'!E75:E86))","v":29.517258132922677},{"$f":"SUM('Reservoir F1'!I75:I86)","v":0},null,{"$f":"IF(J$3=\"Flash\",G11,IF(J$2=\"Annual Decline Rate\",C11,E11))","v":29.54630271655078},{"$f":"IF($J$3=\"Flash\",H11,IF($J$2=\"Annual Decline Rate\",D11,F11))*K$7","v":0},{"$f":"'Reservoir B1'!E87","v":29.376190990712189},{"$f":"'Reservoir F1'!E87","v":29.33778315413182},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E87,'Reservoir B1'!E87)","v":29.376190990712189},2,0.97920636635707292,0.98487675721835932,{"$f":"R$9/(1+R$3)^O11","v":0.97282080970456952},{"$f":"(P11*8760*$R$2)/(1+$R$4)^$O11","v":7117.6132245816752},{"$f":"(Q11*8760*$R$2)/(1+$R$4)^$O11","v":7158.8299183956551},{"$f":"(R11*8760*$R$2)/(1+$R$4)^$O11","v":7071.1981643474783}]
[null,{"$f":"IF(R$1<B11+1,R$1,B11+1)","v":2.5},{"$f":"IF(R$1=B12,'Reservoir B1'!E87,AVERAGE('Reservoir B1'!E87:E98))","v":29.231279287421817},{"$f":"SUM('Reservoir B1'!I87:I98)","v":0},{"$f":"AVERAGE('Reservoir B2'!E89:E100)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I89:I100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R3=B12, 'Reservoir F1'!E87,AVERAGE('Reservoir F1'!E87:E98))","v":29.186517593552111},{"$f":"SUM('Reservoir F1'!I87:I98)","v":0},null,29.231279287421817,0,{"$f":"'Reservoir B1'!E99","v":29.059458359081873},{"$f":"'Reservoir F1'!E99","v":29.008101048720498},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E99,'Reservoir B1'!E99)","v":29.059458359081873},3,0.96864861196939578,0.97437597624739392,0.95950949801097984,6580.2537125711597,6619.1610207403419,6518.1696009424759]
[null,3.5,{"$f":"IF(R$1=B13,'Reservoir B1'!E99,AVERAGE('Reservoir B1'!E99:E110))","v":28.9131396566837},{"$f":"SUM('Reservoir B1'!I99:I110)","v":0},{"$f":"AVERAGE('Reservoir B2'!E101:E112)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I101:I112)","v":{"$error":"#VALUE!"}},{"$f":"IF(R4=B13, 'Reservoir F1'!E99,AVERAGE('Reservoir F1'!E99:E110))","v":28.857726394113342},{"$f":"SUM('Reservoir F1'!I99:I110)","v":0},null,28.9131396566837,0,{"$f":"'Reservoir B1'!E111","v":28.739678903430566},{"$f":"'Reservoir F1'!E111","v":28.680359984808128},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E111,'Reservoir B1'!E111)","v":28.739678903430566},4,0.95798929678101885,0.96377132188945669,0.94638032779425441,6082.0958158177782,6118.8048175124204,6008.3926315153985]
[null,4.5,{"$f":"IF(R$1=B14,'Reservoir B1'!E111,AVERAGE('Reservoir B1'!E111:E122))","v":28.592011256869991},{"$f":"SUM('Reservoir B1'!I111:I122)","v":0},{"$f":"AVERAGE('Reservoir B2'!E113:E124)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I113:I124)","v":{"$error":"#VALUE!"}},{"$f":"IF(R5=B14, 'Reservoir F1'!E111,AVERAGE('Reservoir F1'!E111:E122))","v":28.530869276564292},{"$f":"SUM('Reservoir F1'!I111:I122)","v":0},null,28.592011256869991,0,{"$f":"'Reservoir B1'!E123","v":28.416978907860212},{"$f":"'Reservoir F1'!E123","v":28.354544814284182},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E123,'Reservoir B1'!E123)","v":28.416978907860212},5,0.9472326302620071,0.95306704189566638,0.93343080677426649,5620.377328332951,5654.9956404796831,5538.4846091191985]
[null,5.5,{"$f":"IF(R$1=B15,'Reservoir B1'!E123,AVERAGE('Reservoir B1'!E123:E134))","v":28.268019407995894},{"$f":"SUM('Reservoir B1'!I123:I134)","v":0},{"$f":"AVERAGE('Reservoir B2'!E125:E136)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I125:I136)","v":{"$error":"#VALUE!"}},{"$f":"IF(R6=B15, 'Reservoir F1'!E123,AVERAGE('Reservoir F1'!E123:E134))","v":28.205931185074434},{"$f":"SUM('Reservoir F1'!I123:I134)","v":0},null,28.268019407995894,0,{"$f":"'Reservoir B1'!E135","v":28.091482557514212},{"$f":"'Reservoir F1'!E135","v":28.030640589943637},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E135,'Reservoir B1'!E135)","v":28.091482557514212},6,0.93638275191714038,0.94226731359986315,0.92065847677328272,5192.5232616595422,5225.154921479897,5105.3274389149974]
[null,6.5,{"$f":"IF(R$1=B16,'Reservoir B1'!E135,AVERAGE('Reservoir B1'!E135:E146))","v":27.941287342511512},{"$f":"SUM('Reservoir B1'!I135:I146)","v":0},{"$f":"AVERAGE('Reservoir B2'!E137:E148)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I137:I148)","v":{"$error":"#VALUE!"}},{"$f":"IF(R7=B16, 'Reservoir F1'!E135,AVERAGE('Reservoir F1'!E135:E146))","v":27.882897263627182},{"$f":"SUM('Reservoir F1'!I135:I146)","v":0},null,27.941287342511512,0,{"$f":"'Reservoir B1'!E147","v":27.763311963388539},{"$f":"'Reservoir F1'!E147","v":27.708632563113838},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E147,'Reservoir B1'!E147)","v":27.763311963388539},7,0.92544373211295128,0.93137624475038372,0.9080609132493318,4796.1337526036859,4826.8791378829983,4706.0468879200253]
[null,7.5,{"$f":"IF(R$1=B17,'Reservoir B1'!E147,AVERAGE('Reservoir B1'!E147:E158))","v":27.611936229993944},{"$f":"SUM('Reservoir B1'!I147:I158)","v":0},{"$f":"AVERAGE('Reservoir B2'!E149:E160)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I149:I160)","v":{"$error":"#VALUE!"}},{"$f":"IF(R8=B17, 'Reservoir F1'!E147,AVERAGE('Reservoir F1'!E147:E158))","v":27.561752853667475},{"$f":"SUM('Reservoir F1'!I147:I158)","v":0},null,27.611936229993944,0,{"$f":"'Reservoir B1'!E159","v":27.43258718688444},{"$f":"'Reservoir F1'!E159","v":27.388506181325774},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E159,'Reservoir B1'!E159)","v":27.43258718688444},8,0.91441957289614806,0.92039787433313147,0.89563572483596066,4428.9727009596627,4457.928483017834,4337.9935129113846]
[null,8.5,{"$f":"IF(R$1=B18,'Reservoir B1'!E159,AVERAGE('Reservoir B1'!E159:E170))","v":27.280085201582775},{"$f":"SUM('Reservoir B1'!I159:I170)","v":0},{"$f":"AVERAGE('Reservoir B2'!E161:E172)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I161:I172)","v":{"$error":"#VALUE!"}},{"$f":"IF(R9=B18, 'Reservoir F1'!E159,AVERAGE('Reservoir F1'!E159:E170))","v":27.242483491792964},{"$f":"SUM('Reservoir F1'!I159:I170)","v":0},null,27.280085201582775,0,{"$f":"'Reservoir B1'!E171","v":27.099426264105638},{"$f":"'Reservoir F1'!E171","v":27.070247086028715},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E171,'Reservoir B1'!E171)","v":27.099426264105638},9,0.90331420880352131,0.90933617338609252,0.8833805528882861,4088.9570978118109,4116.2162226907285,3998.7250799318972]
[null,9.5,{"$f":"IF(R$1=B19,'Reservoir B1'!E171,AVERAGE('Reservoir B1'!E171:E182))","v":26.945851374161908},{"$f":"SUM('Reservoir B1'!I171:I182)","v":0},{"$f":"AVERAGE('Reservoir B2'!E173:E184)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I173:I184)","v":{"$error":"#VALUE!"}},{"$f":"IF(R10=B19, 'Reservoir F1'!E171,AVERAGE('Reservoir F1'!E171:E182))","v":26.9250749074873},{"$f":"SUM('Reservoir F1'!I171:I182)","v":0},null,26.945851374161908,0,{"$f":"'Reservoir B1'!E183","v":26.763945229904472},{"$f":"'Reservoir F1'!E183","v":26.753841110345434},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E183,'Reservoir B1'!E183)","v":26.763945229904472},10,0.89213150766348237,0.89819504580539689,0.87129307103525855,3774.1470066670813,3799.7987005390464,3685.9903587419208]
[null,10.5,{"$f":"IF(R$1=B20,'Reservoir B1'!E183,AVERAGE('Reservoir B1'!E183:E194))","v":26.609349874292125},{"$f":"SUM('Reservoir B1'!I183:I194)","v":0},{"$f":"AVERAGE('Reservoir B2'!E185:E196)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I185:I196)","v":{"$error":"#VALUE!"}},{"$f":"IF(R11=B20, 'Reservoir F1'!E183,AVERAGE('Reservoir F1'!E183:E194))","v":26.609513020894401},{"$f":"SUM('Reservoir F1'!I183:I194)","v":0},null,26.609349874292125,0,{"$f":"'Reservoir B1'!E195","v":26.426258141680961},{"$f":"'Reservoir F1'!E195","v":26.439274276868538},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E195,'Reservoir B1'!E195)","v":26.426258141680961},11,0.88087527138936539,0.88697832914307084,0.85937098473805296,3482.7361613212647,3506.865956564508,3397.7141846845298]
[null,11.5,{"$f":"IF(R$1=B21,'Reservoir B1'!E195,AVERAGE('Reservoir B1'!E195:E206))","v":26.270693861897428},{"$f":"SUM('Reservoir B1'!I195:I206)","v":0},{"$f":"AVERAGE('Reservoir B2'!E197:E208)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I197:I208)","v":{"$error":"#VALUE!"}},{"$f":"IF(R12=B21, 'Reservoir F1'!E195,AVERAGE('Reservoir F1'!E195:E206))","v":26.295783940632177},{"$f":"SUM('Reservoir F1'!I195:I206)","v":0},null,26.270693861897428,0,{"$f":"'Reservoir B1'!E207","v":26.08647710293674},{"$f":"'Reservoir F1'!E207","v":26.126532795494679},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E207,'Reservoir B1'!E207)","v":26.08647710293674},12,0.86954923676455798,0.87568979539658087,0.84761203085450132,3213.0431459845604,3235.7329247698876,3131.9836888414293]
[null,12.5,{"$f":"IF(R$1=B22,'Reservoir B1'!E207,AVERAGE('Reservoir B1'!E207:E218))","v":25.929994553708365},{"$f":"SUM('Reservoir B1'!I207:I218)","v":0},{"$f":"AVERAGE('Reservoir B2'!E209:E220)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I209:I220)","v":{"$error":"#VALUE!"}},{"$f":"IF(R13=B22, 'Reservoir F1'!E207,AVERAGE('Reservoir F1'!E207:E218))","v":25.98387396164453},{"$f":"SUM('Reservoir F1'!I207:I218)","v":0},null,25.929994553708365,0,{"$f":"'Reservoir B1'!E219","v":25.74471228658787},{"$f":"'Reservoir F1'!E219","v":25.815603061297328},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E219,'Reservoir B1'!E219)","v":25.74471228658787},13,0.85815707621959569,0.86433315179027881,0.83601397720948589,2963.5031247827537,2984.8311773733617,2887.0356051091849]
[null,13.5,{"$f":"IF(R$1=B23,'Reservoir B1'!E219,AVERAGE('Reservoir B1'!E219:E230))","v":25.587361246465878},{"$f":"SUM('Reservoir B1'!I219:I230)","v":0},{"$f":"AVERAGE('Reservoir B2'!E221:E232)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I221:I232)","v":{"$error":"#VALUE!"}},{"$f":"IF(R14=B23, 'Reservoir F1'!E219,AVERAGE('Reservoir F1'!E219:E230))","v":25.673769563090371},{"$f":"SUM('Reservoir F1'!I219:I230)","v":0},null,25.587361246465878,0,{"$f":"'Reservoir B1'!E231","v":25.40107195804066},{"$f":"'Reservoir F1'!E231","v":25.506471652434733},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E231,'Reservoir B1'!E231)","v":25.40107195804066},14,0.84670239860135532,0.85291204154886258,0.82457462217121069,2732.6600893032728,2752.7011845918973,2661.2445699713721]
[null,14.5,{"$f":"IF(R$1=B24,'Reservoir B1'!E231,AVERAGE('Reservoir B1'!E231:E242))","v":25.242901339888775},{"$f":"SUM('Reservoir B1'!I231:I242)","v":0},{"$f":"AVERAGE('Reservoir B2'!E233:E244)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I233:I244)","v":{"$error":"#VALUE!"}},{"$f":"IF(R15=B24, 'Reservoir F1'!E231,AVERAGE('Reservoir F1'!E231:E242))","v":25.365457406268224},{"$f":"SUM('Reservoir F1'!I231:I242)","v":0},null,25.242901339888775,0,{"$f":"'Reservoir B1'!E243","v":25.055662498031772},{"$f":"'Reservoir F1'!E243","v":25.199125328093931},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E243,'Reservoir B1'!E243)","v":25.055662498031772},15,0.8351887499343924,0.84143004466295912,0.81329179423326992,2519.1595943669322,2537.985060464237,2453.1123373292339]
[null,15.5,{"$f":"IF(R$1=B25,'Reservoir B1'!E243,AVERAGE('Reservoir B1'!E243:E254))","v":24.896720359407698},{"$f":"SUM('Reservoir B1'!I243:I254)","v":0},{"$f":"AVERAGE('Reservoir B2'!E245:E256)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I245:I256)","v":{"$error":"#VALUE!"}},{"$f":"IF(R16=B25, 'Reservoir F1'!E243,AVERAGE('Reservoir F1'!E243:E254))","v":25.058924332575728},{"$f":"SUM('Reservoir F1'!I243:I254)","v":0},null,24.896720359407698,0,{"$f":"'Reservoir B1'!E255","v":24.70858842523667},{"$f":"'Reservoir F1'!E255","v":24.893551026468273},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E255,'Reservoir B1'!E255)","v":24.70858842523667},16,0.82361961417455565,0.82989067864692323,0.80216335160243679,2321.7419536742855,2339.4197666222985,2261.2578368254344]
[null,16.5,{"$f":"IF(R$1=B26,'Reservoir B1'!E255,AVERAGE('Reservoir B1'!E255:E266))","v":24.548921978668446},{"$f":"SUM('Reservoir B1'!I255:I266)","v":0},{"$f":"AVERAGE('Reservoir B2'!E257:E268)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I257:I268)","v":{"$error":"#VALUE!"}},{"$f":"IF(R17=B26, 'Reservoir F1'!E255,AVERAGE('Reservoir F1'!E255:E266))","v":24.754157361502262},{"$f":"SUM('Reservoir F1'!I255:I266)","v":0},null,24.548921978668446,0,{"$f":"'Reservoir B1'!E267","v":24.359952418650124},{"$f":"'Reservoir F1'!E267","v":24.589735862767981},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E267,'Reservoir B1'!E267)","v":24.359952418650124},17,0.81199841395500416,0.81829739928894818,0.7911871817920918,2139.2358683967495,2155.8307473143641,2084.4080096924577]
[null,17.5,{"$f":"IF(R$1=B27,'Reservoir B1'!E267,AVERAGE('Reservoir B1'!E267:E278))","v":24.199608041808006},{"$f":"SUM('Reservoir B1'!I267:I278)","v":0},{"$f":"AVERAGE('Reservoir B2'!E269:E280)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I269:I280)","v":{"$error":"#VALUE!"}},{"$f":"IF(R18=B27, 'Reservoir F1'!E267,AVERAGE('Reservoir F1'!E267:E278))","v":24.451143688654053},{"$f":"SUM('Reservoir F1'!I267:I278)","v":0},null,24.199608041808006,0,{"$f":"'Reservoir B1'!E279","v":24.00985533973904},{"$f":"'Reservoir F1'!E279","v":24.287667127262097},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E279,'Reservoir B1'!E279)","v":24.00985533973904},18,0.80032851132463467,0.80665360139360021,0.780361201221214,1970.5524631555259,1986.1259703325368,1921.389361316554]
[null,18.5,{"$f":"IF(R$1=B28,'Reservoir B1'!E279,AVERAGE('Reservoir B1'!E279:E290))","v":23.848878585505513},{"$f":"SUM('Reservoir B1'!I279:I290)","v":0},{"$f":"AVERAGE('Reservoir B2'!E281:E292)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I281:I292)","v":{"$error":"#VALUE!"}},{"$f":"IF(R19=B28, 'Reservoir F1'!E279,AVERAGE('Reservoir F1'!E279:E290))","v":24.149870683810509},{"$f":"SUM('Reservoir F1'!I279:I290)","v":0},null,23.848878585505513,0,{"$f":"'Reservoir B1'!E291","v":23.658396254372647},{"$f":"'Reservoir F1'!E291","v":23.987332283351545},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E291,'Reservoir B1'!E291)","v":23.658396254372647},19,0.78861320847908822,0.79496261951685043,0.76968335481885941,1814.6797051557944,1829.2903497988648,1771.1201744638897]
[null,19.5,{"$f":"IF(R$1=B29,'Reservoir B1'!E291,AVERAGE('Reservoir B1'!E291:E302))","v":23.496831860811067},{"$f":"SUM('Reservoir B1'!I291:I302)","v":0},{"$f":"AVERAGE('Reservoir B2'!E293:E304)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I293:I304)","v":{"$error":"#VALUE!"}},{"$f":"IF(R20=B29, 'Reservoir F1'!E291,AVERAGE('Reservoir F1'!E291:E302))","v":23.850325889010648},{"$f":"SUM('Reservoir F1'!I291:I302)","v":0},null,23.496831860811067,0,{"$f":"'Reservoir B1'!E303","v":23.305672454533052},{"$f":"'Reservoir F1'!E303","v":23.688718965671193},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E303,'Reservoir B1'!E303)","v":23.305672454533052},20,{"$f":"N29/R$5","v":0.77685574848443506},0.78322772869370227,0.75915161563405198,1670.6771835174036,1684.3805280188963,1632.6033314994463]
[null,20.5,{"$f":"IF(R$1=B30,'Reservoir B1'!E303,AVERAGE('Reservoir B1'!E303:E314))","v":23.143564354754911},{"$f":"SUM('Reservoir B1'!I303:I314)","v":0},{"$f":"AVERAGE('Reservoir B2'!E305:E316)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I305:I316)","v":{"$error":"#VALUE!"}},{"$f":"IF(R21=B30, 'Reservoir F1'!E303,AVERAGE('Reservoir F1'!E303:E314))","v":23.552497016668614},{"$f":"SUM('Reservoir F1'!I303:I314)","v":0},null,23.143564354754911,0,{"$f":"'Reservoir B1'!E315","v":22.951779479804628},{"$f":"'Reservoir F1'!E315","v":23.391814978221309},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E315,'Reservoir B1'!E315)","v":22.951779479804628},21,0.76505931599348764,0.77145214515849703,0.74876398445101244,1537.6712270667704,1550.5199948173115,1504.919697970181]
[null,21.5,{"$f":"IF(R$1=B31,'Reservoir B1'!E315,AVERAGE('Reservoir B1'!E315:E326))","v":22.789170811739776},{"$f":"SUM('Reservoir B1'!I315:I326)","v":0},{"$f":"AVERAGE('Reservoir B2'!E317:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I317:I328)","v":{"$error":"#VALUE!"}},{"$f":"IF(R22=B31, 'Reservoir F1'!E315,AVERAGE('Reservoir F1'!E315:E326))","v":23.256371947717597},{"$f":"SUM('Reservoir F1'!I315:I326)","v":0},null,22.789170811739776,0,{"$f":"'Reservoir B1'!E327","v":22.596811138651802},{"$f":"'Reservoir F1'!E327","v":23.096608292525723},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E327,'Reservoir B1'!E327)","v":22.596811138651802},22,0.75322703795506007,0.75963902705799258,0.73851848940965081,1414.850340029225,1426.8945239278505,1387.2220236489381]
[null,22.5,{"$f":"IF(R$1=B32,'Reservoir B1'!E327,AVERAGE('Reservoir B1'!E327:E338))","v":22.433744254718615},{"$f":"SUM('Reservoir B1'!I327:I338)","v":0},{"$f":"AVERAGE('Reservoir B2'!E329:E340)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I329:I340)","v":{"$error":"#VALUE!"}},{"$f":"IF(R23=B32, 'Reservoir F1'!E327,AVERAGE('Reservoir F1'!E327:E338))","v":22.961938729780503},{"$f":"SUM('Reservoir F1'!I327:I338)","v":0},null,22.433744254718615,0,{"$f":"'Reservoir B1'!E339","v":22.240859529479941},{"$f":"'Reservoir F1'!E339","v":22.803087045817364},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E339,'Reservoir B1'!E339)","v":22.240859529479941},23,0.74136198431599809,0.74779147515728717,0.72841318563125379,1301.4609361837647,1312.7479071190351,1278.7293205692267]
[null,23.5,{"$f":"IF(R$1=B33,'Reservoir B1'!E339,AVERAGE('Reservoir B1'!E339:E350))","v":22.077376006160097},{"$f":"SUM('Reservoir B1'!I339:I350)","v":0},{"$f":"AVERAGE('Reservoir B2'!E341:E352)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I341:I352)","v":{"$error":"#VALUE!"}},{"$f":"IF(R24=B33, 'Reservoir F1'!E339,AVERAGE('Reservoir F1'!E339:E350))","v":22.669185575367212},{"$f":"SUM('Reservoir F1'!I339:I350)","v":0},null,22.077376006160097,0,{"$f":"'Reservoir B1'!E351","v":21.884015061487467},{"$f":"'Reservoir F1'!E351","v":22.51123953924899},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E351,'Reservoir B1'!E351)","v":21.884015061487467},24,0.72946716871624895,0.73591253353866992,0.71844615484929231,1196.8033531178953,1207.3779677987955,1178.721680746067]
[null,24.5,{"$f":"IF(R$1=B34,'Reservoir B1'!E351,AVERAGE('Reservoir B1'!E351:E362))","v":21.720155708804537},{"$f":"SUM('Reservoir B1'!I351:I362)","v":0},{"$f":"AVERAGE('Reservoir B2'!E353:E364)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I353:I364)","v":{"$error":"#VALUE!"}},{"$f":"IF(R25=B34, 'Reservoir F1'!E351,AVERAGE('Reservoir F1'!E351:E362))","v":22.378100860097035},{"$f":"SUM('Reservoir F1'!I351:I362)","v":0},null,21.720155708804537,0,{"$f":"'Reservoir B1'!E363","v":21.526366475309231},{"$f":"'Reservoir F1'!E363","v":22.221054236129415},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E363,'Reservoir B1'!E363)","v":21.526366475309231},25,0.71754554917697433,0.72400519029348454,0.70861550504528148,1100.2281292459434,1110.1328368556137,1086.535499195676]
[null,25.5,{"$f":"IF(R$1=B35,'Reservoir B1'!E363,AVERAGE('Reservoir B1'!E363:E374))","v":21.362171346212182},{"$f":"SUM('Reservoir B1'!I363:I374)","v":0},{"$f":"AVERAGE('Reservoir B2'!E365:E376)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I365:I376)","v":{"$error":"#VALUE!"}},{"$f":"IF(R26=B35, 'Reservoir F1'!E363,AVERAGE('Reservoir F1'!E363:E374))","v":22.088673120945469},{"$f":"SUM('Reservoir F1'!I363:I374)","v":0},null,21.362171346212182,0,{"$f":"'Reservoir B1'!E375","v":21.168000863452249},{"$f":"'Reservoir F1'!E375","v":21.932519760182803},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E375,'Reservoir B1'!E375)","v":21.168000863452249},26,0.70560002878174166,0.7120723782070727,0.69891937008962313,1011.1325272332961,1020.4074744620697,1001.5590705561359]
[null,26.5,{"$f":"IF(R$1=B36,'Reservoir B1'!E375,AVERAGE('Reservoir B1'!E375:E386))","v":21.003509263106153},{"$f":"SUM('Reservoir B1'!I375:I386)","v":0},{"$f":"AVERAGE('Reservoir B2'!E377:E388)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I377:I388)","v":{"$error":"#VALUE!"}},{"$f":"IF(R27=B36, 'Reservoir F1'!E375,AVERAGE('Reservoir F1'!E375:E386))","v":21.800891054514612},{"$f":"SUM('Reservoir F1'!I375:I386)","v":0},null,21.003509263106153,0,{"$f":"'Reservoir B1'!E387","v":20.809003690529877},{"$f":"'Reservoir F1'!E387","v":21.645624893831652},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E387,'Reservoir B1'!E387)","v":20.809003690529877},27,0.69363345635099594,0.70011697543687179,0.68935590938736324,928.95728840192908,937.64042248978308,923.2285300902231]
[null,27.5,{"$f":"IF(R$1=B37,'Reservoir B1'!E387,AVERAGE('Reservoir B1'!E387:E398))","v":20.644254185512839},{"$f":"SUM('Reservoir B1'!I387:I398)","v":0},{"$f":"AVERAGE('Reservoir B2'!E389:E400)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I389:I400)","v":{"$error":"#VALUE!"}},{"$f":"IF(R28=B37, 'Reservoir F1'!E387,AVERAGE('Reservoir F1'!E387:E398))","v":21.514743515326412},{"$f":"SUM('Reservoir F1'!I387:I398)","v":0},null,20.644254185512839,0,{"$f":"'Reservoir B1'!E399","v":20.449458813291606},{"$f":"'Reservoir F1'!E399","v":21.360358576502236},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E399,'Reservoir B1'!E399)","v":20.449458813291606},28,0.68164862710972018,0.68814180618376131,0.67992330752879493,853.18360357976633,861.31077306379927,851.02411213675975]
[null,28.5,{"$f":"IF(R$1=B38,'Reservoir B1'!E399,AVERAGE('Reservoir B1'!E399:E410))","v":20.284489240700818},{"$f":"SUM('Reservoir B1'!I399:I410)","v":0},{"$f":"AVERAGE('Reservoir B2'!E401:E412)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I401:I412)","v":{"$error":"#VALUE!"}},{"$f":"IF(R29=B38, 'Reservoir F1'!E399,AVERAGE('Reservoir F1'!E399:E410))","v":21.230219514137577},{"$f":"SUM('Reservoir F1'!I399:I410)","v":0},null,20.284489240700818,0,{"$f":"'Reservoir B1'!E411","v":20.089448500454992},{"$f":"'Reservoir F1'!E411","v":21.076709902950711},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E411,'Reservoir B1'!E411)","v":20.089448500454992},29,0.66964828334849968,0.67614964135669398,0.67061977394484451,783.33028670079875,790.93533962057597,784.46670118327393]
[null,29.5,{"$f":"IF(R$1=B39,'Reservoir B1'!E411,AVERAGE('Reservoir B1'!E411:E422))","v":19.924295976921215},{"$f":"SUM('Reservoir B1'!I411:I422)","v":0},{"$f":"AVERAGE('Reservoir B2'!E413:E424)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I413:I424)","v":{"$error":"#VALUE!"}},{"$f":"IF(R30=B39, 'Reservoir F1'!E411,AVERAGE('Reservoir F1'!E411:E422))","v":20.94730821627574},{"$f":"SUM('Reservoir F1'!I411:I422)","v":0},null,19.924295976921215,0,{"$f":"'Reservoir B1'!E423","v":19.729053452337986},{"$f":"'Reservoir F1'!E423","v":20.794668121610712},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E423,'Reservoir B1'!E423)","v":19.729053452337986},30,0.65763511507793282,0.66414319923070719,0.66144354256717153,718.95113826410716,726.06601762848129,723.11465267446533]
[null,30,{"$f":"IF(R$1=B40,'Reservoir B1'!E423,AVERAGE('Reservoir B1'!E423:E434))","v":19.729053452337986},{"$f":"SUM('Reservoir B1'!I423:I434)","v":0},{"$f":"AVERAGE('Reservoir B2'!E425)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I425)","v":{"$error":"#VALUE!"}},{"$f":"IF(R31=B40, 'Reservoir F1'!E423,AVERAGE('Reservoir F1'!E423:E434))","v":20.773189446634905},{"$f":"SUM('Reservoir F1'!I423:I434)","v":0},null,19.729053452337986,0,{"$f":"'Reservoir B1'!E435","v":19.729053452337986},{"$f":"'Reservoir F1'!E435","v":20.771236839818918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E435,'Reservoir B1'!E435)","v":19.729053452337986},31,{"$f":"N40/R$5","v":0.65763511507793282},{"$f":"C40/30","v":0.65763511507793282},{"$f":"R$9/(1+R$3)^O40","v":0.65239287149291936},{"$f":"(P40*8760*$R$2)/(1+$R$4)^$O40","v":671.91695164869816},{"$f":"(Q40*8760*$R$2)/(1+$R$4)^$O40","v":671.91695164869816},{"$f":"(R40*8760*$R$2)/(1+$R$4)^$O40","v":666.56086246081361}]
[null,{"$f":"IF(R$1<B40+1,R$1,B40+1)","v":30},{"$f":"IF(R$1=B41,'Reservoir B1'!E435,AVERAGE('Reservoir B1'!E435:E446))","v":19.729053452337986},{"$f":"SUM('Reservoir B1'!I435:I446)","v":0},null,null,{"$f":"IF(R32=B41, 'Reservoir F1'!E435,AVERAGE('Reservoir F1'!E435:E446))","v":20.771236839818922},{"$f":"SUM('Reservoir F1'!I435:I446)","v":0},null,{"$f":"IF(J$3=\"Flash\",G41,IF(J$2=\"Annual Decline Rate\",C41,E41))","v":19.729053452337986},{"$f":"IF($J$3=\"Flash\",H41,IF($J$2=\"Annual Decline Rate\",D41,F41))*K$7","v":0},{"$f":"'Reservoir B1'!E447","v":19.729053452337986},{"$f":"'Reservoir F1'!E447","v":20.771236839818918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E447,'Reservoir B1'!E447)","v":19.729053452337986},32,0.65763511507793282,0.65763511507793282,0.64346604265405472,627.95976789597967,627.95976789597967,614.43006544153366]
[null,30,{"$f":"IF(R$1=B42,'Reservoir B1'!E447,AVERAGE('Reservoir B1'!E447:E458))","v":19.729053452337986},{"$f":"SUM('Reservoir B1'!I447:I458)","v":0},null,null,{"$f":"IF(R33=B42, 'Reservoir F1'!E447,AVERAGE('Reservoir F1'!E447:E458))","v":20.771236839818922},{"$f":"SUM('Reservoir F1'!I447:I458)","v":0},null,19.729053452337986,0,{"$f":"'Reservoir B1'!E459","v":19.729053452337986},{"$f":"'Reservoir F1'!E459","v":20.771236839818918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E459,'Reservoir B1'!E459)","v":19.729053452337986},33,0.65763511507793282,0.65763511507793282,0.63466136149123098,586.87828775325204,586.87828775325204,566.37634547690186]
[null,30,{"$f":"IF(R$1=B43,'Reservoir B1'!E459,AVERAGE('Reservoir B1'!E459:E470))","v":19.729053452337986},{"$f":"SUM('Reservoir B1'!I459:I470)","v":0},null,null,{"$f":"IF(R34=B43, 'Reservoir F1'!E459,AVERAGE('Reservoir F1'!E459:E470))","v":20.771236839818922},{"$f":"SUM('Reservoir F1'!I459:I470)","v":0},null,19.729053452337986,0,{"$f":"'Reservoir B1'!E471","v":19.729053452337986},{"$f":"'Reservoir F1'!E471","v":20.771236839818918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E471,'Reservoir B1'!E471)","v":19.729053452337986},34,0.65763511507793282,0.65763511507793282,0.62597715663211273,548.48438107780566,548.48438107780566,522.08084004687271]
[null,30,{"$f":"IF(R$1=B44,'Reservoir B1'!E471,AVERAGE('Reservoir B1'!E471:E482))","v":19.729053452337986},{"$f":"SUM('Reservoir B1'!I471:I482)","v":0},null,null,{"$f":"IF(R35=B44, 'Reservoir F1'!E471,AVERAGE('Reservoir F1'!E471:E482))","v":20.771236839818922},{"$f":"SUM('Reservoir F1'!I471:I482)","v":0},null,19.729053452337986,0,{"$f":"'Reservoir B1'!E483","v":19.729053452337986},{"$f":"'Reservoir F1'!E483","v":20.771236839818918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E483,'Reservoir B1'!E483)","v":19.729053452337986},35,0.65763511507793282,0.65763511507793282,0.61741177957410398,512.60222530636042,512.60222530636042,481.2496244251505]
[null,30,{"$f":"IF(R$1=B45,'Reservoir B1'!E483,AVERAGE('Reservoir B1'!E483:E494))","v":19.729053452337986},{"$f":"SUM('Reservoir B1'!I483:I494)","v":0},null,null,{"$f":"IF(R36=B45, 'Reservoir F1'!E483,AVERAGE('Reservoir F1'!E483:E494))","v":20.771236839818922},{"$f":"SUM('Reservoir F1'!I483:I494)","v":0},null,19.729053452337986,0,{"$f":"'Reservoir B1'!E495","v":19.729053452337986},{"$f":"'Reservoir F1'!E495","v":20.771236839818918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E495,'Reservoir B1'!E495)","v":19.729053452337986},36,0.65763511507793282,0.65763511507793282,0.60896360437141617,479.06750028631814,479.06750028631814,443.61176132905985]
[null,30,{"$f":"IF(R$1=B46,'Reservoir B1'!E495,AVERAGE('Reservoir B1'!E495:E506))","v":19.729053452337986},{"$f":"SUM('Reservoir B1'!I495:I506)","v":0},null,null,{"$f":"IF(R37=B46, 'Reservoir F1'!E495,AVERAGE('Reservoir F1'!E495:E506))","v":20.771236839818922},{"$f":"SUM('Reservoir F1'!I495:I506)","v":0},null,19.729053452337986,0,{"$f":"'Reservoir B1'!E507","v":19.729053452337986},{"$f":"'Reservoir F1'!E507","v":20.771236839818918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E507,'Reservoir B1'!E507)","v":19.729053452337986},37,0.65763511507793282,0.65763511507793282,0.60063102732641904,447.72663578160569,447.72663578160569,408.91750310358526]
[null,30,{"$f":"IF(R$1=B47,'Reservoir B1'!E507,AVERAGE('Reservoir B1'!E507:E518))","v":19.729053452337986},{"$f":"SUM('Reservoir B1'!I507:I518)","v":0},null,null,{"$f":"IF(R38=B47, 'Reservoir F1'!E507,AVERAGE('Reservoir F1'!E507:E518))","v":20.771236839818922},{"$f":"SUM('Reservoir F1'!I507:I518)","v":0},null,19.729053452337986,0,{"$f":"'Reservoir B1'!E519","v":19.729053452337986},{"$f":"'Reservoir F1'!E519","v":20.771236839818918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E519,'Reservoir B1'!E519)","v":19.729053452337986},38,0.65763511507793282,0.65763511507793282,0.5924124666852143,418.43610820710813,418.43610820710813,376.93663451009371]
[null,30,{"$f":"IF(R$1=B48,'Reservoir B1'!E519,AVERAGE('Reservoir B1'!E519:E530))","v":19.729053452337986},{"$f":"SUM('Reservoir B1'!I519:I530)","v":0},null,null,{"$f":"IF(R39=B48, 'Reservoir F1'!E519,AVERAGE('Reservoir F1'!E519:E530))","v":20.771236839818922},{"$f":"SUM('Reservoir F1'!I519:I530)","v":0},null,19.729053452337986,0,{"$f":"'Reservoir B1'!E531","v":19.729053452337986},{"$f":"'Reservoir F1'!E531","v":20.771236839818918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E531,'Reservoir B1'!E531)","v":19.729053452337986},39,0.65763511507793282,0.65763511507793282,0.58430636233737465,391.06178337112908,391.06178337112908,347.45694512324297]
[null,30,{"$f":"IF(R$1=B49,'Reservoir B1'!E531,AVERAGE('Reservoir B1'!E531:E542))","v":19.729053452337986},{"$f":"SUM('Reservoir B1'!I531:I542)","v":0},null,null,{"$f":"IF(R40=B49, 'Reservoir F1'!E531,AVERAGE('Reservoir F1'!E531:E542))","v":20.771236839818922},{"$f":"SUM('Reservoir F1'!I531:I542)","v":0},null,19.729053452337986,0,{"$f":"'Reservoir B1'!E543","v":19.729053452337986},{"$f":"'Reservoir F1'!E543","v":20.771236839818918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E543,'Reservoir B1'!E543)","v":19.729053452337986},40,0.65763511507793282,0.65763511507793282,0.57631117551979161,365.4783022160085,365.4783022160085,320.28282119960238]
[null,30,{"$f":"'Reservoir B1'!E543","v":19.729053452337986},{"$f":"'Reservoir B1'!I543","v":0},null,null,{"$f":"('Reservoir F1'!E543)","v":20.771236839818918},{"$f":"('Reservoir F1'!I543)","v":0},null,19.729053452337986,0,null,null,null,41,0,0.65763511507793282,0.56842538852457647,0,341.56850674393314,295.23394767426799]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S10:S40)","v":91724.685610863104},{"$f":"SUM(T10:T40)","v":92347.659836799416},90229.427501794606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S53*30","v":2751740.568325893},{"$f":"T53*30","v":2770429.7951039826},2706882.8250538381]
[null,"IMPROVED SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",E5,E4)","v":48824.62914428104},"replacement cost",null,null,null,null,null,null,{"$f":"S53/U53","v":1.0165717344160115},{"$f":"T53/U53","v":1.023476069766293}]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Binary fracture system","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"'Reservoir B1'!E554","v":50},{"$f":"SUM('Reservoir B1'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E439:E450)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I439:I450)","v":{"$error":"#VALUE!"}},{"$f":"('Reservoir F1'!E554)","v":{"$error":"#DIV/0!"}},{"$f":"('Reservoir F1'!I554)","v":0},null,{"$f":"IF($J$3=\"Flash\",G57,IF($J$2=\"Annual Decline Rate\",C57,E57))","v":50},{"$f":"IF($J$3=\"Flash\",H57,IF($J$2=\"Annual Decline Rate\",D57,F57))*K$7","v":0},{"$f":"'Reservoir B1'!E554","v":50},{"$f":"'Reservoir F1'!E554","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E554,'Reservoir B1'!E554)","v":50},0,{"$f":"N57/R$5","v":1.6666666666666667},{"$f":"N57-N9","v":20.000000000000007}]
[null,{"$f":"IF(S$1<B57+1,S$1,0.5)","v":0.5},{"$f":"IF($S$1=B58,'Reservoir B1'!E554,AVERAGE('Reservoir B1'!E554:E565))","v":49.764782996987663},{"$f":"SUM('Reservoir B1'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E451:E462)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I451:I462)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B58,'Reservoir F1'!E554,AVERAGE('Reservoir F1'!E554:E565))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I554:I565)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$3=\"Flash\",G58,IF(J$2=\"Annual Decline Rate\",C58,E58))","v":49.764782996987663},{"$f":"IF($J$3=\"Flash\",H58,IF($J$2=\"Annual Decline Rate\",D58,F58))*K$7","v":0},{"$f":"'Reservoir B1'!E566","v":49.485790261752811},{"$f":"'Reservoir F1'!E566","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E566,'Reservoir B1'!E566)","v":49.485790261752811},1,1.649526342058427,19.79604187156567]
[null,{"$f":"IF(S$1<B58+1,S$1,B58+1)","v":1.5},{"$f":"IF($S$1=B59,'Reservoir B1'!E566,AVERAGE('Reservoir B1'!E566:E577))","v":49.248043994013074},{"$f":"SUM('Reservoir B1'!I566:I577)","v":0},{"$f":"AVERAGE('Reservoir B2'!E463:E474)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I463:I474)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B59,'Reservoir F1'!E566,AVERAGE('Reservoir F1'!E566:E577))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I566:I577)","v":{"$error":"#DIV/0!"}},null,49.248043994013074,0,{"$f":"'Reservoir B1'!E578","v":48.966101521356769},{"$f":"'Reservoir F1'!E578","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E578,'Reservoir B1'!E578)","v":48.966101521356769},2,1.6322033840452257,19.58991053064458]
[null,{"$f":"IF(S$1<B59+1,S$1,B59+1)","v":2.5},{"$f":"IF($S$1=B60,'Reservoir B1'!E578,AVERAGE('Reservoir B1'!E578:E589))","v":48.725925462116173},{"$f":"SUM('Reservoir B1'!I578:I589)","v":0},{"$f":"AVERAGE('Reservoir B2'!E475:E486)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I475:I486)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B60,'Reservoir F1'!E578,AVERAGE('Reservoir F1'!E578:E589))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I578:I589)","v":{"$error":"#DIV/0!"}},null,48.725925462116173,0,{"$f":"'Reservoir B1'!E590","v":48.441150164284956},{"$f":"'Reservoir F1'!E590","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E590,'Reservoir B1'!E590)","v":48.441150164284956},3,1.6147050054761651,19.381691805203083]
[null,3.5,{"$f":"IF($S$1=B61,'Reservoir B1'!E590,AVERAGE('Reservoir B1'!E590:E601))","v":48.198642150527299},{"$f":"SUM('Reservoir B1'!I590:I601)","v":0},{"$f":"AVERAGE('Reservoir B2'!E487:E498)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I487:I498)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B61,'Reservoir F1'!E590,AVERAGE('Reservoir F1'!E590:E601))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I590:I601)","v":{"$error":"#DIV/0!"}},null,48.198642150527299,0,{"$f":"'Reservoir B1'!E602","v":47.911149013649599},{"$f":"'Reservoir F1'!E602","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E602,'Reservoir B1'!E602)","v":47.911149013649599},4,1.5970383004549866,19.171470110219033]
[null,4.5,{"$f":"IF($S$1=B62,'Reservoir B1'!E602,AVERAGE('Reservoir B1'!E602:E613))","v":47.666405265401863},{"$f":"SUM('Reservoir B1'!I602:I613)","v":0},{"$f":"AVERAGE('Reservoir B2'!E499:E510)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I499:I510)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B62,'Reservoir F1'!E602,AVERAGE('Reservoir F1'!E602:E613))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I602:I613)","v":{"$error":"#DIV/0!"}},null,47.666405265401863,0,{"$f":"'Reservoir B1'!E614","v":47.37630737220028},{"$f":"'Reservoir F1'!E614","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E614,'Reservoir B1'!E614)","v":47.37630737220028},5,1.5792102457400092,18.959328464340068]
[null,5.5,{"$f":"IF($S$1=B63,'Reservoir B1'!E614,AVERAGE('Reservoir B1'!E614:E625))","v":47.129422511616092},{"$f":"SUM('Reservoir B1'!I614:I625)","v":0},{"$f":"AVERAGE('Reservoir B2'!E511:E522)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I511:I522)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B63,'Reservoir F1'!E614,AVERAGE('Reservoir F1'!E614:E625))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I614:I625)","v":{"$error":"#DIV/0!"}},null,47.129422511616092,0,{"$f":"'Reservoir B1'!E626","v":46.836831063881377},{"$f":"'Reservoir F1'!E626","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E626,'Reservoir B1'!E626)","v":46.836831063881377},6,1.5612277021293792,18.745348506367165]
[null,{"$f":"IF(S$1<B63+1,S$1,B63+1)","v":6.5},{"$f":"IF($S$1=B64,'Reservoir B1'!E626,AVERAGE('Reservoir B1'!E626:E637))","v":46.587898134124437},{"$f":"SUM('Reservoir B1'!I626:I637)","v":0},{"$f":"AVERAGE('Reservoir B2'!E523:E534)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I523:I534)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B64,'Reservoir F1'!E626,AVERAGE('Reservoir F1'!E626:E637))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I626:I637)","v":{"$error":"#DIV/0!"}},null,46.587898134124437,0,{"$f":"'Reservoir B1'!E638","v":46.292922474953897},{"$f":"'Reservoir F1'!E638","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E638,'Reservoir B1'!E638)","v":46.292922474953897},7,1.5430974158317965,18.529610511565359]
[null,7.5,{"$f":"IF($S$1=B65,'Reservoir B1'!E638,AVERAGE('Reservoir B1'!E638:E649))","v":46.042032958884143},{"$f":"SUM('Reservoir B1'!I638:I649)","v":0},{"$f":"AVERAGE('Reservoir B2'!E535:E546)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I535:I546)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B65,'Reservoir F1'!E638,AVERAGE('Reservoir F1'!E638:E649))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I638:I649)","v":{"$error":"#DIV/0!"}},null,46.042032958884143,0,{"$f":"'Reservoir B1'!E650","v":45.744780594688983},{"$f":"'Reservoir F1'!E650","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E650,'Reservoir B1'!E650)","v":45.744780594688983},8,1.5248260198229662,18.312193407804543]
[null,8.5,{"$f":"IF($S$1=B66,'Reservoir B1'!E650,AVERAGE('Reservoir B1'!E650:E661))","v":45.49202443335448},{"$f":"SUM('Reservoir B1'!I650:I661)","v":0},{"$f":"AVERAGE('Reservoir B2'!E547:E558)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I547:I558)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B66,'Reservoir F1'!E650,AVERAGE('Reservoir F1'!E650:E661))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I650:I661)","v":{"$error":"#DIV/0!"}},null,45.49202443335448,0,{"$f":"'Reservoir B1'!E662","v":45.192601055638022},{"$f":"'Reservoir F1'!E662","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E662,'Reservoir B1'!E662)","v":45.192601055638022},9,1.506420035187934,18.093174791532384]
[null,9.5,{"$f":"IF($S$1=B67,'Reservoir B1'!E662,AVERAGE('Reservoir B1'!E662:E673))","v":44.938066666575743},{"$f":"SUM('Reservoir B1'!I662:I673)","v":0},{"$f":"AVERAGE('Reservoir B2'!E559:E570)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I559:I570)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B67,'Reservoir F1'!E662,AVERAGE('Reservoir F1'!E662:E673))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I662:I673)","v":{"$error":"#DIV/0!"}},null,44.938066666575743,0,{"$f":"'Reservoir B1'!E674","v":44.636576173486603},{"$f":"'Reservoir F1'!E674","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E674,'Reservoir B1'!E674)","v":44.636576173486603},10,1.4878858724495534,17.872630943582131]
[null,10.5,{"$f":"IF($S$1=B68,'Reservoir B1'!E674,AVERAGE('Reservoir B1'!E674:E685))","v":44.380350468834799},{"$f":"SUM('Reservoir B1'!I674:I685)","v":0},{"$f":"AVERAGE('Reservoir B2'!E571:E582)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I571:I582)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B68,'Reservoir F1'!E674,AVERAGE('Reservoir F1'!E674:E685))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I674:I685)","v":{"$error":"#DIV/0!"}},null,44.380350468834799,0,{"$f":"'Reservoir B1'!E686","v":44.076894986499035},{"$f":"'Reservoir F1'!E686","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E686,'Reservoir B1'!E686)","v":44.076894986499035},11,1.4692298328833011,17.650636844818074]
[null,11.5,{"$f":"IF($S$1=B69,'Reservoir B1'!E686,AVERAGE('Reservoir B1'!E686:E697))","v":43.819063390922928},{"$f":"SUM('Reservoir B1'!I675:I686)","v":0},{"$f":"AVERAGE('Reservoir B2'!E583:E594)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I583:I594)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B69,'Reservoir F1'!E686,AVERAGE('Reservoir F1'!E686:E697))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I686:I697)","v":{"$error":"#DIV/0!"}},null,43.819063390922928,0,{"$f":"'Reservoir B1'!E698","v":43.513743294556427},{"$f":"'Reservoir F1'!E698","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E698,'Reservoir B1'!E698)","v":43.513743294556427},12,1.4504581098185476,17.427266191619687]
[null,12.5,{"$f":"IF($S$1=B70,'Reservoir B1'!E698,AVERAGE('Reservoir B1'!E698:E709))","v":43.254389762990506},{"$f":"SUM('Reservoir B1'!I687:I709)","v":0},{"$f":"AVERAGE('Reservoir B2'!E595:E606)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I595:I606)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B70,'Reservoir F1'!E698,AVERAGE('Reservoir F1'!E698:E709))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I698:I709)","v":{"$error":"#DIV/0!"}},null,43.254389762990506,0,{"$f":"'Reservoir B1'!E710","v":42.947303697795405},{"$f":"'Reservoir F1'!E710","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E710,'Reservoir B1'!E710)","v":42.947303697795405},13,1.4315767899265135,17.202591411207536]
[null,13.5,{"$f":"IF($S$1=B71,'Reservoir B1'!E710,AVERAGE('Reservoir B1'!E710:E721))","v":42.686510733005122},{"$f":"SUM('Reservoir B1'!I710:I721)","v":0},{"$f":"AVERAGE('Reservoir B2'!E607:E618)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I607:I618)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B71,'Reservoir F1'!E710,AVERAGE('Reservoir F1'!E710:E721))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I710:I721)","v":{"$error":"#DIV/0!"}},null,42.686510733005122,0,{"$f":"'Reservoir B1'!E722","v":42.377755634853749},{"$f":"'Reservoir F1'!E722","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E722,'Reservoir B1'!E722)","v":42.377755634853749},14,1.412591854495125,16.976683676813089]
[null,14.5,{"$f":"IF($S$1=B72,'Reservoir B1'!E722,AVERAGE('Reservoir B1'!E722:E733))","v":42.115604304817651},{"$f":"SUM('Reservoir B1'!I722:I733)","v":0},{"$f":"AVERAGE('Reservoir B2'!E619:E630)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I619:I630)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B72,'Reservoir F1'!E722,AVERAGE('Reservoir F1'!E722:E733))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I722:I733)","v":{"$error":"#DIV/0!"}},null,42.115604304817651,0,{"$f":"'Reservoir B1'!E734","v":41.805275420725565},{"$f":"'Reservoir F1'!E734","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E734,'Reservoir B1'!E734)","v":41.805275420725565},15,1.3935091806908522,16.749612922693792]
[null,15.5,{"$f":"IF($S$1=B73,'Reservoir B1'!E734,AVERAGE('Reservoir B1'!E734:E745))","v":41.541845375841568},{"$f":"SUM('Reservoir B1'!I734:I745)","v":0},{"$f":"AVERAGE('Reservoir B2'!E631:E642)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I631:I642)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B73,'Reservoir F1'!E734,AVERAGE('Reservoir F1'!E734:E745))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I734:I745)","v":{"$error":"#DIV/0!"}},null,41.541845375841568,0,{"$f":"'Reservoir B1'!E746","v":41.230036284232419},{"$f":"'Reservoir F1'!E746","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E746,'Reservoir B1'!E746)","v":41.230036284232419},16,1.3743345428077474,16.521447858995749]
[null,16.5,{"$f":"IF($S$1=B74,'Reservoir B1'!E746,AVERAGE('Reservoir B1'!E746:E757))","v":40.965405774349698},{"$f":"SUM('Reservoir B1'!I746:I757)","v":0},{"$f":"AVERAGE('Reservoir B2'!E643:E654)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I643:I654)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B74,'Reservoir F1'!E746,AVERAGE('Reservoir F1'!E746:E757))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I746:I757)","v":{"$error":"#DIV/0!"}},null,40.965405774349698,0,{"$f":"'Reservoir B1'!E758","v":40.652208405116639},{"$f":"'Reservoir F1'!E758","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E758,'Reservoir B1'!E758)","v":40.652208405116639},17,1.3550736135038879,16.292255986466515]
[null,17.5,{"$f":"IF($S$1=B75,'Reservoir B1'!E758,AVERAGE('Reservoir B1'!E758:E769))","v":40.386454296394611},{"$f":"SUM('Reservoir B1'!I758:I769)","v":0},{"$f":"AVERAGE('Reservoir B2'!E655:E666)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I655:I666)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B75,'Reservoir F1'!E758,AVERAGE('Reservoir F1'!E758:E769))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I758:I769)","v":{"$error":"#DIV/0!"}},null,40.386454296394611,0,{"$f":"'Reservoir B1'!E770","v":40.071958950757434},{"$f":"'Reservoir F1'!E770","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E770,'Reservoir B1'!E770)","v":40.071958950757434},18,1.3357319650252477,16.062103611018394]
[null,18.5,{"$f":"IF($S$1=B76,'Reservoir B1'!E770,AVERAGE('Reservoir B1'!E770:E781))","v":39.805156742355585},{"$f":"SUM('Reservoir B1'!I770:I781)","v":0},{"$f":"AVERAGE('Reservoir B2'!E667:E678)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I667:I678)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B76,'Reservoir F1'!E770,AVERAGE('Reservoir F1'!E770:E781))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I770:I781)","v":{"$error":"#DIV/0!"}},null,39.805156742355585,0,{"$f":"'Reservoir B1'!E782","v":39.489452112517782},{"$f":"'Reservoir F1'!E782","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E782,'Reservoir B1'!E782)","v":39.489452112517782},19,1.3163150704172595,15.831055858145135]
[null,19.5,{"$f":"IF($S$1=B77,'Reservoir B1'!E782,AVERAGE('Reservoir B1'!E782:E793))","v":39.221675953117746},{"$f":"SUM('Reservoir B1'!I782:I793)","v":0},{"$f":"AVERAGE('Reservoir B2'!E679:E690)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I679:I690)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B77,'Reservoir F1'!E782,AVERAGE('Reservoir F1'!E782:E793))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I782:I793)","v":{"$error":"#DIV/0!"}},null,39.221675953117746,0,{"$f":"'Reservoir B1'!E794","v":38.904849141727453},{"$f":"'Reservoir F1'!E794","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E794,'Reservoir B1'!E794)","v":38.904849141727453},20,1.2968283047242484,15.599176687194401]
[null,20.5,{"$f":"IF($S$1=B78,'Reservoir B1'!E794,AVERAGE('Reservoir B1'!E794:E805))","v":38.636171845886992},{"$f":"SUM('Reservoir B1'!I794:I805)","v":0},{"$f":"AVERAGE('Reservoir B2'!E691:E702)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I691:I702)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B78,'Reservoir F1'!E794,AVERAGE('Reservoir F1'!E794:E805))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I794:I805)","v":{"$error":"#DIV/0!"}},null,38.636171845886992,0,{"$f":"'Reservoir B1'!E806","v":38.318308385299503},{"$f":"'Reservoir F1'!E806","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E806,'Reservoir B1'!E806)","v":38.318308385299503},21,1.27727694617665,15.366528905494874]
[null,21.5,{"$f":"IF($S$1=B79,'Reservoir B1'!E806,AVERAGE('Reservoir B1'!E806:E817))","v":38.048801449645602},{"$f":"SUM('Reservoir B1'!I806:I817)","v":0},{"$f":"AVERAGE('Reservoir B2'!E703:E714)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I703:I714)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B79,'Reservoir F1'!E806,AVERAGE('Reservoir F1'!E806:E817))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I806:I817)","v":{"$error":"#DIV/0!"}},null,38.048801449645602,0,{"$f":"'Reservoir B1'!E818","v":37.729985320995873},{"$f":"'Reservoir F1'!E818","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E818,'Reservoir B1'!E818)","v":37.729985320995873},22,1.2576661773665292,15.133174182344071]
[null,22.5,{"$f":"IF($S$1=B80,'Reservoir B1'!E818,AVERAGE('Reservoir B1'!E818:E829))","v":37.459718940252031},{"$f":"SUM('Reservoir B1'!I818:I829)","v":0},{"$f":"AVERAGE('Reservoir B2'!E715:E726)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I715:I726)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B80,'Reservoir F1'!E818,AVERAGE('Reservoir F1'!E818:E829))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I818:I829)","v":{"$error":"#DIV/0!"}},null,37.459718940252031,0,{"$f":"'Reservoir B1'!E830","v":37.140032592333689},{"$f":"'Reservoir F1'!E830","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E830,'Reservoir B1'!E830)","v":37.140032592333689},23,1.2380010864111231,14.899173062853748]
[null,23.5,{"$f":"IF($S$1=B81,'Reservoir B1'!E830,AVERAGE('Reservoir B1'!E830:E841))","v":36.86907567518913},{"$f":"SUM('Reservoir B1'!I830:I841)","v":0},{"$f":"AVERAGE('Reservoir B2'!E727:E738)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I727:I738)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B81,'Reservoir F1'!E830,AVERAGE('Reservoir F1'!E830:E841))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I830:I841)","v":{"$error":"#DIV/0!"}},null,36.86907567518913,0,{"$f":"'Reservoir B1'!E842","v":36.548600043145449},{"$f":"'Reservoir F1'!E842","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E842,'Reservoir B1'!E842)","v":36.548600043145449},24,1.2182866681048483,14.664584981657981]
[null,24.5,{"$f":"IF($S$1=B82,'Reservoir B1'!E842,AVERAGE('Reservoir B1'!E842:E853))","v":36.277020227964897},{"$f":"SUM('Reservoir B1'!I842:I853)","v":0},{"$f":"AVERAGE('Reservoir B2'!E739:E750)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I739:I750)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B82,'Reservoir F1'!E842,AVERAGE('Reservoir F1'!E842:E853))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I842:I853)","v":{"$error":"#DIV/0!"}},null,36.277020227964897,0,{"$f":"'Reservoir B1'!E854","v":35.955834751793297},{"$f":"'Reservoir F1'!E854","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E854,'Reservoir B1'!E854)","v":35.955834751793297},25,1.1985278250597766,14.429468276484066]
[null,25.5,{"$f":"IF($S$1=B83,'Reservoir B1'!E854,AVERAGE('Reservoir B1'!E854:E865))","v":35.683698422169151},{"$f":"SUM('Reservoir B1'!I854:I865)","v":0},{"$f":"AVERAGE('Reservoir B2'!E751:E762)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I751:I762)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B83,'Reservoir F1'!E854,AVERAGE('Reservoir F1'!E854:E865))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I854:I865)","v":{"$error":"#DIV/0!"}},null,35.683698422169151,0,{"$f":"'Reservoir B1'!E866","v":35.361881065039071},{"$f":"'Reservoir F1'!E866","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E866,'Reservoir B1'!E866)","v":35.361881065039071},26,1.1787293688346356,14.193880201586822]
[null,26.5,{"$f":"IF($S$1=B84,'Reservoir B1'!E866,AVERAGE('Reservoir B1'!E866:E877))","v":35.089253365189769},{"$f":"SUM('Reservoir B1'!I866:I877)","v":0},{"$f":"AVERAGE('Reservoir B2'!E763:E774)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I763:I774)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B84,'Reservoir F1'!E866,AVERAGE('Reservoir F1'!E866:E877))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I866:I877)","v":{"$error":"#DIV/0!"}},null,35.089253365189769,0,{"$f":"'Reservoir B1'!E878","v":34.766880631580435},{"$f":"'Reservoir F1'!E878","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E878,'Reservoir B1'!E878)","v":34.766880631580435},27,1.1588960210526811,13.957876941050557]
[null,27.5,{"$f":"IF($S$1=B85,'Reservoir B1'!E878,AVERAGE('Reservoir B1'!E878:E889))","v":34.493825481593412},{"$f":"SUM('Reservoir B1'!I878:I889)","v":0},{"$f":"AVERAGE('Reservoir B2'!E775:E786)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I775:I786)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B85,'Reservoir F1'!E878,AVERAGE('Reservoir F1'!E878:E889))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I878:I889)","v":{"$error":"#DIV/0!"}},null,34.493825481593412,0,{"$f":"'Reservoir B1'!E890","v":34.170972435248004},{"$f":"'Reservoir F1'!E890","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E890,'Reservoir B1'!E890)","v":34.170972435248004},28,1.1390324145082669,13.721513621956397]
[null,28.5,{"$f":"IF($S$1=B86,'Reservoir B1'!E890,AVERAGE('Reservoir B1'!E890:E901))","v":33.897552546172079},{"$f":"SUM('Reservoir B1'!I890:I901)","v":0},{"$f":"AVERAGE('Reservoir B2'!E787:E798)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I787:I798)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B86,'Reservoir F1'!E890,AVERAGE('Reservoir F1'!E890:E901))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I890:I901)","v":{"$error":"#DIV/0!"}},null,33.897552546172079,0,{"$f":"'Reservoir B1'!E902","v":33.574292827874906},{"$f":"'Reservoir F1'!E902","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E902,'Reservoir B1'!E902)","v":33.574292827874906},29,1.1191430942624969,13.484844327419914]
[null,29.5,{"$f":"IF($S$1=B87,'Reservoir B1'!E902,AVERAGE('Reservoir B1'!E902:E913))","v":33.300569716660789},{"$f":"SUM('Reservoir B1'!I902:I913)","v":0},{"$f":"AVERAGE('Reservoir B2'!E799)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I799)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B87,'Reservoir F1'!E902,AVERAGE('Reservoir F1'!E902:E913))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I902:I913)","v":{"$error":"#DIV/0!"}},null,33.300569716660789,0,{"$f":"'Reservoir B1'!E914","v":32.976975561835211},{"$f":"'Reservoir F1'!E914","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E914,'Reservoir B1'!E914)","v":32.976975561835211},30,1.0992325187278404,13.247922109497225]
[null,30,{"$f":"IF($S$1=B88,'Reservoir B1'!E914,AVERAGE('Reservoir B1'!E914:E925))","v":32.976975561835211},{"$f":"SUM('Reservoir B1'!I914:I925)","v":0},{"$f":"AVERAGE('Reservoir B2'!E789:E800)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I789:I800)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B88,'Reservoir F1'!E914,AVERAGE('Reservoir F1'!E914:E925))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I914:I925)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$3=\"Flash\",G88,IF(J$2=\"Annual Decline Rate\",C88,E88))","v":32.976975561835211},{"$f":"IF($J$3=\"Flash\",H88,IF($J$2=\"Annual Decline Rate\",D88,F88))*K$7","v":0},{"$f":"'Reservoir B1'!E926","v":32.976975561835211},{"$f":"'Reservoir F1'!E926","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E926,'Reservoir B1'!E926)","v":32.976975561835211},31,{"$f":"N88/R$5","v":1.0992325187278404},{"$f":"N88-N40","v":13.247922109497225}]
[null,30,{"$f":"IF($S$1=B89,'Reservoir B1'!E926,AVERAGE('Reservoir B1'!E926:E937))","v":32.976975561835211},{"$f":"SUM('Reservoir B1'!I926:I937)","v":0},null,null,{"$f":"IF($S$1=B89,'Reservoir F1'!E926,AVERAGE('Reservoir F1'!E926:E937))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I926:I937)","v":{"$error":"#DIV/0!"}},null,32.976975561835211,0,{"$f":"'Reservoir B1'!E938","v":32.976975561835211},{"$f":"'Reservoir F1'!E938","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E938,'Reservoir B1'!E938)","v":32.976975561835211},32,1.0992325187278404,13.247922109497225]
[null,30,{"$f":"IF($S$1=B90,'Reservoir B1'!E938,AVERAGE('Reservoir B1'!E938:E949))","v":32.976975561835211},{"$f":"SUM('Reservoir B1'!I938:I949)","v":0},null,null,{"$f":"IF($S$1=B90,'Reservoir F1'!E938,AVERAGE('Reservoir F1'!E938:E949))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I938:I949)","v":{"$error":"#DIV/0!"}},null,32.976975561835211,0,{"$f":"'Reservoir B1'!E950","v":32.976975561835211},{"$f":"'Reservoir F1'!E950","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E950,'Reservoir B1'!E950)","v":32.976975561835211},33,1.0992325187278404,13.247922109497225]
[null,30,{"$f":"IF($S$1=B91,'Reservoir B1'!E950,AVERAGE('Reservoir B1'!E950:E961))","v":32.976975561835211},{"$f":"SUM('Reservoir B1'!I950:I961)","v":0},null,null,{"$f":"IF($S$1=B91,'Reservoir F1'!E950,AVERAGE('Reservoir F1'!E950:E961))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I950:I961)","v":{"$error":"#DIV/0!"}},null,32.976975561835211,0,{"$f":"'Reservoir B1'!E962","v":32.976975561835211},{"$f":"'Reservoir F1'!E962","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E962,'Reservoir B1'!E962)","v":32.976975561835211},34,1.0992325187278404,13.247922109497225]
[null,30,{"$f":"IF($S$1=B92,'Reservoir B1'!E962,AVERAGE('Reservoir B1'!E962:E973))","v":32.976975561835211},{"$f":"SUM('Reservoir B1'!I962:I973)","v":0},null,null,{"$f":"IF($S$1=B92,'Reservoir F1'!E962,AVERAGE('Reservoir F1'!E962:E973))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I962:I973)","v":{"$error":"#DIV/0!"}},null,32.976975561835211,0,{"$f":"'Reservoir B1'!E974","v":32.976975561835211},{"$f":"'Reservoir F1'!E974","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E974,'Reservoir B1'!E974)","v":32.976975561835211},35,1.0992325187278404,13.247922109497225]
[null,30,{"$f":"IF($S$1=B93,'Reservoir B1'!E974,AVERAGE('Reservoir B1'!E974:E985))","v":32.976975561835211},{"$f":"SUM('Reservoir B1'!I974:I985)","v":0},null,null,{"$f":"IF($S$1=B93,'Reservoir F1'!E974,AVERAGE('Reservoir F1'!E974:E985))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I974:I985)","v":{"$error":"#DIV/0!"}},null,32.976975561835211,0,{"$f":"'Reservoir B1'!E986","v":32.976975561835211},{"$f":"'Reservoir F1'!E986","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E986,'Reservoir B1'!E986)","v":32.976975561835211},36,1.0992325187278404,13.247922109497225]
[null,30,{"$f":"IF($S$1=B94,'Reservoir B1'!E986,AVERAGE('Reservoir B1'!E986:E997))","v":32.976975561835211},{"$f":"SUM('Reservoir B1'!I986:I997)","v":0},null,null,{"$f":"IF($S$1=B94,'Reservoir F1'!E986,AVERAGE('Reservoir F1'!E986:E997))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I986:I997)","v":{"$error":"#DIV/0!"}},null,32.976975561835211,0,{"$f":"'Reservoir B1'!E998","v":32.976975561835211},{"$f":"'Reservoir F1'!E998","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E998,'Reservoir B1'!E998)","v":32.976975561835211},37,1.0992325187278404,13.247922109497225]
[null,30,{"$f":"IF($S$1=B95,'Reservoir B1'!E998,AVERAGE('Reservoir B1'!E998:E1009))","v":32.976975561835211},{"$f":"SUM('Reservoir B1'!I998:I1009)","v":0},null,null,{"$f":"IF($S$1=B95,'Reservoir F1'!E998,AVERAGE('Reservoir F1'!E998:E1009))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I998:I1009)","v":{"$error":"#DIV/0!"}},null,32.976975561835211,0,{"$f":"'Reservoir B1'!E1010","v":32.976975561835211},{"$f":"'Reservoir F1'!E1010","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1010,'Reservoir B1'!E1010)","v":32.976975561835211},38,1.0992325187278404,13.247922109497225]
[null,30,{"$f":"IF($S$1=B96,'Reservoir B1'!E1010,AVERAGE('Reservoir B1'!E1010:E1021))","v":32.976975561835211},{"$f":"SUM('Reservoir B1'!I1010:I1021)","v":0},null,null,{"$f":"IF($S$1=B96,'Reservoir F1'!E1010,AVERAGE('Reservoir F1'!E1010:E1021))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I1010:I1021)","v":{"$error":"#DIV/0!"}},null,32.976975561835211,0,{"$f":"'Reservoir B1'!E1022","v":32.976975561835211},{"$f":"'Reservoir F1'!E1022","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1022,'Reservoir B1'!E1022)","v":32.976975561835211},39,1.0992325187278404,13.247922109497225]
[null,30,{"$f":"IF($S$1=B97,'Reservoir B1'!E1022,AVERAGE('Reservoir B1'!E1022:E1033))","v":32.976975561835211},{"$f":"SUM('Reservoir B1'!I1022:I1033)","v":0},null,null,{"$f":"IF($S$1=B97,'Reservoir F1'!E1022,AVERAGE('Reservoir F1'!E1022:E1033))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I1022:I1033)","v":{"$error":"#DIV/0!"}},null,32.976975561835211,0,{"$f":"'Reservoir B1'!E1034","v":32.976975561835211},{"$f":"'Reservoir F1'!E1034","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1034,'Reservoir B1'!E1034)","v":32.976975561835211},40,1.0992325187278404,13.247922109497225]
[null,{"$f":"IF(S$1<B97+1,S$1,B97+1)","v":30},{"$f":"('Reservoir B1'!E1034)","v":32.976975561835211},{"$f":"'Reservoir B1'!I1034","v":0},null,null,{"$f":"('Reservoir F1'!E1034)","v":{"$error":"#DIV/0!"}},{"$f":"('Reservoir F1'!I1034)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$3=\"Flash\",G98,IF(J$2=\"Annual Decline Rate\",C98,E98))","v":32.976975561835211},{"$f":"IF($J$3=\"Flash\",H98,IF($J$2=\"Annual Decline Rate\",D98,F98))*K$7","v":0},null,null,null,40,{"$f":"N98/R$5","v":0},{"$f":"N98-N50","v":0}]

{"sheet":"Well Field Dvlpmnt A1","index":29,"n_rows":207,"n_cols":30,"rows_kept":207,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,null,null,null,null,null,null,null,"Low","Yes","Input","Cost Curves"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,null,null,null,null,null,null,null,"Medium","No","Calculate","GETEM Estimate"]
[null,null,null,null,null,null,null,null,null,null,null,null,"High"]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY "]
[null,null,null,"Reference","Change","Improved",null,0.1,null,0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":13.70822715237269},{"$f":"(F8-D8)/D8","v":-0.52229314982573138},{"$f":"'Summary A1'!J24","v":6.5485140144333416}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000}]
[]
[]
[null,"WELL FIELD DEVELOPMENT"]
[null,null,null,"Production Well",null,"Injection Well",null,"Production Well","Injection Well","Production Well","Injection Well"]
[null,"Well Depth Used","ft",{"$f":"'Summary A1'!H53*'Input A1'!T192","v":4921.2449999999999},null,{"$f":"D16*'Input A1'!T193","v":4921.2449999999999},null,{"$f":"H17*3.28083","v":4921.2449999999999},{"$f":"I17*3.28083","v":4921.2449999999999},4921.2449999999999,4921.2449999999999]
[null,null,"m",{"$f":"D16/3.28083","v":1500},null,{"$f":"F16/3.28083","v":1500},null,{"$f":"'Input A1'!G78*'Input A1'!T192","v":1500},{"$f":"H17*'Input A1'!T193","v":1500},{"$f":"'Input A1'!H78*'Input A1'!T192","v":1500},{"$f":"J17*'Input A1'!T193","v":1500}]
[{"$f":"'Input A1'!A197","v":1},"Use original well Cost Curves or GETEM Estimate of well configuration",null,{"$f":"'Input A1'!T197","v":"Cost Curves"}]
[null,"WELL DRILLING COST - Cost Curves",null,"Production Well",null,"Injection Well"]
[{"$f":"'Input A1'!A201","v":{"$error":"#REF!"}},"Well Cost Calculated (2010)","$/well",{"$f":"0.033*D16^2+M20*D16+290000","v":2811651.2775508249},null,{"$f":"0.033*F16^2+N20*F16+290000","v":2811651.2775508249},null,null,null,null,null,null,{"$f":"'Input A1'!J199","v":350},{"$f":"'Input A1'!K199","v":350}]
[{"$f":"'Input A1'!A202","v":{"$error":"#REF!"}}," Well Cost - Year of Estimate","$/well",{"$f":"D20*D104","v":3164771.2549775303},null,{"$f":"F20*D104","v":3164771.2549775303}]
[]
[null,"WELL DRILLING COST - GETEM Estimates",null,"Production Well",null,"Injection Well"]
[null,"# of Casing/Liners above Production/Injection Interval",null,{"$f":"'Well Field Dvlpmnt A2'!E16-1","v":1},null,{"$f":"'Well Field Dvlpmnt A2'!G16-1","v":1},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E16-1","v":1},{"$f":"'Well Field Dvlpmnt A2 10%'!G16-1","v":1},{"$f":"'Well Field Dvlpmnt A2 90%'!E16-1","v":1},{"$f":"'Well Field Dvlpmnt A2 90%'!G16-1","v":1}]
[{"$f":"'Input A1'!A219","v":0},"Production/Injection Interval open or cased (perforated)",null,{"$f":"'Input A1'!T205","v":"Open Hole"},null,{"$f":"'Input A1'!W205","v":"Open Hole"}]
[{"$f":"'Input A1'!B219","v":0},"Diameter of Production/Injection Interval","inch",{"$f":"IF(A25=0,'Well Field Dvlpmnt A2'!E165,'Well Field Dvlpmnt A2'!E164)","v":12.25},null,{"$f":"IF(A26=0,'Well Field Dvlpmnt A2'!G165,'Well Field Dvlpmnt A2'!G164)","v":12.25},null,{"$f":"IF(A27=0,'Well Field Dvlpmnt A2 10%'!E165,'Well Field Dvlpmnt A2 10%'!E164)","v":12.25},{"$f":"IF(A28=0,'Well Field Dvlpmnt A2 10%'!G165,'Well Field Dvlpmnt A2 10%'!G164)","v":12.25},{"$f":"IF(A27=0,'Well Field Dvlpmnt A2 90%'!E165,'Well Field Dvlpmnt A2 90%'!E164)","v":12.25},{"$f":"IF(A28=0,'Well Field Dvlpmnt A2 90%'!G165,'Well Field Dvlpmnt A2 90%'!IG64)","v":12.25}]
[{"$f":"'Input A1'!A299","v":0},"Length of Production/Injection Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E132/3.28083","v":225},null,{"$f":"'Well Field Dvlpmnt A2'!G132/3.28083","v":225},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E132/3.28083","v":225},{"$f":"'Well Field Dvlpmnt A2 10%'!G132/3.28083","v":225},{"$f":"'Well Field Dvlpmnt A2 90%'!E132/3.28083","v":225},{"$f":"'Well Field Dvlpmnt A2 90%'!G132/3.28083","v":225}]
[{"$f":"'Input A1'!A316","v":0},"Diameter of Upper Casing/Liner","inch",{"$f":"'Well Field Dvlpmnt A2'!E279","v":16},null,{"$f":"'Well Field Dvlpmnt A2'!G279","v":16},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!G279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!G279","v":16}]
[null,"Length of Upper Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E245/3.2803","v":1275.2060024997713},null,{"$f":"'Well Field Dvlpmnt A2'!G245/3.2803","v":1275.2060024997713},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E245/3.2803","v":1275.2060024997713},{"$f":"'Well Field Dvlpmnt A2 10%'!G245/3.2803","v":1275.2060024997713},{"$f":"'Well Field Dvlpmnt A2 90%'!E245/3.2803","v":1275.2060024997713},{"$f":"'Well Field Dvlpmnt A2 90%'!G245/3.2803","v":1275.2060024997713}]
[null,"Diameter of Intermediate Casing/liner","inch",{"$f":"'Well Field Dvlpmnt A2'!E220","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G220","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G220","v":0}]
[null,"Length of Intermediate Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E187/3.28083","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G187/3.28083","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E187/3.28083","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G187/3.28083","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E187/3.28083","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G187/3.28083","v":0}]
[]
[null,"Bit Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E470","v":289379.92965360195},null,{"$f":"'Well Field Dvlpmnt A2'!G470","v":289379.92965360195},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E470","v":289379.92965360195},{"$f":"'Well Field Dvlpmnt A2 10%'!G470","v":289379.92965360195},{"$f":"'Well Field Dvlpmnt A2 90%'!E470","v":289379.92965360195},{"$f":"'Well Field Dvlpmnt A2 90%'!G470","v":289379.92965360195}]
[null,"Mud Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E471","v":150545.50457242178},null,{"$f":"'Well Field Dvlpmnt A2'!G471","v":149640.68823878389},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E471","v":150545.50457242178},{"$f":"'Well Field Dvlpmnt A2 10%'!G471","v":149640.68823878389},{"$f":"'Well Field Dvlpmnt A2 90%'!E471","v":150545.50457242178},{"$f":"'Well Field Dvlpmnt A2 90%'!G471","v":149640.68823878389}]
[null,"Casing Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E472","v":767731.57664506009},null,{"$f":"'Well Field Dvlpmnt A2'!G472","v":767731.57664506009},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E472","v":767731.57664506009},{"$f":"'Well Field Dvlpmnt A2 10%'!G472","v":767731.57664506009},{"$f":"'Well Field Dvlpmnt A2 90%'!E472","v":767731.57664506009},{"$f":"'Well Field Dvlpmnt A2 90%'!G472","v":767731.57664506009}]
[null,"Cement Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E473","v":540043.51865596091},null,{"$f":"'Well Field Dvlpmnt A2'!G473","v":540043.51865596091},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E473","v":540043.51865596091},{"$f":"'Well Field Dvlpmnt A2 10%'!G473","v":540043.51865596091},{"$f":"'Well Field Dvlpmnt A2 90%'!E473","v":540043.51865596091},{"$f":"'Well Field Dvlpmnt A2 90%'!G473","v":540043.51865596091}]
[null,"Rig Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E474","v":1370401.0711368385},null,{"$f":"'Well Field Dvlpmnt A2'!G474","v":1362357.5967479302},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E474","v":1370401.0711368385},{"$f":"'Well Field Dvlpmnt A2 10%'!G474","v":1362357.5967479302},{"$f":"'Well Field Dvlpmnt A2 90%'!E474","v":1370401.0711368385},{"$f":"'Well Field Dvlpmnt A2 90%'!G474","v":1362357.5967479302}]
[null,"Logging Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E475","v":365604.7952586207},null,{"$f":"'Well Field Dvlpmnt A2'!G475","v":243736.5301724138},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E475","v":365604.7952586207},{"$f":"'Well Field Dvlpmnt A2 10%'!G475","v":243736.5301724138},{"$f":"'Well Field Dvlpmnt A2 90%'!E475","v":365604.7952586207},{"$f":"'Well Field Dvlpmnt A2 90%'!G475","v":243736.5301724138}]
[null,"Well Head",null,{"$f":"'Well Field Dvlpmnt A2'!E476","v":168983.48673524635},null,{"$f":"'Well Field Dvlpmnt A2'!G476","v":168983.48673524635},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 10%'!G476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 90%'!E476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 90%'!G476","v":168983.48673524635}]
[]
[null,"Total Cost",null,{"$f":"SUM(D33:D40)","v":3652689.8826577505},null,{"$f":"SUM(F33:F40)","v":3521873.3268489968}]
[null,"Drill Time","day",{"$f":"'Well Field Dvlpmnt A2'!E38","v":12.714419968750001},null,{"$f":"'Well Field Dvlpmnt A2'!G38","v":12.714419968750001},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E38","v":12.714419968750001},{"$f":"'Well Field Dvlpmnt A2 10%'!G38","v":12.714419968750001},{"$f":"'Well Field Dvlpmnt A2 90%'!E38","v":12.714419968750001},{"$f":"'Well Field Dvlpmnt A2 90%'!G38","v":12.714419968750001}]
[null,"Total Time","day",{"$f":"'Well Field Dvlpmnt A2'!E39","v":34.531212236111109},null,{"$f":"'Well Field Dvlpmnt A2'!G39","v":34.290934458333332},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E39","v":34.531212236111109},{"$f":"'Well Field Dvlpmnt A2 10%'!G39","v":34.290934458333332},{"$f":"'Well Field Dvlpmnt A2 90%'!E39","v":34.531212236111109},{"$f":"'Well Field Dvlpmnt A2 90%'!G39","v":34.290934458333332}]
[]
[null,"WELL FIELD DEVELOPMENT COSTS",null,"Reference",null,"Improved",null,0.1,null,0.9]
[null,"DRILLING"]
[null,"# Production Wells Required (including any confirmation wells used)",null,{"$f":"IF($A2=1,'Summary A1'!H294,'Summary A1'!H311)","v":6.1379834487015961},null,{"$f":"IF($A2=1,'Summary A1'!J294,'Summary A1'!J311)","v":10.786698143319063},null,{"$f":"IF($A2=1,'Summary A1'!L294,'Summary A1'!L311)","v":4.2983035589967242},null,{"$f":"IF($A2=1,'Summary A1'!M294,'Summary A1'!M311)","v":6.4212220322394202}]
[null,"Number of Injection Wells Used",null,{"$f":"D47*'Input A1'!T194","v":4.6034875865261968},null,{"$f":"F47*'Input A1'!W194","v":8.0900236074892966},null,{"$f":"H47*'Input A1'!Y194","v":3.2237276692475429},null,{"$f":"J47*'Input A1'!Z194","v":4.8159165241795652}]
[null,"# of Successful Exploration Wells",null,{"$f":"'Summary A1'!H73","v":0},null,{"$f":"'Summary A1'!J73","v":0},null,{"$f":"'Summary A1'!L73","v":0},null,{"$f":"'Summary A1'!M73","v":0}]
[null,"# of Successful Confirmation Wells",null,{"$f":"'Summary A1'!H96","v":3},null,{"$f":"'Summary A1'!J96","v":2},null,{"$f":"'Summary A1'!L96","v":3},null,{"$f":"'Summary A1'!M96","v":3}]
[null,"# of Successful Production Wells Drilled",null,{"$f":"D47-D49-D50","v":3.1379834487015961},null,{"$f":"F47-F49-F50","v":8.7866981433190627},null,{"$f":"H47-H49-H50","v":1.2983035589967242},null,{"$f":"J47-J49-J50","v":3.4212220322394202},null,null,null,null,null,null,{"$f":"'Input A1'!A197","v":1}]
[null,"Number of Production Wells Drilled",null,{"$f":"'Summary A1'!H115","v":4.6862776557471548},null,{"$f":"'Summary A1'!J115","v":11.318206405940314},null,{"$f":"'Summary A1'!L115","v":2.2027098046455773},null,{"$f":"'Summary A1'!M115","v":5.068649743523217},null,null,null,null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D17/1000","v":1.5},{"$f":"'Well Field Dvlpmnt A1'!F17/1000","v":1.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q52<3,3,IF(Q52<5,4,5))","v":3},{"$f":"IF(R52<3,3,IF(R52<5,4,5))","v":3}]
[null,"Production Well Cost Used","$/well",{"$f":"'Input A1'!T225","v":3164771.2549775303},null,{"$f":"'Input A1'!W225","v":1898862.7529865182},null,{"$f":"'Input A1'!Y225","v":3164771.2549775303},null,{"$f":"'Input A1'!Z225","v":3164771.2549775303},null,null,null,null,null,null,{"$f":"'Input A1'!A198","v":0},{"$f":"'Input A1'!A199","v":0},"s","l"]
[null,"Injection Well Cost Used","$/well",{"$f":"'Input A1'!T228","v":3164771.2549775303},null,{"$f":"'Input A1'!W228","v":1898862.7529865182},null,null,{"$f":"'Input A1'!Y228","v":3164771.2549775303},null,{"$f":"'Input A1'!Z228","v":3164771.2549775303},null,null,null,null,null,{"$f":"'Input A1'!A299","v":0},{"$f":"'Input A1'!A316","v":0},"p","o"]
[null,"Total Drilling Costs - Well Field Development",null,{"$f":"D54*D52+D55*D48","v":29399982.004236076},null,{"$f":"F54*F52+F55*F48","v":36853565.07389652}]
[]
[]
[null,"ESTIMATED WELL CONFIGURATION",null,"PRODUCTION WELL",null,"INJECTION WELL",null,"PROD WELL","INJECT WELL","PROD WELL","INJECT WELL"]
[null,"Bottom Interval",null,{"$f":"'Well Field Dvlpmnt A2'!E18","v":"Open Hole"},null,{"$f":"'Well Field Dvlpmnt A2'!G18","v":"Open Hole"},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E18","v":"Open Hole"},{"$f":"'Well Field Dvlpmnt A2 10%'!G18","v":"Open Hole"},{"$f":"'Well Field Dvlpmnt A2 90%'!E18","v":"Open Hole"},{"$f":"'Well Field Dvlpmnt A2 90%'!G18","v":"Open Hole"},null,null,null,null,null,null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L"]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E132","v":738.18674999999996},null,{"$f":"'Well Field Dvlpmnt A2'!G132","v":738.18674999999996},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E132","v":738.18674999999996},{"$f":"'Well Field Dvlpmnt A2 10%'!G132","v":738.18674999999996},{"$f":"'Well Field Dvlpmnt A2 90%'!E132","v":738.18674999999996},{"$f":"'Well Field Dvlpmnt A2 90%'!G132","v":738.18674999999996},null,null,null,null,null,{"$f":"IF(Q53=3,0,IF(Q53=4,0,IF(Q53=5,1,2)))","v":0},{"$f":"IF(Q$54=1=0,U61,X61)","v":36},{"$f":"IF(Q54=1,V61,Y61)","v":30},null,36,30,null,36,30,null,{"$f":"V61+3*2","v":36},36,{"$f":"Y61+3*2","v":36},36]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E133","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A2'!G133","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E133","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G133","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E133","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G133","v":4921.2449999999999},null,null,null,null,null,{"$f":"IF(Q53=3,0,IF(Q53=4,1,IF(Q53=5,2,3)))","v":0},{"$f":"IF(Q$54=1=0,U62,X62)","v":28},{"$f":"IF(Q54=1,V62,Y62)","v":24},null,26,20,null,{"$f":"IF(Q53=4,AD62,28)","v":28},24,null,{"$f":"V62+3*2","v":26},26,{"$f":"Y62+3*2","v":30},30]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E164)","v":0},null,{"$f":"('Well Field Dvlpmnt A2'!G164)","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E164","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G164","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E164","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G164","v":0},null,null,null,null,null,{"$f":"IF(Q53=3,1,IF(Q53=4,2,IF(Q53=5,3,4)))","v":1},{"$f":"IF(Q$54=1=0,U63,X63)","v":26},{"$f":"IF(Q54=1=0,V63,Y63)","v":18.625},null,{"$f":"IF(Q53=3,AB63,17.5)","v":20},13.5,null,{"$f":"IF(Q53=3,AD63,22)","v":26},18.625,null,19.5,20,{"$f":"Y63+3*2","v":24.625},26]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E167","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G167","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E167","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G167","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E167","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G167","v":0},null,null,null,null,null,{"$f":"IF(Q53=3,2,IF(Q53,3,IF(Q53=5,4,5)))","v":2},{"$f":"IF(Q$54=1,U64,X64)","v":17},{"$f":"IF(Q54=1,V64,Y64)","v":13.625},null,12.25,9.625,null,17,13.625]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E165","v":12.25},null,{"$f":"'Well Field Dvlpmnt A2'!G165","v":12.25},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E165","v":12.25},{"$f":"'Well Field Dvlpmnt A2 10%'!G165","v":12.25},{"$f":"'Well Field Dvlpmnt A2 90%'!E165","v":12.25},{"$f":"'Well Field Dvlpmnt A2 90%'!G165","v":12.25},null,null,null,null,null,{"$f":"IF(Q53=3,3,IF(Q53=4,4,IF(Q53=5,5,6)))","v":3},{"$f":"IF(Q$54=1,U65,X65)","v":12.25},{"$f":"IF(Q55=0,0,IF(Q54=1,V65,Y65))","v":0},null,8.5,7,null,12.25,9.625]
[null,"Intermediate Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q53<4,4,Q65+1)","v":4}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E187","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G187","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E187","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G187","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E187","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G187","v":0},null,null,null,null,null,{"$f":"IF(Q53<5,5,Q66+1)","v":5}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E188","v":4183.05825},null,{"$f":"'Well Field Dvlpmnt A2'!G188","v":4183.05825},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E188","v":4183.05825},{"$f":"'Well Field Dvlpmnt A2 10%'!G188","v":4183.05825},{"$f":"'Well Field Dvlpmnt A2 90%'!E188","v":4183.05825},{"$f":"'Well Field Dvlpmnt A2 90%'!G188","v":4183.05825}]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E220)","v":0},null,{"$f":"+('Well Field Dvlpmnt A2'!G220)","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G220","v":0}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E224","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G224","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E224","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G224","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E224","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G224","v":0}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E221","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G221","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E221","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G221","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E221","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G221","v":0},null,null,null,null,null,null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L"]
[null,"Upper Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R53=3,0,IF(R53=4,0,IF(R53=5,1,2)))","v":0},{"$f":"IF(R$54=1=0,U72,X72)","v":36},{"$f":"IF(R54=1,V72,Y72)","v":30},null,36,30,null,36,30,null,{"$f":"V72+3*2","v":36},36,{"$f":"Y72+3*2","v":36},36]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E243","v":4183.05825},null,{"$f":"'Well Field Dvlpmnt A2'!G243","v":4183.05825},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E243","v":4183.05825},{"$f":"'Well Field Dvlpmnt A2 10%'!G243","v":4183.05825},{"$f":"'Well Field Dvlpmnt A2 90%'!E243","v":4183.05825},{"$f":"'Well Field Dvlpmnt A2 90%'!G243","v":4183.05825},null,null,null,null,null,{"$f":"IF(R53=3,0,IF(R53=4,1,IF(R53=5,2,3)))","v":0},{"$f":"IF(R$54=1=0,U73,X73)","v":28},{"$f":"IF(R54=1,V73,Y73)","v":24},null,26,20,null,{"$f":"IF(R53=4,AD73,28)","v":28},24,null,{"$f":"V73+3*2","v":26},26,{"$f":"Y73+3*2","v":30},30]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E245","v":4183.05825},null,{"$f":"'Well Field Dvlpmnt A2'!G245","v":4183.05825},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E245","v":4183.05825},{"$f":"'Well Field Dvlpmnt A2 10%'!G245","v":4183.05825},{"$f":"'Well Field Dvlpmnt A2 90%'!E245","v":4183.05825},{"$f":"'Well Field Dvlpmnt A2 90%'!G245","v":4183.05825},null,null,null,null,null,{"$f":"IF(R53=3,1,IF(R53=4,2,IF(R53=5,3,4)))","v":1},{"$f":"IF(R$54=1=0,U74,X74)","v":26},{"$f":"IF(R54=1=0,V74,Y74)","v":18.625},null,{"$f":"IF(R53=3,AB74,17.5)","v":20},13.5,null,{"$f":"IF(R53=3,AD74,22)","v":26},18.625,null,19.5,20,{"$f":"Y74+3*2","v":24.625},26]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E279)","v":16},null,{"$f":"('Well Field Dvlpmnt A2'!G279)","v":16},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!G279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!G279","v":16},null,null,null,null,null,{"$f":"IF(R53=3,2,IF(R53,3,IF(R53=5,4,5)))","v":2},{"$f":"IF(R$54=1,U75,X75)","v":17},{"$f":"IF(R54=1,V75,Y75)","v":13.625},null,12.25,9.625,null,17,13.625]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},null,{"$f":"('Well Field Dvlpmnt A2'!G283)","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 10%'!G283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!E283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!G283","v":14.688000000000001},null,null,null,null,null,{"$f":"IF(R53=3,3,IF(R53=4,4,IF(R53=5,5,6)))","v":3},{"$f":"IF(R$54=1,U76,X76)","v":12.25},{"$f":"IF(R55=0,0,IF(R54=1,V76,Y76))","v":0},null,8.5,7,null,12.25,9.625]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E280","v":20},null,{"$f":"'Well Field Dvlpmnt A2'!G280","v":20},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E280","v":20},{"$f":"'Well Field Dvlpmnt A2 10%'!G280","v":20},{"$f":"'Well Field Dvlpmnt A2 90%'!E280","v":20},{"$f":"'Well Field Dvlpmnt A2 90%'!G280","v":20},null,null,null,null,null,{"$f":"IF(R53<4,4,Q76+1)","v":4}]
[null,"Intermediate Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R53<5,5,Q77+1)","v":5}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E302","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G302","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E302","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G302","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E302","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G302","v":0}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E304","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G304","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E304","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G304","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E304","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G304","v":0}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E336","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G336","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E336","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G336","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E336","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G336","v":0}]
[null,"Casing ID","inch",{"$f":"IF(D81=0,0,'Well Field Dvlpmnt A2'!E340)","v":0},null,{"$f":"IF(F81=0,0,'Well Field Dvlpmnt A2'!G340)","v":0},null,{"$f":"IF(H81=0,0,'Well Field Dvlpmnt A2 10%'!E340)","v":0},{"$f":"IF(I81=0,0,'Well Field Dvlpmnt A2 10%'!G340)","v":0},{"$f":"IF(J81=0,0,'Well Field Dvlpmnt A2 90%'!E340)","v":0},{"$f":"IF(K81=0,0,'Well Field Dvlpmnt A2 90%'!G340)","v":0},null,null,null,null,null,"BH",{"$f":"R65","v":12.25},{"$f":"S65","v":0},null,{"$f":"R76","v":12.25},{"$f":"S76","v":0}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E337","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G337","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E337","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G337","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E337","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G337","v":0},null,null,null,null,null,"IL",{"$f":"IF(Q53>3,R75,0)","v":0},{"$f":"IF(Q53>3,S75,0)","v":0},null,{"$f":"IF(R53>3,R75,0)","v":0},{"$f":"IF(R53>3,S75,0)","v":0}]
[null,"Surface Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UC",{"$f":"IF(Q53=3,R75,IF(Q53=4,R74,R73))","v":17},{"$f":"IF(Q53=3,S75,IF(Q53=4,S74,S73))","v":13.625},null,{"$f":"IF(R53=3,R75,IF(R53=4,R74,R73))","v":17},{"$f":"IF(R53=3,S75,IF(R53=4,S74,S73))","v":13.625}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E359","v":500},null,{"$f":"'Well Field Dvlpmnt A2'!G359","v":500},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E359","v":500},{"$f":"'Well Field Dvlpmnt A2 10%'!G359","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!E359","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!G359","v":500}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E361","v":500},null,{"$f":"'Well Field Dvlpmnt A2'!G361","v":500},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E361","v":500},{"$f":"'Well Field Dvlpmnt A2 10%'!G361","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!E361","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!G361","v":500}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E393","v":24},null,{"$f":"'Well Field Dvlpmnt A2'!G393","v":24},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E393","v":24},{"$f":"'Well Field Dvlpmnt A2 10%'!G393","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!E393","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!G393","v":24}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E397","v":22.75},null,{"$f":"'Well Field Dvlpmnt A2'!G397","v":22.75},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E397","v":22.75},{"$f":"'Well Field Dvlpmnt A2 10%'!G397","v":22.75},{"$f":"'Well Field Dvlpmnt A2 90%'!E397","v":22.75},{"$f":"'Well Field Dvlpmnt A2 90%'!G397","v":22.75}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E394","v":30},null,{"$f":"'Well Field Dvlpmnt A2'!G394","v":30},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E394","v":30},{"$f":"'Well Field Dvlpmnt A2 10%'!G394","v":30},{"$f":"'Well Field Dvlpmnt A2 90%'!E394","v":30},{"$f":"'Well Field Dvlpmnt A2 90%'!G394","v":30}]
[null,"Conductor"]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E416","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G416","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E416","v":50},{"$f":"'Well Field Dvlpmnt A2 10%'!G416","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!E416","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!G416","v":50}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E417","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G417","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E417","v":50},{"$f":"'Well Field Dvlpmnt A2 10%'!G417","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!E417","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!G417","v":50}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E447","v":34},null,{"$f":"'Well Field Dvlpmnt A2'!G447","v":34},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E447","v":34},{"$f":"'Well Field Dvlpmnt A2 10%'!G447","v":34},{"$f":"'Well Field Dvlpmnt A2 90%'!E447","v":34},{"$f":"'Well Field Dvlpmnt A2 90%'!G447","v":34}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E448","v":32.5},null,{"$f":"'Well Field Dvlpmnt A2'!G448","v":32.5},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E448","v":32.5},{"$f":"'Well Field Dvlpmnt A2 10%'!G448","v":32.5},{"$f":"'Well Field Dvlpmnt A2 90%'!E448","v":32.5},{"$f":"'Well Field Dvlpmnt A2 90%'!G448","v":32.5}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E449","v":40},null,{"$f":"'Well Field Dvlpmnt A2'!G449","v":40},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E449","v":40},{"$f":"'Well Field Dvlpmnt A2 10%'!G449","v":40},{"$f":"'Well Field Dvlpmnt A2 90%'!E449","v":40},{"$f":"'Well Field Dvlpmnt A2 90%'!G449","v":40}]
[]
[]
[null,"OTHER FIELD COSTS"]
[null,"Average distance from well to plant","ft",{"$f":"'Input A1'!E234","v":1640.415}]
[null,"Maximum pressure drop in Surface Piping","psid",{"$f":"'Input A1'!T235","v":5}]
[null,"Pipe diameter (ID)","ft",{"$f":"D108","v":0.95824389108500441},null,{"$f":"F108","v":0.95824389108500441}]
[null,"Calculated Surface Equipment Cost","$/well",{"$f":"D112","v":317671.43979496736},null,{"$f":"F112","v":317671.43979496736}]
[null,"Year of the Estimate",null,{"$f":"'Input A1'!T39","v":2011}]
[null,"PPI Index for Oil and Gas Wells (ref 2010)",null,{"$f":"Tables!M37","v":1.1255916692963082}]
[null,"Resource Depth",null,{"$f":"'Summary A1'!H53","v":4921.2449999999999}]
[null,"PPI for Steel Pipe",null,{"$f":"Tables!G37","v":1.8614183474300587}]
[]
[null,"Inside Pipe Diameter","ft",{"$f":"D207","v":0.95824389108500441},null,{"$f":"F207","v":0.95824389108500441}]
[null,"OD (assumes 0.375\" wall)","inch",{"$f":"D108*12+2*0.375","v":12.248926693020053},null,{"$f":"F108*12+2*0.375","v":12.248926693020053}]
[null,"IPE Piping Cost Estimate","$/ft",{"$f":" 0.4249*D109^2 - 0.0472*D109 + 40.863","v":104.0352342202425},null,{"$f":" 0.4249*F109^2 - 0.0472*F109 + 40.863","v":104.0352342202425}]
[null,"Current Piping Cost","$/ft",{"$f":"D110*D106","v":193.65309375674289},null,{"$f":"F110*D106","v":193.65309375674289}]
[null,"Cost per Well","$/well",{"$f":"D111*D115","v":317671.43979496736},null,{"$f":"F111*F115","v":317671.43979496736}]
[]
[null,null,null,"The following is a 5 iteration process to find the inside diameter of surface piping"]
[null,"L","ft",{"$f":"D99","v":1640.415},null,{"$f":"D115","v":1640.415}]
[null,"flow","gpm",{"$f":"'Summary A1'!H136","v":1776.2424721014047},null,{"$f":"'Summary A1'!J136","v":1776.2424721014047}]
[null,"rho","lb/cft",{"$f":"'GF Pumping A2'!G261","v":55.940645005208438},null,{"$f":"'GF Pumping A2'!M261","v":55.940645005208438}]
[null,"viscosity","lb/ft-s",{"$f":"'GF Pumping A2'!G262","v":1.0575615763740119E-4},null,{"$f":"'GF Pumping A2'!M262","v":1.0575615763740119E-4}]
[null,"max dP","psi",{"$f":"'Input A1'!T235","v":5},null,{"$f":"'Input A1'!T235","v":5}]
[null,null,"ft",{"$f":"D119*144/D117","v":12.870784738591471},null,{"$f":"F119*144/F117","v":12.870784738591471}]
[null,"D","inch",8,null,8]
[null,null,"ft",{"$f":"D121/12","v":0.66666666666666663},null,{"$f":"F121/12","v":0.66666666666666663}]
[null,"A","sq ft",{"$f":"PI()*(D122)^2/4","v":0.3490658503988659},null,{"$f":"PI()*(F122)^2/4","v":0.3490658503988659}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D123","v":11.337387991365814},null,{"$f":"F$116/(7.4805*60)/F123","v":11.337387991365814}]
[null,"Re",null,{"$f":"D$117*D122*D124/D$118","v":3998007.0574917388},null,{"$f":"F$117*F122*F124/F$118","v":3998007.0574917388}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D126/D122","v":2.2499999999999999E-4},null,{"$f":"F126/F122","v":2.2499999999999999E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D126/3.7+12/D125)","v":8.7221825350804849},null,{"$f":"-2*LOG(F126/3.7+12/F125)","v":8.7221825350804849}]
[null,null,"v",{"$f":"-2*LOG(D126/3.7+2.51*D128/D125)","v":8.6741739967446847},null,{"$f":"-2*LOG(F126/3.7+2.51*F128/F125)","v":8.6741739967446847}]
[null,null,"c",{"$f":"-2*LOG(D126/3.7+2.51*D129/D125)","v":8.674743101510483},null,{"$f":"-2*LOG(F126/3.7+2.51*F129/F125)","v":8.674743101510483}]
[null,null,"f",{"$f":"(D128-(D129-D128)^2/(D130-2*D129+D128))^-2","v":1.3288850729888316E-2},null,{"$f":"(F128-(F129-F128)^2/(F130-2*F129+F128))^-2","v":1.3288850729888316E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D132*4","v":24},null,{"$f":"F132*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D131","v":0.18604391021843641},null,{"$f":"14*F131","v":0.18604391021843641}]
[null,"∑K",null,{"$f":"D133*D134","v":4.4650538452424744},null,{"$f":"F133*F134","v":4.4650538452424744}]
[null,"∑f(L/D)",null,{"$f":"D135+D131*D$115/D122","v":37.163898950347082},null,{"$f":"F135+F131*F$115/F122","v":37.163898950347082}]
[null,"∑f(L/D)*D",null,{"$f":"D136*D122","v":24.775932633564722},null,{"$f":"F136*F122","v":24.775932633564722}]
[null,"D*","ft",{"$f":"(D137/D$120)*(D124^2/(2*32.174))","v":3.8451735863765872},{"$f":"(D138/D122)^0.25","v":1.5497148775028358},{"$f":"(F137/F$120)*(F124^2/(2*32.174))","v":3.8451735863765872},{"$f":"(F138/F122)^0.25","v":1.5497148775028358}]
[null,"D",null,{"$f":"D122*E138","v":1.033143251668557},null,{"$f":"F122*G138","v":1.033143251668557}]
[null,"A","sq ft",{"$f":"PI()*(D139)^2/4","v":0.83832220172701155},null,{"$f":"PI()*(F139)^2/4","v":0.83832220172701155}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D140","v":4.7207326399745089},null,{"$f":"F$116/(7.4805*60)/F140","v":4.7207326399745089}]
[null,"Re",null,{"$f":"D$117*D139*D141/D$118","v":2579833.9523809743},null,{"$f":"F$117*F139*F141/F$118","v":2579833.9523809743}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D143/D139","v":1.4518799765448357E-4},null,{"$f":"F143/F139","v":1.4518799765448357E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D143/3.7+12/D142)","v":8.6898768247030933},null,{"$f":"-2*LOG(F143/3.7+12/F142)","v":8.6898768247030933}]
[null,null,"v",{"$f":"-2*LOG(D143/3.7+2.51*D145/D142)","v":8.6196931138484061},null,{"$f":"-2*LOG(F143/3.7+2.51*F145/F142)","v":8.6196931138484061}]
[null,null,"c",{"$f":"-2*LOG(D143/3.7+2.51*D146/D142)","v":8.620904498228148},null,{"$f":"-2*LOG(F143/3.7+2.51*F146/F142)","v":8.620904498228148}]
[null,null,"f",{"$f":"(D145-(D146-D145)^2/(D147-2*D146+D145))^-2","v":1.3455393490367212E-2},null,{"$f":"(F145-(F146-F145)^2/(F147-2*F146+F145))^-2","v":1.3455393490367212E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D149*4","v":24},null,{"$f":"F149*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D148","v":0.18837550886514096},null,{"$f":"14*F148","v":0.18837550886514096}]
[null,"∑K",null,{"$f":"D150*D151","v":4.5210122127633827},null,{"$f":"F150*F151","v":4.5210122127633827}]
[null,"∑f(L/D)",null,{"$f":"D152+D148*D$115/D139","v":25.885357647777454},null,{"$f":"F152+F148*F$115/F139","v":25.885357647777454}]
[null,"∑f(L/D)*D",null,{"$f":"D153*D139","v":26.743282570828349},null,{"$f":"F153*F139","v":26.743282570828349}]
[null,"D*","ft",{"$f":"(D154/D$120)*(D141^2/(2*32.174))","v":0.71960379094127835},{"$f":"(D155/D139)^0.25","v":0.91355189922611302},{"$f":"(F154/F$120)*(F141^2/(2*32.174))","v":0.71960379094127835},{"$f":"(F155/F139)^0.25","v":0.91355189922611302}]
[null,"D",null,{"$f":"D139*E155","v":0.94382997973445237},null,{"$f":"F139*G155","v":0.94382997973445237}]
[null,"A","sq ft",{"$f":"PI()*(D156)^2/4","v":0.69964448899584619},null,{"$f":"PI()*(F156)^2/4","v":0.69964448899584619}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D157","v":5.6564370087270044},null,{"$f":"F$116/(7.4805*60)/F157","v":5.6564370087270044}]
[null,"Re",null,{"$f":"D$117*D156*D158/D$118","v":2823959.924517042},null,{"$f":"F$117*F156*F158/F$118","v":2823959.924517042}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D160/D156","v":1.5892692881211789E-4},null,{"$f":"F160/F156","v":1.5892692881211789E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D160/3.7+12/D159)","v":8.6976399573229859},null,{"$f":"-2*LOG(F160/3.7+12/F159)","v":8.6976399573229859}]
[null,null,"v",{"$f":"-2*LOG(D160/3.7+2.51*D162/D159)","v":8.6326237852241885},null,{"$f":"-2*LOG(F160/3.7+2.51*F162/F159)","v":8.6326237852241885}]
[null,null,"c",{"$f":"-2*LOG(D160/3.7+2.51*D163/D159)","v":8.6336642392038119},null,{"$f":"-2*LOG(F160/3.7+2.51*F163/F159)","v":8.6336642392038119}]
[null,null,"f",{"$f":"(D162-(D163-D162)^2/(D164-2*D163+D162))^-2","v":1.3415638235202105E-2},null,{"$f":"(F162-(F163-F162)^2/(F164-2*F163+F162))^-2","v":1.3415638235202105E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D166*4","v":24},null,{"$f":"F166*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D165","v":0.18781893529282948},null,{"$f":"14*F165","v":0.18781893529282948}]
[null,"∑K",null,{"$f":"D167*D168","v":4.5076544470279076},null,{"$f":"F167*F168","v":4.5076544470279076}]
[null,"∑f(L/D)",null,{"$f":"D169+D165*D$115/D156","v":27.824580872474591},null,{"$f":"F169+F165*F$115/F156","v":27.824580872474591}]
[null,"∑f(L/D)*D",null,{"$f":"D170*D156","v":26.261673600987326},null,{"$f":"F170*F156","v":26.261673600987326}]
[null,"D*","ft",{"$f":"(D171/D$120)*(D158^2/(2*32.174))","v":1.014537792304453},{"$f":"(D172/D156)^0.25","v":1.0182246705377713},{"$f":"(F171/F$120)*(F158^2/(2*32.174))","v":1.014537792304453},{"$f":"(F172/F156)^0.25","v":1.0182246705377713}]
[null,"D",null,{"$f":"D156*E172","v":0.96103097015878414},null,{"$f":"F156*G172","v":0.96103097015878414}]
[null,"A","sq ft",{"$f":"PI()*(D173)^2/4","v":0.72537844855929368},null,{"$f":"PI()*(F173)^2/4","v":0.72537844855929368}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D174","v":5.4557658672768046},null,{"$f":"F$116/(7.4805*60)/F174","v":5.4557658672768046}]
[null,"Re",null,{"$f":"D$117*D173*D175/D$118","v":2773415.3436152544},null,{"$f":"F$117*F173*F175/F$118","v":2773415.3436152544}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D177/D173","v":1.5608237888027331E-4},null,{"$f":"F177/F173","v":1.5608237888027331E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D177/3.7+12/D176)","v":8.6961394383033745},null,{"$f":"-2*LOG(F177/3.7+12/F176)","v":8.6961394383033745}]
[null,null,"v",{"$f":"-2*LOG(D177/3.7+2.51*D179/D176)","v":8.6301166994723157},null,{"$f":"-2*LOG(F177/3.7+2.51*F179/F176)","v":8.6301166994723157}]
[null,null,"c",{"$f":"-2*LOG(D177/3.7+2.51*D180/D176)","v":8.6311894362176602},null,{"$f":"-2*LOG(F177/3.7+2.51*F180/F176)","v":8.6311894362176602}]
[null,null,"f",{"$f":"(D179-(D180-D179)^2/(D181-2*D180+D179))^-2","v":1.3423335002125496E-2},null,{"$f":"(F179-(F180-F179)^2/(F181-2*F180+F179))^-2","v":1.3423335002125496E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D183*4","v":24},null,{"$f":"F183*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D182","v":0.18792669002975693},null,{"$f":"14*F182","v":0.18792669002975693}]
[null,"∑K",null,{"$f":"D184*D185","v":4.5102405607141662},null,{"$f":"F184*F185","v":4.5102405607141662}]
[null,"∑f(L/D)",null,{"$f":"D186+D182*D$115/D173","v":27.422967383527709},null,{"$f":"F186+F182*F$115/F173","v":27.422967383527709}]
[null,"∑f(L/D)*D",null,{"$f":"D187*D173","v":26.354320949224327},null,{"$f":"F187*F173","v":26.354320949224327}]
[null,"D*","ft",{"$f":"(D188/D$120)*(D175^2/(2*32.174))","v":0.94715967403107526},{"$f":"(D189/D173)^0.25","v":0.99637186113154508},{"$f":"(F188/F$120)*(F175^2/(2*32.174))","v":0.94715967403107526},{"$f":"(F189/F173)^0.25","v":0.99637186113154508}]
[null,"D",null,{"$f":"D173*E189","v":0.95754421634216214},null,{"$f":"F173*G189","v":0.95754421634216214}]
[null,"A","sq ft",{"$f":"PI()*(D190)^2/4","v":0.72012444951279075},null,{"$f":"PI()*(F190)^2/4","v":0.72012444951279075}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D191","v":5.4955709158125252},null,{"$f":"F$116/(7.4805*60)/F191","v":5.4955709158125252}]
[null,"Re",null,{"$f":"D$117*D190*D192/D$118","v":2783514.3201109497},null,{"$f":"F$117*F190*F192/F$118","v":2783514.3201109497}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D194/D190","v":1.5665072948067396E-4},null,{"$f":"F194/F190","v":1.5665072948067396E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D194/3.7+12/D193)","v":8.696443393971494},null,{"$f":"-2*LOG(F194/3.7+12/F193)","v":8.696443393971494}]
[null,null,"v",{"$f":"-2*LOG(D194/3.7+2.51*D196/D193)","v":8.6306242506710582},null,{"$f":"-2*LOG(F194/3.7+2.51*F196/F193)","v":8.6306242506710582}]
[null,null,"c",{"$f":"-2*LOG(D194/3.7+2.51*D197/D193)","v":8.6316904181561078},null,{"$f":"-2*LOG(F194/3.7+2.51*F197/F193)","v":8.6316904181561078}]
[null,null,"f",{"$f":"(D196-(D197-D196)^2/(D198-2*D197+D196))^-2","v":1.3421776382075621E-2},null,{"$f":"(F196-(F197-F196)^2/(F198-2*F197+F196))^-2","v":1.3421776382075621E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D200*4","v":24},null,{"$f":"F200*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D199","v":0.1879048693490587},null,{"$f":"14*F199","v":0.1879048693490587}]
[null,"∑K",null,{"$f":"D201*D202","v":4.5097168643774088},null,{"$f":"F201*F202","v":4.5097168643774088}]
[null,"∑f(L/D)",null,{"$f":"D203+D199*D$115/D190","v":27.503206802532993},null,{"$f":"F203+F199*F$115/F190","v":27.503206802532993}]
[null,"∑f(L/D)*D",null,{"$f":"D204*D190","v":26.33553660462788},null,{"$f":"F204*F190","v":26.33553660462788}]
[null,"D*","ft",{"$f":"(D205/D$120)*(D192^2/(2*32.174))","v":0.9603459843097425},{"$f":"(D206/D190)^0.25","v":1.000730697059103},{"$f":"(F205/F$120)*(F192^2/(2*32.174))","v":0.9603459843097425},{"$f":"(F206/F190)^0.25","v":1.000730697059103}]
[null,"D",null,{"$f":"D190*E206","v":0.95824389108500441},null,{"$f":"F190*G206","v":0.95824389108500441}]

{"sheet":"Well Field Dvlpmnt A2","index":30,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[0,37,0,42],[0,30,0,35],[0,16,0,21],[0,23,0,28],[30,16,30,21],[30,23,30,28],[5,4,5,6],[6,4,6,6],[7,4,7,6],[28,16,28,21]]}
[{"$f":"'Input A1'!A75","v":0},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":1},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":4.5},{"$f":"MIN(S4:S26)","v":16},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":24},null,null,{"$f":"MIN(Y4:Y26)","v":4.5},{"$f":"MIN(Z4:Z24)","v":16},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":24},null,null,{"$f":"MIN(AF4:AF78)","v":3.75},{"$f":"MIN(AG4:AG78)","v":3.75},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":3.75},{"$f":"MIN(AJ4:AJ78)","v":32},null,null,{"$f":"MIN(AM4:AM78)","v":3.75},{"$f":"MIN(AN4:AN78)","v":3.75},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":3.75},{"$f":"MIN(AQ4:AQ78)","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":4.5},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":4.5},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":13.70822715237269},{"$f":"(G5-E5)/E5","v":-0.52229314982573138},{"$f":"'Summary A1'!J24","v":6.5485140144333416},null,null,null,null,null,null,null,null,4.2759999999999998,5,5,10000,10000,10000,10000,null,5,5,10000,10000,10000,10000,null,3.875,3.875,3.875,10000,3.875,10000,null,3.875,3.875,3.875,10000,3.875,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,5.5,10000,10000,10000,10000,null,5.5,5.5,10000,10000,10000,10000,null,4.125,4.125,4.125,10000,4.125,10000,null,4.125,4.125,4.125,10000,4.125,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,6.625,10000,10000,10000,10000,null,6.625,6.625,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,7,10000,10000,10000,10000,null,7,7,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,7.625,10000,10000,10000,10000,null,7.625,7.625,10000,10000,10000,10000,null,4.625,4.625,4.625,10000,4.625,10000,null,4.625,4.625,4.625,10000,4.625,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,7.75,10000,10000,10000,10000,null,7.75,7.75,10000,10000,10000,10000,null,4.75,4.75,4.75,10000,4.75,10000,null,4.75,4.75,4.75,10000,4.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,4.875,4.875,10000,4.875,10000,null,4.875,4.875,4.875,10000,4.875,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,{"$f":"Q12-P12","v":0.94400000000000084},8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,5,5,10000,5,10000,null,5,5,5,10000,5,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,5.25,5.25,10000,5.25,10000,null,5.25,5.25,5.25,10000,5.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,10000,10000,10000,10000,null,11.75,11.75,10000,10000,10000,10000,null,5.375,5.375,5.375,10000,5.375,10000,null,5.375,5.375,5.375,10000,5.375,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!D16","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A1'!F16","v":4921.2449999999999},null,null,null,null,null,null,null,null,12.347,13.375,13.375,10000,10000,10000,10000,null,13.375,13.375,10000,10000,10000,10000,null,5.5,5.5,5.5,10000,5.5,10000,null,5.5,5.5,5.5,10000,5.5,10000]
[{"$f":"IF(E16>2,1,0)","v":0},{"$f":"IF(G16>2,1,0)","v":0},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":2},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":2},{"$f":"A17*B17","v":1},{"$f":"A17*B17","v":1},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,5.625,5.625,10000,5.625,10000,null,5.625,5.625,5.625,10000,5.625,10000]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":11.75},{"$f":"IF(G16=2,11.75,8.625)","v":11.75},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,5.75,5.75,10000,5.75,10000,null,5.75,5.75,5.75,10000,5.75,10000]
[{"$f":"'Input A1'!C197","v":0},{"$f":"'Input A1'!D197","v":0},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Open Hole"},null,{"$f":"IF(B18=1,N1,N2)","v":"Open Hole"},{"$f":"IF(E$16=2,14.5,10.625)","v":14.5},{"$f":"IF(G$16=2,14.5,10.625)","v":14.5},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,5.875,5.875,10000,5.875,10000,null,5.875,5.875,5.875,10000,5.875,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!C205>H19,H19,'Input A1'!C205)","v":12.25},null,{"$f":"IF('Input A1'!D205>I19,I19,'Input A1'!D205)","v":12.25},{"$f":"IF(A18=1,H17,H18)","v":14.5},{"$f":"IF(B18=1,I17,I18)","v":14.5},null,null,null,null,null,null,22.75,24,24,24,24,24,24,null,24,24,24,24,24,24,null,6,6,6,10000,6,10000,null,6,6,6,10000,6,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,26,null,26,26,26,26,26,26,null,6.125,6.125,6.125,10000,6.125,10000,null,6.125,6.125,6.125,10000,6.125,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,30,null,30,30,30,30,30,30,null,6.25,6.25,6.25,10000,6.25,10000,null,6.25,6.25,6.25,10000,6.25,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,6.4375,6.4375,10000,6.4375,10000,null,6.4375,6.4375,6.4375,10000,6.4375,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,6.5,6.5,10000,6.5,10000,null,6.5,6.5,6.5,10000,6.5,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,6.75,6.75,10000,6.75,10000,null,6.75,6.75,6.75,10000,6.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,7.4375,7.4375,10000,7.4375,10000,null,7.4375,7.4375,7.4375,10000,7.4375,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,7.5,7.5,10000,7.5,10000,null,7.5,7.5,7.5,10000,7.5,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,7.625,7.625,10000,7.625,10000,null,7.625,7.625,7.625,10000,7.625,10000]
[null,null,"Year of Reference Costs",null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,7.875,7.875,10000,7.875,10000,null,7.875,7.875,7.875,10000,7.875,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,8.25,8.25,10000,8.25,10000,null,8.25,8.25,8.25,10000,8.25,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,8.375,8.375,10000,8.375,10000,null,8.375,8.375,8.375,10000,8.375,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,8.5,8.5,10000,8.5,10000,null,8.5,8.5,8.5,10000,8.5,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,8.625,8.625,10000,8.625,10000,null,8.625,8.625,8.625,10000,8.625,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":3.92},{"$f":"MIN(S34:S56)","v":3.92},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":3.92},{"$f":"MIN(V34:V56)","v":22.75},null,null,{"$f":"MIN(Y34:Y56)","v":3.92},{"$f":"MIN(Z34:Z54)","v":3.92},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":3.92},{"$f":"MIN(AC34:AC54)","v":22.75},null,8.75,8.75,8.75,10000,8.75,10000,null,8.75,8.75,8.75,10000,8.75,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":3.92},{"$f":"IF($Q34<E$220,10000,P34)","v":3.92},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":3.92},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":3.92},{"$f":"IF(X34<G$220,10000,P34)","v":3.92},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":3.92},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,8.875,8.875,10000,8.875,10000,null,8.875,8.875,8.875,10000,8.875,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,4.2759999999999998,4.2759999999999998,10000,4.2759999999999998,10000,null,5,4.2759999999999998,4.2759999999999998,10000,4.2759999999999998,10000,null,9,9,9,10000,9,10000,null,9,9,9,10000,9,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,9.25,{"$f":"IF($AE36<=E$164+2*E$166-0.001,10000,$AE36)","v":9.25},{"$f":"IF($AE36<=E$220+2*E$222-0.001,10000,$AE36)","v":9.25},{"$f":"IF($AE36<=E$279+2*E$281-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$336+2*E$338-0.001,10000,$AE36)","v":9.25},{"$f":"IF($AE36<=E$393+2*E$395-0.001,10000,$AE36)","v":10000},null,9.25,{"$f":"IF($AL36<=G$164+2*G$166-0.001,10000,$AL36)","v":9.25},{"$f":"IF($AL36<=G$220+2*G$222-0.001,10000,$AL36)","v":9.25},{"$f":"IF($AL36<=G$279+2*G$281-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$336+2*G$338-0.001,10000,$AL36)","v":9.25},{"$f":"IF($AL36<=G$393+2*G$395-0.001,10000,$AE36)","v":10000}]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":3652689.8826577505},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":3521873.3268489973},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,9.375,9.375,9.375,10000,9.375,10000,null,9.375,9.375,9.375,10000,9.375,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":12.714419968750001},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":12.714419968750001},null,null,null,null,null,null,null,null,6.1840000000000002,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,9.5,9.5,9.5,10000,9.5,10000,null,9.5,9.5,9.5,10000,9.5,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":34.531212236111109},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":34.290934458333332},null,null,null,null,null,null,null,null,6.875,7.625,6.875,6.875,10000,6.875,10000,null,7.625,6.875,6.875,10000,6.875,10000,null,9.625,9.625,9.625,10000,9.625,10000,null,9.625,9.625,9.625,10000,9.625,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,6.56,6.56,10000,6.56,10000,null,7.75,6.56,6.56,10000,6.56,10000,null,9.75,9.75,9.75,10000,9.75,10000,null,9.75,9.75,9.75,10000,9.75,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,9.875,9.875,9.875,10000,9.875,10000,null,9.875,9.875,9.875,10000,9.875,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":18667.599999999999},null,{"$f":"E42","v":18667.599999999999},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,10.375,10.375,10.375,10000,10.375,10000,null,10.375,10.375,10.375,10000,10.375,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":6666.67},null,{"$f":"E43","v":6666.67},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,9.85,10000,null,10.75,9.85,9.85,10000,9.85,10000,null,10.625,10.625,10.625,10000,10.625,10000,null,10.625,10.625,10.625,10000,10.625,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":4000.002},null,4000.002,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10.772,10000,null,11.75,10.772,10.772,10000,10.772,10000,null,11,11,11,10000,11,10000,null,11,11,11,10000,11,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,12.347,10000,null,13.375,12.347,12.347,10000,12.347,10000,null,11.625,11.625,11.625,10000,11.625,10000,null,11.625,11.625,11.625,10000,11.625,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,12,12,12,10000,12,10000,null,12,12,12,10000,12,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,12.25,12.25,12.25,10000,12.25,10000,null,12.25,12.25,12.25,10000,12.25,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":2333.3344999999999},null,2333.3344999999999,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,18.73,10000,null,20,18.73,18.73,18.73,18.73,10000,null,12.75,12.75,12.75,10000,12.75,10000,null,12.75,12.75,12.75,10000,12.75,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":3466.6684},null,3466.6684,null,{"$f":"SUM(E46:E49)","v":22800.002899999999},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,22.75,null,24,22.75,22.75,22.75,22.75,22.75,null,13.5,13.5,13.5,10000,13.5,10000,null,13.5,13.5,13.5,10000,13.5,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":34667.606499999994},null,34667.606499999994,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,24.75,null,26,24.75,24.75,24.75,24.75,24.75,null,13.75,13.75,13.75,10000,13.75,10000,null,13.75,13.75,13.75,10000,13.75,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":17466.668399999999},null,17466.668399999999,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,28.75,null,30,28.75,28.75,28.75,28.75,28.75,null,14,14,14,10000,14,10000,null,14,14,14,10000,14,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":33475.731560774228},null,{"$f":"E52","v":33475.731560774228},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,14.5,10000,null,14.5,14.5,14.5,10000,14.5,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":16866.163016459122},null,{"$f":"E53","v":16866.163016459122},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,14.75,10000,null,14.75,14.75,14.75,10000,14.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,15.5,10000,null,15.5,15.5,15.5,10000,15.5,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,16,10000,null,16,16,16,10000,16,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,16.375,10000,null,16.375,16.375,16.375,10000,16.375,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,16.5,10000,null,16.5,16.5,16.5,10000,16.5,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,17,10000,null,17,17,17,10000,17,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,17.25,10000,null,17.25,17.25,17.25,10000,17.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,17.5,10000,null,17.5,17.5,17.5,10000,17.5,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,18,10000,null,18,18,18,10000,18,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0696535409112233},null,{"$f":"J469","v":1.0696535409112233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,18.125,10000,null,18.125,18.125,18.125,10000,18.125,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,18.25,10000,null,18.25,18.25,18.25,10000,18.25,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,18.5,10000,null,18.5,18.5,18.5,10000,18.5,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,19.25,10000,null,19.25,19.25,19.25,10000,19.25,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,10000,null,20,20,20,20,20,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,20.75,10000,null,20.75,20.75,20.75,20.75,20.75,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$279+2*E$281-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$279+2*G$281-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,22.25,22.25,10000,null,22.25,22.25,22.25,22.25,22.25,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0696535409112233},null,{"$f":"G23*G62","v":1.0696535409112233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,23,10000,null,23,23,23,23,23,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,24,10000,null,24,24,24,24,24,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,26,10000,null,26,26,26,26,26,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,27,10000,null,27,27,27,27,27,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,28,10000,null,28,28,28,28,28,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"IF($AE76<=E$164+2*E$166-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$220+2*E$222-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$279+2*E$281-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$336+2*E$338-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$393+2*E$395-0.001,10000,$AE76)","v":32},null,32,{"$f":"IF($AL76<=G$164+2*G$166-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$220+2*G$222-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$279+2*G$281-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$336+2*G$338-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$393+2*G$395-0.001,10000,$AE76)","v":32}]
[null,null,"Bit life","hrs",100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"IF($AE77<=E$164+2*E$166-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$220+2*E$222-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$279+2*E$281-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$336+2*E$338-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$393+2*E$395-0.001,10000,$AE77)","v":34},null,34,{"$f":"IF($AL77<=G$164+2*G$166-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$220+2*G$222-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$279+2*G$281-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$336+2*G$338-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$393+2*G$395-0.001,10000,$AE77)","v":34}]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"IF($AE78<=E$164+2*E$166-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$220+2*E$222-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$279+2*E$281-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$336+2*E$338-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$393+2*E$395-0.001,10000,$AE78)","v":36},null,36,{"$f":"IF($AL78<=G$164+2*G$166-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$220+2*G$222-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$279+2*G$281-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$336+2*G$338-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$393+2*G$395-0.001,10000,$AE78)","v":36}]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Minimum Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,{"$f":"E91","v":2}]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,{"$f":"E106","v":2}]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":0},{"$f":"IF(G113=M$1,1,0)*B16","v":0},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":0},{"$f":"IF(G115=M$1,1,0)*B16","v":0},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,{"$f":"E123","v":10000}]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":738.18674999999996},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":738.18674999999996}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":4921.2449999999999},null,{"$f":"G15","v":4921.2449999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":29.527469999999997},null,{"$f":"G132/(G135*G136)","v":29.527469999999997}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":9.1043032499999992},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":9.1043032499999992}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":8.3799080500000009},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":8.3799080500000009}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":59.011681299999992},null,{"$f":"(G137+G141+G142+G143)","v":59.011681299999992}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":16.763734999999997},null,{"$f":"((G132/G$110)+G$106)*B112","v":16.763734999999997}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":1.9842490000000002},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":1.9842490000000002}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":9.8424899999999997},null,{"$f":"G$89*G133/G$92*B112","v":9.8424899999999997}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":0},null,{"$f":"(G132/G$79)*B162","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":0},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":0},null,{"$f":"(G173/G152+2)*B162*$A$1","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":0},null,{"$f":"$A$1*G$81*B162","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":0},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":0},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":0},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":50},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":137.60215529999999},null,{"$f":"SUM(G144:G151,G155:G158)","v":137.60215529999999}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":137.60215529999999},null,{"$f":"G159*G160","v":137.60215529999999}]
[{"$f":"A18","v":0},{"$f":"B18","v":0},null,"day",{"$f":"E161/24","v":5.7334231375},null,{"$f":"G161/24","v":5.7334231375}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":0},null,{"$f":"IF($B162=0,0,G19)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":0},null,{"$f":"IF($B162=0,0,Y3)","v":0}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":12.25},null,{"$f":"IF(B162=1,AM3,G19)","v":12.25}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":0},null,{"$f":"IF(B162=1,Y33,0)","v":0}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":0},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E168*E132","v":0},null,{"$f":"G168*G132*B162","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0},null,{"$f":"0.5*(G164-G167)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A162=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":0},null,{"$f":"IF(B162=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":0},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":0},null,{"$f":"G172*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":26315.01606728369},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":26315.01606728369}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":26802.525771605928},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":26802.525771605928}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":0},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":0},null,{"$f":"E180/E175","v":0},{"$f":"G180/G175","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":46797.413793103449},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":46797.413793103449}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":233401.39373699581},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":233401.39373699581}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":455184.61445519578},null,{"$f":"SUM(G178:G183)","v":455184.61445519578}]
[]
[{"$f":"A$16","v":0},{"$f":"B$16","v":0},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":0},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":4183.05825},null,{"$f":"G15-G132","v":4183.05825}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":0},null,{"$f":"G187/(G190*G191)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":0},null,{"$f":"ROUNDUP(G192/G193,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":0},null,{"$f":"(G$96*G194)*B186","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":0},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":0},null,{"$f":"G194*G$102+G195*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":0},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":0},null,{"$f":"(G192+G196+G197+G198)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":0},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":0},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":0},null,{"$f":"G$89*G188/G$92*B186*B113","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":0},null,{"$f":"(G187/G$79)","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":0},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":0},null,{"$f":"(G230/G207+2)*B186","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":0},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":0},null,{"$f":"G$91*G188/G$92*B186","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":0},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":0},null,{"$f":"(G$105+G$103)*B186","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":0},null,{"$f":"SUM(G199:G206,G210:G213)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":0},null,{"$f":"G214*G215","v":0}]
[null,null,null,"day",{"$f":"E216/24","v":0},null,{"$f":"G216/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":12.375},null,{"$f":"G165+0.125","v":12.375}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":0},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":0},null,{"$f":"Z3*B186","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":0},null,{"$f":"AN3*B186","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":0},null,{"$f":"(G221-G220)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":0},null,{"$f":"IF(G187=0,0,Z33)","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":0},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E225*E187","v":0},null,{"$f":"G225*G187","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0},null,{"$f":"0.5*(G220-G224)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":0},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":0},null,{"$f":"G229*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":0},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":0},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":0},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":0},null,{"$f":"E236/E232","v":0},{"$f":"G236/G232","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":0},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":0}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":0},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":0},null,{"$f":"G$69*B186*B113","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":0},null,{"$f":"SUM(G234:G239)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":4183.05825},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":4183.05825}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":3683.05825},null,{"$f":"G245-IF(B16=1,G304,G361)","v":3683.05825}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":4183.05825},null,{"$f":"G188-G187","v":4183.05825}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":147.32232999999999},null,{"$f":"G244/(G247*G248)","v":147.32232999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":2},null,{"$f":"ROUNDUP(G249/G250,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":4},null,{"$f":"(G$96*G251)","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":9.3661165000000004},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":9.3661165000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":24},null,{"$f":"G251*G$102+G252*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":16.175951449999999},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":16.175951449999999}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":196.86439795000001},null,{"$f":"(G249+G253+G254+G255)","v":196.86439795000001}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":14.276860833333334},null,{"$f":"((G244/G$109)+G$106)*B114","v":14.276860833333334}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":1.83661165},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":1.83661165}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":8.3661165000000004},null,{"$f":"G$89*G245/G$92*B114","v":8.3661165000000004}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":27.887055},null,{"$f":"(G243/G$79)","v":27.887055}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":8.5707325338690907},null,{"$f":"(G289/G264+2)","v":8.5707325338690907}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":8.3661165000000004},null,{"$f":"G$91*G245/G$92","v":8.3661165000000004}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":7.3464466000000002},null,{"$f":"(0.0002*(G245)+1)*G$98","v":7.3464466000000002}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":428.94360503333331},null,{"$f":"SUM(G256:G263,G267:G270)","v":428.94360503333331}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":428.94360503333331},null,{"$f":"G271*G272","v":428.94360503333331}]
[null,null,null,"day",{"$f":"E273/24","v":17.87265020972222},null,{"$f":"G273/24","v":17.87265020972222}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":12.425000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":12.425000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":13.3675},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":13.3675}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":1},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":13.375},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.875},null,{"$f":"G222*1.5","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":450111.1819541594},null,{"$f":"G284*G245","v":450111.1819541594}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":4928.0494004018165},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":4928.0494004018165}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":877.7207985644236},null,{"$f":"G288*7.4805/42","v":877.7207985644236}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":111967.05410535556},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":111967.05410535556}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":93308.200031612403},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":93308.200031612403}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":659692.58538283},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":659692.58538283},null,{"$f":"E295/E291","v":471208.98955916433},{"$f":"G295/G291","v":471208.98955916433}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":359095.28574987105},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":359095.28574987105}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":736647.83353201719},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":736647.83353201719}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2082579.2238878931},null,{"$f":"SUM(G293:G298)","v":2082579.2238878931}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":0},null,{"$f":"G126*G245*B301","v":0}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":0},null,{"$f":"IF(G302=0,0,G304-G361)","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":0},null,{"$f":"G302","v":0}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":0},null,{"$f":"G303/(G306*G307)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":0},null,{"$f":"ROUNDUP(G308/G309,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":0},null,{"$f":"(G$96*G310)*B301","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":0},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":0},null,{"$f":"G310*G$102+G311*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":0},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":0},null,{"$f":"(G308+G312+G313+G314)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":0},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":0},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":0},null,{"$f":"G$89*G304/G$92*B301*B115","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":0},null,{"$f":"(G302/G$79)*B301","v":0}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":0},null,{"$f":"(G346/G323+2)*B301","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":0},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":0},null,{"$f":"G$91*G304/G$92*B301","v":0}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":0},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":0},null,{"$f":"(+G$103)*B301","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":0},null,{"$f":"SUM(G315:G321,G326:G329)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":0},null,{"$f":"G330*G331","v":0}]
[null,null,null,"day",{"$f":"E332/24","v":0},null,{"$f":"G332/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":0},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":0},null,{"$f":"AB3*B301","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":0},null,{"$f":"AP3*B301","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":1.875},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":0},null,{"$f":"(G337-G336)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":0},null,{"$f":"AB33*B301","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":0},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E341*E304","v":0},null,{"$f":"G341*G304","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0},null,{"$f":"0.5*(G336-G340)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":0},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":0},null,{"$f":"G345*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":0},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":0},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":0},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":0},null,{"$f":"E352/E348","v":0},{"$f":"G352/G348","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":0},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":0}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":0},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":0},null,{"$f":"G$69*B301*B115","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":0},null,{"$f":"SUM(G350:G355)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost = Surface Casing:  I1"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":3.7671458676442588},null,{"$f":"(G403/G380+2)","v":3.7671458676442588}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":20.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":21.35},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":24},null,{"$f":"AC3","v":24},null,{"$f":"if","v":{"$error":"#NAME?"}}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":30},null,{"$f":"G393+2*G395","v":30}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":22.75},null,{"$f":"AC33","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":156.1762884377348},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E398*E361","v":78088.144218867397},null,{"$f":"G398*G361","v":78088.144218867397}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.625},null,{"$f":"0.5*(G393-G397)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1019313907221109},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1325.359400733194},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1325.359400733194}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":236.05597612344422},null,{"$f":"G402*7.4805/42","v":236.05597612344422}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":59082.152798852127},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":59082.152798852127}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":90128.171917800384},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":90128.171917800384},null,{"$f":"E409/E405","v":90128.171917800384},{"$f":"G409/G405","v":90128.171917800384}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":130787.42420028904},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":130787.42420028904}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":267059.59784072457},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":259016.1234518163}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":699360.39061307651},null,{"$f":"SUM(G407:G412)","v":568543.83480432339}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":196.84979999999999},{"$f":"G421+G365+G308+G249+G192+G137","v":196.84979999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.2421644337142133},null,{"$f":"(G456/G436+2)","v":2.2421644337142133}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":34},null,{"$f":"G394+2*2","v":34}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":32.5},null,{"$f":"G447- 2*0.75","v":32.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":40},null,{"$f":"G447+2*G450","v":40}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":266.58540785735266},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":266.58540785735266}]
[null,null,null,"lb",{"$f":"E451*E416","v":13329.270392867633},null,{"$f":"G451*G416","v":13329.270392867633}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":181.62332528565992},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":181.62332528565992}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":32.348411542842356},null,{"$f":"G455*7.4805/42","v":32.348411542842356}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":92015.706682110555},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":92015.706682110555}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":17910.819344429659},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":17910.819344429659},null,{"$f":"E462/E458","v":17910.819344429659},{"$f":"G462/G458","v":17910.819344429659}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":3363.3949126974057},null,{"$f":"G455/27*500","v":3363.3949126974057}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":133292.24602710098},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":133292.24602710098}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":246582.16696633858},null,{"$f":"SUM(G460:G465)","v":246582.16696633858}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":579247.98082139436},{"$f":"J462+J409+J352+J295+J236+J180","v":579247.98082139436}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":541528.59656589443},{"$f":"G169+G226+G285+G342+G399+G452","v":541528.59656589443}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":3652689.8826577505},null,{"$f":"SUM(G470:G476)","v":3521873.3268489968},null,{"$f":"I467/I468","v":1.0696535409112233},{"$f":"J467/J468","v":1.0696535409112233}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":289379.92965360195},null,{"$f":"G460+G407+G350+G293+G234+G178","v":289379.92965360195}]
[null,null,"Mud Cost",null,150545.50457242178,null,149640.68823878389]
[null,null,"Casing Cost",null,767731.57664506009,null,767731.57664506009,null,{"$f":"E472/I468","v":1.4177119759023489},{"$f":"G472/J468","v":1.4177119759023489}]
[null,null,"Cement Cost",null,540043.51865596091,null,540043.51865596091]
[null,null,"Rig Cost",null,1370401.0711368385,null,1362357.5967479302]
[null,null,"Logging Cost",null,365604.7952586207,null,243736.5301724138]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":5},null,{"$f":"G139+G194+G251+G310+G367+G423","v":5}]

{"sheet":"GF Pumping A1","index":31,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[]
[]
[]
[{"$f":"'Input A1'!A75","v":0},"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[{"$f":"'Input A1'!A398","v":1},"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":13.70822715237269},{"$f":"(F8-D8)/D8","v":-0.52229314982573138},{"$f":"'Summary A1'!J24","v":6.5485140144333416}]
[null,"Resource Type",null,{"$f":"IF(A4=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A5=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000}]
[]
[]
[null,"GF PUMPING","Units","Reference",null,"Improved",null,0.1,0.9]
[]
[null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H134","v":100},null,{"$f":"'Summary A1'!J134","v":100},null,{"$f":"'Summary A1'!L134","v":100},{"$f":"'Summary A1'!M134","v":100},{"$f":"'Summary A1'!N134","v":0},{"$f":"'Summary A1'!O134","v":0},{"$f":"'Summary A1'!P134","v":0}]
[null,null,"lb/h",{"$f":"'Summary A1'!H135","v":793663.2},null,{"$f":"'Summary A1'!J135","v":793663.2},null,{"$f":"'Summary A1'!L135","v":793663.2},{"$f":"'Summary A1'!M135","v":793663.2}]
[null,null,"gpm",{"$f":"'Summary A1'!H136","v":1776.2424721014047},null,{"$f":"'Summary A1'!J136","v":1776.2424721014047},null,{"$f":"'Summary A1'!L136","v":1776.2424721014047},{"$f":"'Summary A1'!M136","v":1776.2424721014047}]
[null,"Injection Well Flow Rate","lb/h",{"$f":"'Summary A1'!H140","v":1058217.5999999999},null,{"$f":"'Summary A1'!J140","v":1058217.5999999999},null,{"$f":"'Summary A1'!L140","v":1058217.5999999999},{"$f":"'Summary A1'!M140","v":1058217.5999999999}]
[null,null,"kg/s",{"$f":"'Summary A1'!H139","v":133.33333333333334},null,{"$f":"'Summary A1'!J139","v":133.33333333333334},null,{"$f":"'Summary A1'!L139","v":133.33333333333334},{"$f":"'Summary A1'!M139","v":133.33333333333334}]
[null,null,"gpm",{"$f":"'Summary A1'!H141","v":2368.3232961352064},null,{"$f":"'Summary A1'!J141","v":2368.3232961352064},null,{"$f":"'Summary A1'!L141","v":2368.3232961352064},{"$f":"'Summary A1'!M141","v":2368.3232961352064}]
[null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H143","v":4871491.5854435442},null,{"$f":"'Summary A1'!J143","v":8561005.3658606652},null,{"$f":"'Summary A1'!L143","v":3411405.3572047288},{"$f":"'Summary A1'!M143","v":5096287.6260176413}]
[null,null,"kg/s",{"$f":"D22/(3600*2.20462)","v":613.79834487015955},null,{"$f":"F22/(3600*2.20462)","v":1078.6698143319063},null,{"$f":"H22/(3600*2.20462)","v":429.83035589967244},642.12220322394205]
[null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H145","v":4871491.5854435433},null,{"$f":"'Summary A1'!J145","v":8561005.3658606652},null,{"$f":"'Summary A1'!L145","v":3411405.3572047283},{"$f":"'Summary A1'!M145","v":5096287.6260176403}]
[null,null,"kg/s",{"$f":"D24/(3600*2.20462)","v":613.79834487015944},null,{"$f":"F24/(3600*2.20462)","v":1078.6698143319063},null,{"$f":"H24/(3600*2.20462)","v":429.83035589967238},642.12220322394194]
[{"$f":"'Input A1'!A303","v":1},null,null,{"$f":"IF(A26=1,IF(OR('Summary A1'!H206>2000,'Summary A1'!J206>2000),\"STOP - set depth exceeds max for lineshaft pump\",\" \"),\" \")","v":" "}]
[null,null,null,{"$f":"IF('Input A1'!A290=1,\" \",\"Review Production Well Casing Profile - used to calculate friction losses\")","v":" "}]
[null,"#of Casing/Liners above production interval",null,{"$f":"IF('Summary A1'!H119*3280.83<=6000,2,3)-1","v":1},null,{"$f":"D28","v":1},null,{"$f":"'Well Field Dvlpmnt A1'!H24","v":1},{"$f":"'Well Field Dvlpmnt A1'!J24","v":1}]
[null,"Total production intervals",null,{"$f":"D28+1","v":2},null,{"$f":"D29","v":2},null,{"$f":"H28+1","v":2},2]
[null,"Estimated Casing ID Above Production Interval","inch",{"$f":"IF(D29>2,'Well Field Dvlpmnt A1'!D70,'Well Field Dvlpmnt A1'!D76)","v":14.688000000000001},null,null,null,{"$f":"IF(H29>2,'Well Field Dvlpmnt A1'!H70,'Well Field Dvlpmnt A1'!H76)","v":14.688000000000001},{"$f":"IF(I29>2,'Well Field Dvlpmnt A1'!J70,'Well Field Dvlpmnt A1'!J76)","v":14.688000000000001}]
[{"$f":"IF('Input A1'!A197=0,'Input A1'!A219,'Input A1'!A299)","v":0},"Production Interval",null,{"$f":"IF('Input A1'!A298=1,'Input A1'!T299,'Input A1'!T205)","v":"Open Hole"},null,{"$f":"D31","v":"Open Hole"},null,{"$f":"'Well Field Dvlpmnt A1'!H60","v":"Open Hole"},{"$f":"'Well Field Dvlpmnt A1'!J60","v":"Open Hole"}]
[{"$f":"IF(F31=\"Open Hole\",0,1)","v":0},"Production Interval Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D26","v":12.25},null,{"$f":"D32","v":12.25},null,{"$f":"'Well Field Dvlpmnt A1'!H26","v":12.25},{"$f":"'Well Field Dvlpmnt A1'!J26","v":12.25}]
[]
[null,"PRODUCTION INTERVAL"]
[{"$f":"'Well Field Dvlpmnt A2'!A18","v":0},"Production Zone Casing Liner Diameter","inch",{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!D64,'Well Field Dvlpmnt A1'!D65)","v":12.25},null,{"$f":"D35","v":12.25},null,{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!H64,'Well Field Dvlpmnt A1'!H65)","v":12.25},{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!J64,'Well Field Dvlpmnt A1'!J65)","v":12.25}]
[{"$f":"'Well Field Dvlpmnt A2 10%'!A18","v":0},null,"cm",{"$f":"D35*2.54","v":31.115000000000002},null,{"$f":"D36","v":31.115000000000002},null,{"$f":"H35*2.54","v":31.115000000000002},31.115000000000002]
[{"$f":"'Well Field Dvlpmnt A2 90%'!A18","v":0},"Surface Roughness","ft",{"$f":"IF($A35=1,0.001,0.02)*1+0.005*0","v":0.02},null,{"$f":"D37","v":0.02},null,{"$f":"IF($A36=1,0.001,0.02)*1+0.005*0","v":0.02},{"$f":"IF($A37=1,0.001,0.02)*1+0.005*0","v":0.02},null,null,null,null,"changed from 0.005 to 0.001"]
[null," Production Zone Casing Length","meter",{"$f":"D39/3.28083","v":225},null,{"$f":"D38","v":225},null,{"$f":"H39/3.28083","v":225},225]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D61","v":738.18674999999996},null,{"$f":"D39","v":738.18674999999996},null,{"$f":"'Well Field Dvlpmnt A1'!H61","v":738.18674999999996},{"$f":"'Well Field Dvlpmnt A1'!J61","v":738.18674999999996}]
[]
[null,"INTERMEDIATE LINER"]
[null,"Inside Casing Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D70","v":0},null,{"$f":"D42","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!H70","v":0},{"$f":"'Well Field Dvlpmnt A1'!J70","v":0}]
[null,null,"cm",{"$f":"D42*2.54","v":0},null,{"$f":"D43","v":0},null,{"$f":"H42*2.54","v":0},0]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,{"$f":"D44","v":1.4999999999999999E-4},null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Length Used","meter",{"$f":"D46/3.28083","v":0},null,{"$f":"D45","v":0},null,{"$f":"H46/3.28083","v":0},0]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D67","v":0},null,{"$f":"D46","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!H67","v":0},{"$f":"'Well Field Dvlpmnt A1'!J67","v":0}]
[]
[null,"UPPER CASING"]
[null,"Inside Casing Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D76","v":14.688000000000001},null,{"$f":"D49","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A1'!H76","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A1'!J76","v":14.688000000000001}]
[null,null,"cm",{"$f":"D49*2.54","v":37.307520000000004},null,{"$f":"D50","v":37.307520000000004},null,{"$f":"H49*2.54","v":37.307520000000004},37.307520000000004]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Length of Upper Casing Liner","meter",{"$f":"D53/3.28083","v":1275},null,{"$f":"D52","v":1275},null,{"$f":"H53/3.28083","v":1275},1275]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D73","v":4183.05825},null,{"$f":"D53","v":4183.05825},null,{"$f":"'Well Field Dvlpmnt A1'!H73","v":4183.05825},{"$f":"'Well Field Dvlpmnt A1'!J73","v":4183.05825}]
[]
[null,"Pump Type (L-lineshaft, S-submersible)",null,{"$f":"'Input A1'!T303","v":"Lineshaft"},null,{"$f":"D55","v":"Lineshaft"},null,{"$f":"'Input A1'!T303","v":"Lineshaft"},{"$f":"'Input A1'!T303","v":"Lineshaft"}]
[null,"Pump Depth","ft",{"$f":"'GF Pumping A2'!G253","v":898.21839844880651},null,{"$f":"'GF Pumping A2'!M253","v":898.21839844880651},null,{"$f":"'GF Pumping A2 10-90s'!G253","v":898.21839844880651},{"$f":"'GF Pumping A2 10-90s'!M253","v":898.21839844880651}]
[null,"Flow per Well","lb/h",{"$f":"'Summary A1'!H135","v":793663.2},null,{"$f":"'Summary A1'!J135","v":793663.2},null,{"$f":"'Summary A1'!L135","v":793663.2},{"$f":"'Summary A1'!M135","v":793663.2}]
[null,"Pump Size","hp",{"$f":"'GF Pumping A2'!G280","v":547.42346958943085},null,{"$f":"'GF Pumping A2'!M280","v":492.68112263048789},null,{"$f":"'GF Pumping A2 10-90s'!G280","v":547.42346958943085},{"$f":"'GF Pumping A2 10-90s'!M280","v":547.42346958943085}]
[null,"Pump Cost Adjustment",null,{"$f":"Tables!K37","v":1.3245864232743867},null,{"$f":"D59","v":1.3245864232743867},null,{"$f":"D59","v":1.3245864232743867},{"$f":"D59","v":1.3245864232743867}]
[null,"Pump only cost",null,{"$f":"(12000*D59*(D58)^0.5)","v":371897.49391113647},null,{"$f":"(12000*F59*(F58)^0.5)","v":352812.94106033788},null,{"$f":"(12000*H59*(H58)^0.5)","v":371897.49391113647},371897.49391113647]
[null,"Installation cost (w/o casing)",null,{"$f":"('Input A1'!T310+'Input A1'!T309*D56)*IF(D56<1,0,1)","v":14491.091992244033},null,{"$f":"('Input A1'!W310+'Input A1'!W309*F56)*IF(F56<1,0,1)","v":14491.091992244033},null,{"$f":"('Input A1'!T310+'Input A1'!T309*H56)*IF(H56<1,0,1)","v":14491.091992244033},{"$f":"('Input A1'!T310+'Input A1'!T309*I56)*IF(I56<1,0,1)","v":14491.091992244033}]
[null,"Production casing cost",null,{"$f":"'Input A1'!T308*D56","v":40419.82793019629},null,{"$f":"'Input A1'!W308*F56","v":40419.82793019629},null,{"$f":"'Input A1'!T308*H56","v":40419.82793019629},{"$f":"'Input A1'!T308*I56","v":40419.82793019629}]
[null,"Installed Pump Cost",null,{"$f":"SUM(D60:D62)","v":426808.41383357678},null,{"$f":"SUM(F60:F62)","v":407723.86098277819},null,{"$f":"SUM(H60:H62)","v":426808.41383357678},426808.41383357678]
[]
[]
[null,"Production well head pressure","bar",{"$f":"'Summary A1'!H211","v":12.206904589877626},null,{"$f":"'Summary A1'!J211","v":12.206904589877626},null,{"$f":"'Summary A1'!L211","v":12.206904589877626},{"$f":"'Summary A1'!M211","v":12.206904589877626}]
[null,"Surface equipment ΔP for Binary conversion System"]
[null,"∆P's Used","bar",{"$f":"'Input A1'!C314","v":2.7579036347101478},null,{"$f":"'Input A1'!G314","v":2.7579036347101478},null,{"$f":"D68","v":2.7579036347101478},{"$f":"D68","v":2.7579036347101478}]
[null,null,"psid",{"$f":"'Input A1'!E314","v":40},null,{"$f":"'Input A1'!I314","v":40},null,{"$f":"D69","v":40},{"$f":"D69","v":40}]
[{"$f":"'Input A1'!A464","v":2},"Flash Plant LP","bar",{"$f":"IF(A70=2,'Input A1'!T490,'Input A1'!T488)","v":1.0824771766237331},null,{"$f":"IF(A70=2,'Input A1'!W490,'Input A1'!W488)","v":1.0824771766237331},null,{"$f":"IF(A70=2,'Input A1'!Y490,'Input A1'!Y488)","v":1.0824771766237331},{"$f":"IF(A70=2,'Input A1'!Z490,'Input A1'!Z488)","v":1.0824771766237331}]
[null,"Injection Well Surface Pressure Used","bar",{"$f":"IF(D66-D68<1.1,1.1,IF('Input A1'!$A398=1,D66-D68,D70))","v":9.4490009551674774},null,{"$f":"IF(F66-F68<1.1,1.1,IF('Input A1'!$A398=1,F66-F68,F70))","v":9.4490009551674774},null,{"$f":"IF(H66-H68<1.1,1.1,IF('Input A1'!$A398=1,H66-H68,H70))","v":9.4490009551674774},{"$f":"IF(I66-I68<1.1,1.1,IF('Input A1'!$A398=1,I66-I68,I70))","v":9.4490009551674774}]
[null,null,"psi",{"$f":"D71*14.50377","v":137.0461365835294},null,{"$f":"F71*14.50377","v":137.0461365835294},null,{"$f":"H71*14.50377","v":137.0461365835294},137.0461365835294]
[null,"Temperature Rise in Injection Well","C",{"$f":"'Summary A1'!H56*'Summary A1'!H134/'Summary A1'!H139","v":0.59413458230665117},null,{"$f":"'Summary A1'!J56*'Summary A1'!J134/'Summary A1'!J139","v":0.59413458230665117},null,{"$f":"'Summary A1'!L56*'Summary A1'!L134/'Summary A1'!L139","v":0.59413458230665117},{"$f":"'Summary A1'!M56*'Summary A1'!M134/'Summary A1'!M139","v":0.59413458230665117},null,null,null,"Not Used"]
[null,"Estimated Casing ID Above Injection Interval","inch",{"$f":"IF(D80>2,'Well Field Dvlpmnt A2'!G224,'Well Field Dvlpmnt A2'!G283)","v":14.688000000000001},null,null,null,{"$f":"IF(H80>2,'Well Field Dvlpmnt A2 10%'!G224,'Well Field Dvlpmnt A2 10%'!G283)","v":14.688000000000001},{"$f":"IF(I80>2,'Well Field Dvlpmnt A2 90%'!G224,'Well Field Dvlpmnt A2 90%'!G283)","v":14.688000000000001}]
[]
[null,{"$f":"IF('Input A1'!A315=0,\"GETEM Estimates used for Injection interval\", \" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A315=1,'Input A1'!A316=1,'Input A1'!E317<=D74-2*0.25),\" \",IF(AND('Input A1'!A315=1,'Input A1'!A316=0,'Input A1'!I317<D74-2*0.25),\" \",IF('Input A1'!A315=0,\" \",\"This hole dimension too large\")))","v":" "},{"$f":"INPUT!R318","v":" "}]
[{"$f":"IF(D77=\"Open\",0,1)","v":1},"Injection Interval",null,{"$f":"IF('Input A1'!A315=1,'Input A1'!T316,'Input A1'!W205)","v":"Open Hole"},null,{"$f":"D77","v":"Open Hole"}]
[{"$f":"IF(F77=\"Open\",0,1)","v":1},"Production Interval Diameter","inch",{"$f":"IF(A83=1,'Well Field Dvlpmnt A1'!F63,'Well Field Dvlpmnt A1'!F65)","v":12.25},null,{"$f":"D78","v":12.25}]
[]
[null,"# of Intervals Injection Well",null,{"$f":"'Well Field Dvlpmnt A2'!G16","v":2},null,{"$f":"D80","v":2},null,{"$f":"'Well Field Dvlpmnt A2 10%'!G16","v":2},{"$f":"'Well Field Dvlpmnt A2 90%'!G16","v":2}]
[]
[null,"INJECTION INTERVAL"]
[{"$f":"'Well Field Dvlpmnt A2'!B18","v":0},"Injection Interval Diameter","inch",{"$f":"IF(A83=1,'Well Field Dvlpmnt A1'!F64,'Well Field Dvlpmnt A1'!F65)","v":12.25},null,{"$f":"D83","v":12.25},null,{"$f":"IF($A83=1,'Well Field Dvlpmnt A1'!I64,'Well Field Dvlpmnt A1'!I65)","v":12.25},{"$f":"IF($A83=1,'Well Field Dvlpmnt A1'!K64,'Well Field Dvlpmnt A1'!K65)","v":12.25}]
[null,null,"cm",{"$f":"D83*2.54","v":31.115000000000002},null,{"$f":"D84","v":31.115000000000002},null,{"$f":"H83*2.54","v":31.115000000000002},{"$f":"I83*2.54","v":31.115000000000002}]
[null,"Surface Roughness","ft",{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":0.02},null,{"$f":"D85","v":0.02},null,{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":0.02},{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":0.02},null,null,null,null,"changed from 0.005 to 0.001"]
[null,"Injection Interval Length","meter",{"$f":"D87/3.28083","v":225},null,{"$f":"D86","v":225},null,{"$f":"H87/3.28083","v":225},{"$f":"I87/3.28083","v":225}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F61","v":738.18674999999996},null,{"$f":"D87","v":738.18674999999996},null,{"$f":"'Well Field Dvlpmnt A1'!I61","v":738.18674999999996},{"$f":"'Well Field Dvlpmnt A1'!K61","v":738.18674999999996}]
[]
[null,"INTERMEDIATE LINER"]
[null,"Intermediate Interval ID","inch",{"$f":"'Well Field Dvlpmnt A1'!F69","v":0},null,{"$f":"D90","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!I69","v":0},{"$f":"'Well Field Dvlpmnt A1'!K69","v":0}]
[null,null,"cm",{"$f":"D90*2.54","v":0},null,{"$f":"D91","v":0},null,{"$f":"H90*2.54","v":0},{"$f":"I90*2.54","v":0}]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Intermediate Casing/Liner Length","meter",{"$f":"D94/3.28083","v":0},null,{"$f":"D93","v":0},null,{"$f":"H94/3.28083","v":0},{"$f":"I94/3.28083","v":0}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F67","v":0},null,{"$f":"D94","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!I67","v":0},{"$f":"'Well Field Dvlpmnt A1'!K67","v":0}]
[]
[null,"UPPER INTERVAL"]
[null,"Upper Interval ID","inch",{"$f":"'Well Field Dvlpmnt A1'!F76","v":14.688000000000001},null,{"$f":"D97","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A1'!I76","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A1'!K76","v":14.688000000000001}]
[null,null,"cm",{"$f":"D97*2.54","v":37.307520000000004},null,{"$f":"D98","v":37.307520000000004},null,{"$f":"H97*2.54","v":37.307520000000004},{"$f":"I97*2.54","v":37.307520000000004}]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,{"$f":"D99","v":1.4999999999999999E-4}]
[null,"Length of Upper Casing/Liner","meter",{"$f":"D101/3.28083","v":1275},null,{"$f":"D100","v":1275},null,{"$f":"H101/3.28083","v":1275},{"$f":"I101/3.28083","v":1275}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F73","v":4183.05825},null,{"$f":"D101","v":4183.05825},null,{"$f":"'Well Field Dvlpmnt A1'!I73","v":4183.05825},{"$f":"'Well Field Dvlpmnt A1'!K73","v":4183.05825}]
[null,null,null,{"$f":"IF(OR(D100<0,D101<0),\"Upper casing length is <0 - decrease intermediate and/or injection zone casing length or reduce # of liners\",\" \")","v":" "}]
[]
[{"$f":"'Input A1'!A322","v":0},"Injection Pump Pressure Used","psi",{"$f":"'GF Pumping A2'!G118","v":268.90297934319534},null,{"$f":"'GF Pumping A2'!M118","v":272.54983868449727},null,{"$f":"'GF Pumping A2 10-90s'!G118","v":263.74062956049994},{"$f":"'GF Pumping A2 10-90s'!M118","v":271.31539391195685}]
[null,null,"bar",{"$f":"D104/14.50377","v":18.540212602874657},null,{"$f":"F104/14.50377","v":18.791654768690989},null,{"$f":"H104/14.50377","v":18.184281022141136},{"$f":"I104/14.50377","v":18.706542775565033}]
[]
[]
[null,"Input for Hydrostatic Pressure Calculation"]
[null,"CT","1/C",{"$f":"0.0009/D111","v":5.0571426166341543E-4}]
[null,"CP","1/bar",4.64E-10]
[null,"T correction",null,{"$f":" 30.796*'Input A1'!C77^-0.552","v":1.7796611015866632},null,1.7796611015866632]

{"sheet":"GF Pumping A2","index":32,"n_rows":338,"n_cols":26,"rows_kept":338,"cut":false,"hidden":true,"merged":[[252,16,252,19]]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"GF Pump Setting Depth Calculation"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:"]
[null,null,"User input required in cells:","NA"]
[]
[]
[null,null,null,"Reference",null,null,"Reference",null,null,"Improved",null,null,"Improved"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"P,hydrostatic -prod","bar",{"$f":"'Reservoir A1'!D17","v":142.42064651582933},null,"psia",{"$f":"D10*14.50377","v":2065.6363003168899},null,"bar",{"$f":"'Reservoir A1'!J17","v":142.42064651582933},null,"psia",{"$f":"J10*14.50377","v":2065.6363003168899},null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"P,hydrostatic -inject","bar",{"$f":"'Reservoir A1'!D19","v":142.42064651582933},null,"psia",{"$f":"D11*14.50377","v":2065.6363003168899},null,"bar",{"$f":"'Reservoir A1'!J19","v":142.42064651582933},null,"psia",{"$f":"J11*14.50377","v":2065.6363003168899},null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"Injection Pumping"]
[null,"T,inject","C",{"$f":"Geofluid!H106","v":64.765157161988384},null,"F",{"$f":"D15*1.8+32","v":148.5772828915791},null,"C",{"$f":"Geofluid!I106","v":68.26955751899078},null,"F",{"$f":"J15*1.8+32","v":154.8852035341834}]
[null,"P,inject-wellhead","bar",{"$f":"'GF Pumping A1'!D71","v":9.4490009551674774},null,"psia",{"$f":"D16*14.50377","v":137.0461365835294},null,"bar",{"$f":"'GF Pumping A1'!F71","v":9.4490009551674774},null,"psia",{"$f":"J16*14.50377","v":137.0461365835294}]
[null,"rho,o","kg/m^3",{"$f":"G17*16.01846","v":980.47214791104795},null,"lb/cft",{"$f":"1/($T$13*G15^6+$U$13*G15^5+$V$13*G15^4+$W$13*G15^3+$X$13*G15^2+$Y$13*G15+$Z$13)","v":61.208889488193492},null,"kg/m^3",{"$f":"M17*16.01846","v":978.65967038030874},null,"lb/cft",{"$f":"1/($T$13*M15^6+$U$13*M15^5+$V$13*M15^4+$W$13*M15^3+$X$13*M15^2+$Y$13*M15+$Z$13)","v":61.095740188526783}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G15^-1.159","v":2.8109226002694744E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M15^-1.159","v":2.6786762243245213E-4}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,"depth","m",{"$f":"'Summary A1'!H52","v":1500},null,"ft",{"$f":"'Summary A1'!H53","v":4921.2449999999999},null,"m",{"$f":"'Summary A1'!J52","v":1500},null,"ft",{"$f":"'Summary A1'!J53","v":4921.2449999999999}]
[null,"P.sat","bar",{"$f":"G21/14.50377","v":0.24759594993156861},null,"psia",{"$f":"($T$10*G15^6+$U$10*G15^5+$V$10*G15^4+$W$10*G15^3+$X$10*G15^2+$Y$10*G15+$Z$10)","v":3.5910747107389867},null,"bar",{"$f":"M21/14.50377","v":0.28906038394626793},null,"psia",{"$f":"($T$10*M15^6+$U$10*M15^5+$V$10*M15^4+$W$10*M15^3+$X$10*M15^2+$Y$10*M15+$Z$10)","v":4.1924653248683619}]
[null,"dT/dL","C/m",{"$f":"'Reservoir A2'!D461","v":5.2811962871702328E-4},null,"F/ft",{"$f":"'Reservoir A2'!D460","v":2.8974842698056347E-4},null,"C/m",{"$f":"'Reservoir A2'!G461","v":5.2811962871702328E-4},null,"F/ft",{"$f":"'Reservoir A2'!G460","v":2.8974842698056347E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"G23","v":0.75},null,null,{"$f":"G142/G25","v":0.75},null,null,{"$f":"M23","v":0.75},null,null,{"$f":"M142/M25","v":0.75}]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"'Summary A1'!H139","v":133.33333333333334},null,"lb/h",{"$f":"2.20462*D25*3600","v":1058217.5999999999},null,"kg/s",{"$f":"'Summary A1'!J139","v":133.33333333333334},null,"lb/h",{"$f":"2.20462*J25*3600","v":1058217.5999999999}]
[{"$f":"'GF Pumping A1'!D80","v":2},"Upper Interval"]
[null,"Diameter,well","m",{"$f":"G28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!D97","v":14.688000000000001},null,"m",{"$f":"M28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!F97","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G27/12","v":1.224},null,null,null,null,"ft",{"$f":"M27/12","v":1.224}]
[null,"A","sq m",{"$f":"PI()*D27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G28^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M28^2/4","v":1.1766646788461355}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D100","v":1275},null,"ft",{"$f":"'GF Pumping A1'!D101","v":4183.05825},null,"m",{"$f":"'GF Pumping A1'!F100","v":1275},null,"ft",{"$f":"'GF Pumping A1'!F101","v":4183.05825}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D99","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G31","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D15+0.5*D22*D23*D30","v":65.017664359468711},null,"F",{"$f":"G15+0.5*G22*G23*G30","v":149.0317958470437},null,"C",{"$f":"J15+0.5*J22*J23*J30","v":68.522064716471107},null,"F",{"$f":"M15+0.5*M22*M23*M30","v":155.339716489648}]
[null,"P.sat","bar",{"$f":"G33/14.50377","v":0.25039726761084502},null,"psia",{"$f":"($T$10*G32^6+$U$10*G32^5+$V$10*G32^4+$W$10*G32^3+$X$10*G32^2+$Y$10*G32+$Z$10)","v":3.6317043780561455},null,"bar",{"$f":"M33/14.50377","v":0.29226991924285145},null,"psia",{"$f":"($T$10*M32^6+$U$10*M32^5+$V$10*M32^4+$W$10*M32^3+$X$10*M32^2+$Y$10*M32+$Z$10)","v":4.2390156866168915}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G32^-1.159","v":2.8009892841948181E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M32^-1.159","v":2.6695945421097953E-4}]
[null,"rho,o","kg/m^3",{"$f":"G35*16.01846","v":980.34540602464801},null,"lb/cft",{"$f":"1/($T$13*G32^6+$U$13*G32^5+$V$13*G32^4+$W$13*G32^3+$X$13*G32^2+$Y$13*G32+$Z$13)","v":61.200977249039418},null,"kg/m^3",{"$f":"M35*16.01846","v":978.52477171676662},null,"lb/cft",{"$f":"1/($T$13*M32^6+$U$13*M32^5+$V$13*M32^4+$W$13*M32^3+$X$13*M32^2+$Y$13*M32+$Z$13)","v":61.087318738303594}]
[null,"rho*head","bar",{"$f":"G36/14.50377","v":122.57696753138086},null,"psi",{"$f":"G30*G35/144","v":1777.8281443726157},null,"bar",{"$f":"M36/14.50377","v":122.34932548698281},null,"psi",{"$f":"M30*M35/144","v":1774.5264765183365}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G36+G16)/G33","v":263.6330055560681},null,null,null,null,null,{"$f":"0.5*(M36+M16)/M33","v":225.47364228173799}]
[null,"rho,correction",null,{"$f":"G38","v":1.0023135118784974},null,null,{"$f":"1+(2.6213E-16*G32^4.8428)*G37","v":1.0023135118784974},null,null,{"$f":"M38","v":1.0024185520515028},null,null,{"$f":"1+(2.6213E-16*M32^4.8428)*M37","v":1.0024185520515028}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G$32^5.3155)*G37","v":1.0039154639006047},null,null,null,null,null,{"$f":"1+(4.166E-17*M$32^5.3155)*M37","v":1.0041742381056773}]
[null,"flow","m^3/s",{"$f":"D$25/(D35*D38)","v":0.1356925592379109},null,"cft/s",{"$f":"G$25/(3600*G35*G38)","v":4.7919307979361534},null,"m^3/s",{"$f":"J$25/(J35*J38)","v":0.13593078234553446},null,"cft/s",{"$f":"M$25/(3600*M35*M38)","v":4.80034355581037}]
[null,"Velocity,well","m/s",{"$f":"D40/D29","v":1.2412828972333525},null,"fps",{"$f":"G40/G29","v":4.072469314397396},null,"m/s",{"$f":"J40/J29","v":1.2434621049281565},null,"fps",{"$f":"M40/M29","v":4.0796189790601156}]
[null,"Re,w",null,{"$f":"G42","v":1087408.1635369319},null,null,{"$f":"G28*G41*G35*G38/(G34*G39)","v":1087408.1635369319},null,null,{"$f":"M42","v":1140635.2772535807},null,null,{"$f":"M28*M41*M35*M38/(M34*M39)","v":1140635.2772535807}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>0,(0.79*LN(D42)-1.64)^-2,0)","v":1.1462098106409961E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(G42)-1.64)^-2,0)","v":1.1462098106409961E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(J42)-1.64)^-2,0)","v":1.1370000504414885E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(M42)-1.64)^-2,0)","v":1.1370000504414885E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G31/3.7+12/G42)","v":8.5751054398940685},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+12/M42)","v":8.5838214753502289}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G44/G42)","v":8.4388764868853645},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M44/M42)","v":8.4519961240376134}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G45/G42)","v":8.4434152477108846},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M45/M42)","v":8.4562462355330528}]
[null,null,"f",{"$f":"G47","v":1.402745091915269E-2},null,null,{"$f":"(G44-(G45-G44)^2/(G46-2*G45+G44))^-2","v":1.402745091915269E-2},null,null,{"$f":"M47","v":1.3984868722856043E-2},null,null,{"$f":"(M44-(M45-M44)^2/(M46-2*M45+M44))^-2","v":1.3984868722856043E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D47,0)","v":1.402745091915269E-2},null,null,{"$f":"IF($A26>0,G47,0)","v":1.402745091915269E-2},null,null,{"$f":"IF($A26>0,J47,0)","v":1.3984868722856043E-2},null,null,{"$f":"IF($A26>0,M47,0)","v":1.3984868722856043E-2}]
[null,"friction head loss","m/m",{"$f":"(D48*1/D27)*(D41^2)/(2*D$12)","v":2.9536323751338123E-3},null,"ft/ft",{"$f":"(G48*1/G28)*(G41^2)/(2*G$12)","v":2.9537785211502174E-3},null,"m/m",{"$f":"(J48*1/J27)*(J41^2)/(2*J$12)","v":2.9550146728058611E-3},null,"ft/ft",{"$f":"(M48*1/M28)*(M41^2)/(2*M$12)","v":2.9551608872184884E-3}]
[null,null,"m",{"$f":"D49*D30","v":3.7658812782956108},null,"ft",{"$f":"G49*G30","v":12.355827611570216},null,"m",{"$f":"J49*J30","v":3.7676437078274727},null,"ft",{"$f":"M49*M30","v":12.361610129356619}]
[null,null,"bar",{"$f":"G51/14.50377","v":0.36290285605502687},null,"psid",{"$f":"G50*G35*G38/144","v":5.2634595565652171},null,"bar",{"$f":"M51/14.50377","v":0.36243639763146746},null,"psid",{"$f":"M50*M35*M38/144","v":5.2566941508753482}]
[null,"P - bottom upper interval","bar",{"$f":"G52/14.50377","v":131.94664890090732},null,"psi",{"$f":"G16+G35*G38*G30/144-G51","v":1913.7238479295127},null,"bar",{"$f":"M52/14.50377","v":131.73179825667535},null,"psi",{"$f":"M16+M35*M38*M30/144-M51","v":1910.60770360122}]
[null,"Intermediate Interval"]
[null,"Diameter,well","m",{"$f":"G55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!D90","v":0},null,"m",{"$f":"M55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!F90","v":0}]
[null,null,null,null,null,"ft",{"$f":"G54/12","v":0},null,null,null,null,"ft",{"$f":"M54/12","v":0}]
[null,"A","sq m",{"$f":"PI()*D54^2/4","v":0},null,"sq ft",{"$f":"PI()*G55^2/4","v":0},null,"sq m",{"$f":"PI()*J54^2/4","v":0},null,"sq ft",{"$f":"PI()*M55^2/4","v":0}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D93","v":0},null,"ft",{"$f":"'GF Pumping A1'!D94","v":0},null,"m",{"$f":"'GF Pumping A1'!F93","v":0},null,"ft",{"$f":"'GF Pumping A1'!F94","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D92","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G58","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+0.5*D57)","v":65.270171556949037},null,"F",{"$f":"G$15+G$22*G23*(G30+0.5*G57)","v":149.48630880250829},null,"C",{"$f":"J$15+J$22*J23*(J30+0.5*J57)","v":68.774571913951434},null,"F",{"$f":"M$15+M$22*M23*(M30+0.5*M57)","v":155.79422944511259}]
[null,"P.sat","bar",{"$f":"G60/14.50377","v":0.25322679808591753},null,"psia",{"$f":"($T$10*G59^6+$U$10*G59^5+$V$10*G59^4+$W$10*G59^3+$X$10*G59^2+$Y$10*G59+$Z$10)","v":3.6727432372745881},null,"bar",{"$f":"M60/14.50377","v":0.29551030985792476},null,"psia",{"$f":"($T$10*M59^6+$U$10*M59^5+$V$10*M59^4+$W$10*M59^3+$X$10*M59^2+$Y$10*M59+$Z$10)","v":4.286013566808073}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G59^-1.159","v":2.7911211589654717E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M59^-1.159","v":2.6605700489569061E-4}]
[null,"rho,o","kg/m^3",{"$f":"G62*16.01846","v":980.21804749273326},null,"lb/cft",{"$f":"1/($T$13*G59^6+$U$13*G59^5+$V$13*G59^4+$W$13*G59^3+$X$13*G59^2+$Y$13*G59+$Z$13)","v":61.193026513955346},null,"kg/m^3",{"$f":"M62*16.01846","v":978.38931735836218},null,"lb/cft",{"$f":"1/($T$13*M59^6+$U$13*M59^5+$V$13*M59^4+$W$13*M59^3+$X$13*M59^2+$Y$13*M59+$Z$13)","v":61.078862597176141}]
[null,"rho*head","bar",{"$f":"G63/14.50377","v":0},null,"psi",{"$f":"G57*G62/144","v":0},null,"bar",{"$f":"M63/14.50377","v":0},null,"psi",{"$f":"M57*M62/144","v":0}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G52+0.5*G63)/G60","v":521.06115900158022},null,null,null,null,null,{"$f":"(M52+0.5*M63)/M60","v":445.77733453702263}]
[null,"rho,correction",null,{"$f":"G65","v":1.0046405042701929},null,null,{"$f":"1+(2.6213E-16*G59^4.8428)*G64","v":1.0046405042701929},null,null,{"$f":"M65","v":1.0048497848591214},null,null,{"$f":"1+(2.6213E-16*M59^4.8428)*M64","v":1.0048497848591214}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G59^5.3155)*G64","v":1.0078650557453495},null,null,null,null,null,{"$f":"1+(4.166E-17*M59^5.3155)*M64","v":1.0083819302564041}]
[null,"flow","m^3/s",{"$f":"D$25/(D62*D65)","v":0.13539585171379717},null,"cft/s",{"$f":"G$25/(3600*G62*G65)","v":4.7814526852764372},null,"m^3/s",{"$f":"J$25/(J62*J65)","v":0.13562067156424121},null,"cft/s",{"$f":"M$25/(3600*M62*M65)","v":4.789392112252985}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>2,D67/D56,0)","v":0},null,"fps",{"$f":"IF($A$26>2,G67/G56,0)","v":0},null,"m/s",{"$f":"IF($A26>2,J67/J56,0)","v":0},null,"fps",{"$f":"IF($A26>2,M67/M56,0)","v":0}]
[null,"Re,well",null,{"$f":"G69","v":0},null,null,{"$f":"G55*G68*G62*G65/(G61*G66)","v":0},null,null,{"$f":"M69","v":0},null,null,{"$f":"M55*M68*M62*M65/(M61*M66)","v":0}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>2,(0.79*LN(D69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(G69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(J69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(M69)-1.64)^-2,0)","v":0}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G58/3.7+12/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+12/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G71/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M71/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G72/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M72/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G71-(G72-G71)^2/(G73-2*G72+G71))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M71-(M72-M71)^2/(M73-2*M72+M71))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A26>2,D74,0)","v":0},null,null,{"$f":"IF($A26>2,G74,0)","v":0},null,null,{"$f":"IF($A26>2,J74,0)","v":0},null,null,{"$f":"IF($A26>2,M74,0)","v":0}]
[null,"friction head loss","m/m",{"$f":"IF($A26>2,(D75*1/D54)*(D68^2)/(2*D$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(G75*1/G55)*(G68^2)/(2*G$12),0)","v":0},null,"m/m",{"$f":"IF($A26>2,(J75*1/J54)*(J68^2)/(2*J$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(M75*1/M55)*(M68^2)/(2*M$12),0)","v":0}]
[null,null,"m",{"$f":"D76*D57","v":0},null,"ft",{"$f":"G76*G57","v":0},null,"m",{"$f":"J76*J57","v":0},null,"ft",{"$f":"M76*M57","v":0}]
[null,null,"bar",{"$f":"G78/14.50377","v":0},null,"psi",{"$f":"G77*G62*G65/144","v":0},null,"bar",{"$f":"M78/14.50377","v":0},null,"psi",{"$f":"M77*M62*M65/144","v":0}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G79/14.50377","v":131.94664890090732},null,"psi",{"$f":"G52+G57*G62*G65/144 -G78","v":1913.7238479295127},null,"bar",{"$f":"M79/14.50377","v":131.73179825667535},null,"psi",{"$f":"M52+M57*M62*M65/144 -M78","v":1910.60770360122}]
[null,"Injection Interval"]
[null,"Diameter,well","m",{"$f":"G82/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!D83","v":12.25},null,"m",{"$f":"M82/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!F83","v":12.25}]
[null,null,null,null,null,"ft",{"$f":"G81/12","v":1.0208333333333333},null,null,null,null,"ft",{"$f":"M81/12","v":1.0208333333333333}]
[null,"A","sq m",{"$f":"PI()*D81^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*G82^2/4","v":0.81846397149187189},null,"sq m",{"$f":"PI()*J81^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*M82^2/4","v":0.81846397149187189}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D86","v":225},null,"ft",{"$f":"'GF Pumping A1'!D87","v":738.18674999999996},null,"m",{"$f":"'GF Pumping A1'!F86","v":225},null,"ft",{"$f":"'GF Pumping A1'!F87","v":738.18674999999996}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D85","v":0.02},null,null,null,null,"ft",{"$f":"G85","v":0.02}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+D57+0.5*D84)","v":65.314731650622036},null,"F",{"$f":"G$15+G$22*G23*(G30+G57+0.5*G84)","v":149.56651697111968},null,"C",{"$f":"J$15+J$22*J23*(J30+J57+0.5*J84)","v":68.819132007624432},null,"F",{"$f":"M$15+M$22*M23*(M30+M57+0.5*M84)","v":155.87443761372398}]
[null,"P.sat","bar",{"$f":"G87/14.50377","v":0.25372906921240856},null,"psia",{"$f":"($T$10*G86^6+$U$10*G86^5+$V$10*G86^4+$W$10*G86^3+$X$10*G86^2+$Y$10*G86+$Z$10)","v":3.6800280621708552},null,"bar",{"$f":"M87/14.50377","v":0.29608536166229171},null,"psia",{"$f":"($T$10*M86^6+$U$10*M86^5+$V$10*M86^4+$W$10*M86^3+$X$10*M86^2+$Y$10*M86+$Z$10)","v":4.2943539859166968}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G86^-1.159","v":2.7893864451933472E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M86^-1.159","v":2.6589833882554827E-4}]
[null,"rho,o","kg/m^3",{"$f":"G89*16.01846","v":980.19550879690019},null,"lb/cft",{"$f":"1/($T$13*G86^6+$U$13*G86^5+$V$13*G86^4+$W$13*G86^3+$X$13*G86^2+$Y$13*G86+$Z$13)","v":61.191619468844081},null,"kg/m^3",{"$f":"M89*16.01846","v":978.36535627281955},null,"lb/cft",{"$f":"1/($T$13*M86^6+$U$13*M86^5+$V$13*M86^4+$W$13*M86^3+$X$13*M86^2+$Y$13*M86+$Z$13)","v":61.077366755157456}]
[null,"rho*head","bar",{"$f":"G90/14.50377","v":21.627922096070506},null,"psi",{"$f":"G84*G89/144","v":313.68640765932452},null,"bar",{"$f":"M90/14.50377","v":21.587539952039542},null,"psi",{"$f":"M84*M89/144","v":313.10071433019255}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G79+0.5*G90)/G87","v":562.64979961531697},null,null,null,null,null,{"$f":"(M79+0.5*M90)/M87","v":481.36647969532703}]
[null,"rho,correction",null,{"$f":"G92","v":1.0050239213539927},null,null,{"$f":"1+(2.6213E-16*G86^4.8428)*G91","v":1.0050239213539927},null,null,{"$f":"M92","v":1.005250042943143},null,null,{"$f":"1+(2.6213E-16*M86^4.8428)*M91","v":1.005250042943143}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G86^5.3155)*G91","v":1.0085170575501754},null,null,null,null,null,{"$f":"1+(4.166E-17*M86^5.3155)*M91","v":1.009075908083469}]
[null,"flow","m^3/s",{"$f":"D$25/(D89*D92)","v":0.13534731025027372},null,"cft/s",{"$f":"G$25/(3600*G89*G92)","v":4.779738462069643},null,"m^3/s",{"$f":"J$25/(J89*J92)","v":0.13556999195018354},null,"cft/s",{"$f":"M$25/(3600*M89*M92)","v":4.7876023810783757}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>1,D94/D83,0)","v":1.7799898170430646},null,"fps",{"$f":"IF($A26>1,G94/G83,0)","v":5.8398886555229517},null,"m/s",{"$f":"J94/J83","v":1.782918365512542},null,"fps",{"$f":"IF($A26>1,M94/M83,0)","v":5.8494967986821411}]
[null,"Re,w",null,{"$f":"G96","v":1303274.2702803314},null,null,{"$f":"G82*G95*G89*G92/(G88*G93)","v":1303274.2702803314},null,null,{"$f":"M96","v":1366432.8493225698},null,null,{"$f":"M82*M95*M89*M92/(M88*M93)","v":1366432.8493225698}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>1,(0.79*LN(D96)-1.64)^-2,0)","v":1.111890289756204E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(G96)-1.64)^-2,0)","v":1.111890289756204E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(J96)-1.64)^-2,0)","v":1.103175286747224E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(M96)-1.64)^-2,0)","v":1.103175286747224E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G85/3.7+12/G96)","v":4.5328651593372191},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+12/M96)","v":4.5329334330367077}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G98/G96)","v":4.5329417852167744},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M98/M96)","v":4.5330065026277584}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G99/G96)","v":4.5329417615413075},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M99/M96)","v":4.5330064810930173}]
[null,null,"f",{"$f":"G101","v":4.866757662082298E-2},null,null,{"$f":"IF($A26>1,(G98-(G99-G98)^2/(G100-2*G99+G98))^-2,0)","v":4.866757662082298E-2},null,null,{"$f":"M101","v":4.8666186937740614E-2},null,null,{"$f":"IF($A26>1,(M98-(M99-M98)^2/(M100-2*M99+M98))^-2,0)","v":4.8666186937740614E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D101,0)","v":4.866757662082298E-2},null,null,{"$f":"IF($A26>0,G101,0)","v":4.866757662082298E-2},null,null,{"$f":"IF($A26>0,J101,0)","v":4.8666186937740614E-2},null,null,{"$f":"IF($A26>0,M101,0)","v":4.8666186937740614E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>1,(D102*1/D81)*(D95^2)/(2*D$12),0)","v":2.526605695439265E-2},null,"ft/ft",{"$f":"IF($A26>1,(G102*1/G82)*(G95^2)/(2*G$12),0)","v":2.5267307121341419E-2},null,"m/m",{"$f":"IF($A26>1,(J102*1/J81)*(J95^2)/(2*J$12),0)","v":2.5348540043182707E-2},null,"ft/ft",{"$f":"IF($A26>1,(M102*1/M82)*(M95^2)/(2*M$12),0)","v":2.5349794291402699E-2}]
[null,null,"m",{"$f":"D103*D84","v":5.684862814738346},null,"ft",{"$f":"G103*G84","v":18.651991325154878},null,"m",{"$f":"J103*J84","v":5.703421509716109},null,"ft",{"$f":"M103*M84","v":18.712882261139111}]
[null,null,"bar",{"$f":"G105/14.50377","v":0.54922481927383016},null,"psi",{"$f":"G104*G89*G92/144","v":7.9658304570391989},null,"bar",{"$f":"M105/14.50377","v":0.55011272895130081},null,"psi",{"$f":"M104*M89*M92/144","v":7.9787084947820084}]
[]
[null,"Bottom hole pressure injection well - no pumping","bar",{"$f":"G107/14.50377","v":153.13400315736493},null,"psi",{"$f":"G79+G89*G92*G84/144-G105","v":2221.0203609736946},null,"bar",{"$f":"M107/14.50377","v":152.88256099154859},null,"psi",{"$f":"M79+M89*M92*M84/144-M105","v":2217.3735016323926}]
[]
[null,"Pressure Buildup","kPa-s/kg",{"$f":"'Summary A1'!H162","v":21.888459615369598},null,"psi/1000 lb/h",{"$f":"'Summary A1'!H161","v":0.4},null,"KPa-s/kg",{"$f":"'Summary A1'!J162","v":21.888459615369598},null,"psi/1000 lb/h",{"$f":"'Summary A1'!J161","v":0.4}]
[null,"Ratio of decline in Injection to Production Well",null,{"$f":"G110","v":1},null,null,{"$f":"'Summary A1'!H163","v":1},null,null,{"$f":"M110","v":1},null,null,{"$f":"'Summary A1'!J163","v":1}]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D109*D25*D110","v":2918.4612820492798},null,"psi",{"$f":"G109*G25*G110/1000","v":423.28703999999999},null,"kPa",{"$f":"J109*J25*J110","v":2918.4612820492798},null,"psi",{"$f":"M109*M25*M110/1000","v":423.28703999999999}]
[null,null,"bar",{"$f":"D111/100","v":29.184612820492799},null,"psi",{"$f":"G111","v":423.28703999999999},null,"bar",{"$f":"J111/100","v":29.184612820492799},null,"psi",{"$f":"M111","v":423.28703999999999}]
[]
[null,"Injection pumping"]
[null,"Execss pressure","bar",{"$f":"D107-D11","v":10.713356641535597},null,"psi",{"$f":"G107-G11","v":155.38406065680465},null,null,{"$f":"J107-J11","v":10.461914475719254},null,null,{"$f":"M107-M11","v":151.73720131550272}]
[{"$f":"'Input A1'!A319","v":1},"Reservoir Buildup","bar",{"$f":"$A116*D112","v":29.184612820492799},null,"psi",{"$f":"$A116*G112","v":423.28703999999999},null,"bar",{"$f":"$A116*J112","v":29.184612820492799},null,"psi",{"$f":"$A116*M112","v":423.28703999999999}]
[{"$f":"'Input A1'!A322","v":0},"Total excess pressure needed","bar",{"$f":"G117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!T323)","v":1},null,"bar",{"$f":"M117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!W323)","v":1}]
[null,"Injection pump head used","bar",{"$f":"G118/14.50377","v":18.540212602874657},null,"psi",{"$f":"IF(G115-G116>1,G117,-G115+G116+G117)","v":268.90297934319534},null,"bar",{"$f":"M118/14.50377","v":18.791654768690989},null,"psi",{"$f":"IF(M115-M116>1,M117,-M115+M116+M117)","v":272.54983868449727}]
[null,null,"m",{"$f":"G119/3.28083","v":192.8234630950937},null,"ft",{"$f":"G118*144/G17","v":632.62100242627628},null,"m",{"$f":"M119/3.28083","v":195.80048497461948},null,"ft",{"$f":"M118*144/M17","v":642.38810511928079}]
[null,"density, rho","kg/m^3",{"$f":"(G120/2.20462)*35.3146","v":980.47166800616799},null,"lb/cft",{"$f":"'GF Pumping A2'!G17","v":61.208889488193492},null,"kg/m^3",{"$f":"(M120/2.20462)*35.3146","v":978.65919136256946},null,"lb/cft",{"$f":"'GF Pumping A2'!M17","v":61.095740188526783}]
[null," Injection Flow ","kg/s",{"$f":"G121/(3600*2.20462)","v":613.79834487015944},null,"lb/h",{"$f":"'Summary A1'!H145","v":4871491.5854435433},null,"kg/s",{"$f":"M121/(3600*2.20462)","v":1078.6698143319063},null,"lb/h",{"$f":"'Summary A1'!J145","v":8561005.3658606652}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"'Input A1'!T286","v":0.67500000000000004},null,null,null,null,null,{"$f":"'Input A1'!W286","v":0.74999999999999989}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G119*G121/(60*33000))/G122","v":2305.8794538679117},null,null,null,null,null,{"$f":"(M119*M121/(60*33000))/M122","v":3703.3589325866856}]
[null,null,"kW",{"$f":"G124","v":1719.4943087493018},null,"kW",{"$f":"G123*0.7457","v":1719.4943087493018},null,"kW",{"$f":"M124","v":2761.5947560298914},null,"kW",{"$f":"M123*0.7457","v":2761.5947560298914}]
[]
[null,"P,inject -bottomhole used","bar",{"$f":"(D107+D118)","v":171.67421576023958},null,"psia",{"$f":"(G107+G118)","v":2489.9233403168901},null,"bar",{"$f":"(J107+J118)","v":171.67421576023958},null,"psia",{"$f":"(M107+M118)","v":2489.9233403168901}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"Reservoir Depth","m",{"$f":"'Summary A1'!H52","v":1500},null,"ft",{"$f":"'Summary A1'!H53","v":4921.2449999999999},null,"m",{"$f":"D130","v":1500},null,"ft",{"$f":"G130","v":4921.2449999999999}]
[null,"Prod well - P,bottomhole","bar",{"$f":"'Reservoir A1'!D75","v":120.53218027567246},null,"psia",{"$f":"'Reservoir A1'!G75","v":1748.17102031689},null,"bar",{"$f":"'Reservoir A1'!J75","v":120.53218027567246},null,"psia",{"$f":"'Reservoir A1'!M75","v":1748.17102031689}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"'Summary A1'!H50-'Summary A1'!H56","v":174.20782055692447},null,"F",{"$f":"D133*1.8+32","v":345.57407700246404},null,"C",{"$f":"'Summary A1'!J50-'Summary A1'!J56","v":174.20782055692447},null,"F",{"$f":"J133*1.8+32","v":345.57407700246404}]
[null,null,"K",{"$f":"D133+273","v":447.2078205569245},null,null,null,null,"K",{"$f":"J133+273","v":447.2078205569245}]
[null,"P.sat","bar",{"$f":"G135/14.50377","v":8.7595250464899408},null,"psia",{"$f":"($T$10*G133^6+$U$10*G133^5+$V$10*G133^4+$W$10*G133^3+$X$10*G133^2+$Y$10*G133+$Z$10)","v":127.0461365835294},null,"bar",{"$f":"M135/14.50377","v":8.7595250464899408},null,"psia",{"$f":"($T$10*M133^6+$U$10*M133^5+$V$10*M133^4+$W$10*M133^3+$X$10*M133^2+$Y$10*M133+$Z$10)","v":127.0461365835294}]
[{"$f":"'Input A1'!A290","v":1},"excess pressure","bar",{"$f":"'Input A1'!C294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!E294","v":50},null,"bar",{"$f":"'Input A1'!G294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!I294","v":50}]
[null,"P,wellhead","bar",{"$f":"IF(D135>1,D135+D136,1+D136)","v":12.206904589877626},null,"psia",{"$f":"IF(G135>14.7,G135+G136,14.7+G136)","v":177.0461365835294},null,"bar",{"$f":"IF(J135>1,J135+J136,1+J136)","v":12.206904589877626},null,"psia",{"$f":"IF(M135>14.7,M135+M136,14.7+M136)","v":177.0461365835294}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D131-D137","v":108.32527568579484},null,"psia",{"$f":"G131-G137","v":1571.1248837333605},null,"bar",{"$f":"J131-J137","v":108.32527568579484},null,"psia",{"$f":"M131-M137","v":1571.1248837333605}]
[null,"Friction below pump"]
[null,"dot/dL","C/m",{"$f":"'Resource A1'!D11/'Resource A1'!D9","v":5.2811962871702328E-4},null,"F/ft",{"$f":"'Resource A1'!D12/'Resource A1'!D10","v":2.8974842698056347E-4},null,"C/m",{"$f":"'Resource A1'!E11/'Resource A1'!E9","v":5.2811962871702328E-4},null,"F/ft",{"$f":"'Resource A1'!E12/'Resource A1'!E10","v":2.8974842698056347E-4}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":100},null,"lb/h",{"$f":"'Summary A1'!H135","v":793663.2},null,"kg/s",{"$f":"'Summary A1'!J134","v":100},null,"lb/h",{"$f":"'Summary A1'!J135","v":793663.2}]
[{"$f":"'GF Pumping A1'!D29","v":2},"Production Zone"]
[null,"Diameter, well","m",{"$f":"G145/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!D35","v":12.25},null,"m",{"$f":"M145/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!F35","v":12.25}]
[null,null,null,null,null,"ft",{"$f":"G144/12","v":1.0208333333333333},null,null,null,null,"ft",{"$f":"M144/12","v":1.0208333333333333}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D144^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*G145^2/4","v":0.81846397149187189},null,"sq m",{"$f":"PI()*J144^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*M145^2/4","v":0.81846397149187189}]
[null,"Length","m",{"$f":"'GF Pumping A1'!D38","v":225},null,"ft",{"$f":"3.28083*D147","v":738.18674999999996},null,"m",{"$f":"'GF Pumping A1'!F38","v":225},null,"ft",{"$f":"G147","v":738.18674999999996}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D37","v":0.02},null,null,null,null,"ft",{"$f":"G148","v":0.02}]
[null,"T,r","C",{"$f":"'Summary A1'!H50","v":175},null,"F",{"$f":"D149*1.8+32","v":347},null,"C",{"$f":"'Summary A1'!H50","v":175},null,"F",{"$f":"J149*1.8+32","v":347}]
[null,"T,avg","C",{"$f":"D149-0.5*D141*D147","v":174.94058654176933},null,"F",{"$f":"G149-0.5*G141*G147","v":346.89305577518479},null,"C",{"$f":"J149-0.5*J141*J147","v":174.94058654176933},null,"F",{"$f":"M149-0.5*M141*M147","v":346.89305577518479}]
[null,"P.sat","bar",{"$f":"G151/14.50377","v":8.9249821093692727},null,"psia",{"$f":"($T$10*G150^6+$U$10*G149^5+$V$10*G149^4+$W$10*G149^3+$X$10*G149^2+$Y$10*G149+$Z$10)","v":129.44588776840678},null,"bar",{"$f":"M151/14.50377","v":8.9249821093692727},null,"psia",{"$f":"($T$10*M150^6+$U$10*M149^5+$V$10*M149^4+$W$10*M149^3+$X$10*M149^2+$Y$10*M149+$Z$10)","v":129.44588776840678}]
[null,"rho","kg/m^3",{"$f":"(G152/2.20462)*35.3146","v":892.40945360810724},null,"lb/cft",{"$f":"1/($T$13*G150^6+$U$13*G150^5+$V$13*G150^4+$W$13*G150^3+$X$13*G150^2+$Y$13*G150+$Z$13)","v":55.711341190711636},null,"kg/m^3",{"$f":"(M152/2.20462)*35.3146","v":892.40945360810724},null,"lb/cft",{"$f":"1/($T$13*M150^6+$U$13*M150^5+$V$13*M150^4+$W$13*M150^3+$X$13*M150^2+$Y$13*M150+$Z$13)","v":55.711341190711636}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G131-0.5*G152*G147/144)/G151","v":12.401897123723879},null,null,null,null,null,{"$f":"(M131-0.5*M152*M147/144)/M151","v":12.401897123723879}]
[null,"rho,correction",null,{"$f":"G154","v":1.0074081845975544},null,null,{"$f":"1+(2.1051E-18*(G150^5.6897))*G153","v":1.0074081845975544},null,null,{"$f":"M154","v":1.0074081845975544},null,null,{"$f":"1+(2.1051E-18*(M150^5.6897))*M153","v":1.0074081845975544}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G150^5.4934)*G153","v":1.016898123420598},null,null,null,null,null,{"$f":"1+(1.5137E-17*M150^5.4934)*M153","v":1.016898123420598}]
[null,"rho","kg/m^3",{"$f":"D152*D154","v":899.02058757703878},null,"lb/cft",{"$f":"G152*G154","v":56.124061090429763},null,"kg/m^3",{"$f":"J152*J154","v":899.02058757703878},null,"lb/cft",{"$f":"M152*M154","v":56.124061090429763}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D156","v":0.11123215795259062},null,"cfs",{"$f":"(G$142/G156)/3600","v":3.9281191652325571},null,"m^3/s",{"$f":"J$142/J156","v":0.11123215795259062},null,"cfs",{"$f":"(M$142/M156)/3600","v":3.9281191652325571}]
[null,"Velocity","m/s",{"$f":"IF($A143>0,D157/D146,0)","v":1.4628447962299762},null,"fps",{"$f":"IF($A143>0,G157/G146,0)","v":4.7993794498644791},null,"m/s",{"$f":"IF($A143>0,J157/J146,0)","v":1.4628447962299762},null,"fps",{"$f":"IF($A143>0,M157/M146,0)","v":4.7993794498644791}]
[null,"viscosity","kg/m-s",{"$f":"G159*3.28083/2.20462","v":1.5702029762715942E-4},null,"lb/ft-s",{"$f":"(0.115631*G150^-1.199532)*G155","v":1.0551296121859047E-4},null,"kg/m-s",{"$f":"M159*3.28083/2.20462","v":1.5702029762715942E-4},null,"lb/ft-s",{"$f":"(0.115631*M150^-1.199532)*M155","v":1.0551296121859047E-4}]
[null,"Re,w",null,{"$f":"G160","v":2586888.6320548975},null,null,{"$f":"G145*G158*G152/G159","v":2586888.6320548975},null,null,{"$f":"M160","v":2586888.6320548975},null,null,{"$f":"M145*M158*M152/M159","v":2586888.6320548975}]
[null,"friction factor (smooth)",null,{"$f":"IF($A143>0,(0.79*LN(D160)-1.64)^-2,0)","v":9.9499616446185688E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(G160)-1.64)^-2,0)","v":9.9499616446185688E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(J160)-1.64)^-2,0)","v":9.9499616446185688E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(M160)-1.64)^-2,0)","v":9.9499616446185688E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G148/3.7+12/G160)","v":4.5335983761889027},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+12/M160)","v":4.5335983761889027}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G162/G160)","v":4.5336368978318058},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M162/M160)","v":4.5336368978318058}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G163/G160)","v":4.5336368918306684},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M163/M160)","v":4.5336368918306684}]
[null,null,"f",{"$f":"G165","v":4.8652653629167097E-2},null,null,{"$f":"(G162-(G163-G162)^2/(G164-2*G163+G162))^-2","v":4.8652653629167097E-2},null,null,{"$f":"M165","v":4.8652653629167097E-2},null,null,{"$f":"(M162-(M163-M162)^2/(M164-2*M163+M162))^-2","v":4.8652653629167097E-2}]
[null,"friction factor used",null,{"$f":"IF($A143>0,D165,0)","v":4.8652653629167097E-2},null,null,{"$f":"IF($A143>0,G165,0)","v":4.8652653629167097E-2},null,null,{"$f":"IF($A143>0,J165,0)","v":4.8652653629167097E-2},null,null,{"$f":"IF($A143>0,M165,0)","v":4.8652653629167097E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A143>0,(D166*1/D144)*(D158^2)/(2*D$12),0)","v":1.7059478420076886E-2},null,"ft/ft",{"$f":"IF($A143>0,(G166*1/G145)*(G158^2)/(2*G$12),0)","v":1.7060305823933156E-2},null,"m/m",{"$f":"IF($A143>0,(J166*1/J144)*(J158^2)/(2*J$12),0)","v":1.7059478420076886E-2},null,"ft/ft",{"$f":"IF($A143>0,(M166*1/M145)*(M158^2)/(2*M$12),0)","v":1.7060305823933156E-2}]
[null,null,"m",{"$f":"D167*D147","v":3.8383826445172993},null,"ft",{"$f":"G167*G147","v":12.593691710175287},null,"m",{"$f":"J167*J147","v":3.8383826445172993},null,"ft",{"$f":"M167*M147","v":12.593691710175287}]
[null,null,"bar",{"$f":"G169/14.50377","v":0.33593346942257279},null,"psid",{"$f":"G168*G152/144","v":4.8723017758070286},null,"bar",{"$f":"M169/14.50377","v":0.33593346942257279},null,"psid",{"$f":"M168*M152/144","v":4.8723017758070286}]
[null,"P - top of production zone","bar",{"$f":"G170/14.50377","v":100.35943203462988},null,"psi",{"$f":"G131-G169-G156*G147/144","v":1455.5901195609038},null,"bar",{"$f":"M170/14.50377","v":100.35943203462988},null,"psi",{"$f":"M131-M169-M156*M147/144","v":1455.5901195609038}]
[{"$f":"'GF Pumping A1'!D28","v":1},"Intermediate Interval"]
[null,"Diameter, well","m",{"$f":"G173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!D42","v":0},null,"m",{"$f":"M173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!F42","v":0}]
[null,null,null,null,null,"ft",{"$f":"G172/12","v":0},null,null,null,null,"ft",{"$f":"M172/12","v":0}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D172^2/4","v":0},null,"sq ft",{"$f":"PI()*G173^2/4","v":0},null,"sq m",{"$f":"PI()*J172^2/4","v":0},null,"sq ft",{"$f":"PI()*M173^2/4","v":0}]
[null,"Length","m",{"$f":"'GF Pumping A1'!D45","v":0},null,"ft",{"$f":"3.28083*D175","v":0},null,"m",{"$f":"'GF Pumping A1'!F45","v":0},null,"ft",{"$f":"G175","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D44","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G176","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D149-D147*D141","v":174.88117308353867},null,"F",{"$f":"G149-G147*G141","v":346.78611155036958},null,"C",{"$f":"J149-J147*J141","v":174.88117308353867},null,"F",{"$f":"M149-M147*M141","v":346.78611155036958}]
[null,"T,avg","C",{"$f":"D177-0.5*D141*D175","v":174.88117308353867},null,"F",{"$f":"G177-0.5*G141*G175","v":346.78611155036958},null,"C",{"$f":"J177-0.5*J141*J175","v":174.88117308353867},null,"F",{"$f":"M177-0.5*M141*M175","v":346.78611155036958}]
[null,"P.sat","bar",{"$f":"G179/14.50377","v":8.9000075502087785},null,"psia",{"$f":"($T$10*G178^6+$U$10*G178^5+$V$10*G178^4+$W$10*G178^3+$X$10*G178^2+$Y$10*G178+$Z$10)","v":129.08366250649158},null,"bar",{"$f":"M179/14.50377","v":8.9000075502087785},null,"psia",{"$f":"($T$10*M178^6+$U$10*M178^5+$V$10*M178^4+$W$10*M178^3+$X$10*M178^2+$Y$10*M178+$Z$10)","v":129.08366250649158}]
[null,"rho","kg/m^3",{"$f":"(G180/2.20462)*35.3146","v":892.47158024390342},null,"lb/cft",{"$f":"1/($T$13*G178^6+$U$13*G178^5+$V$13*G178^4+$W$13*G178^3+$X$13*G178^2+$Y$13*G178+$Z$13)","v":55.715219632597119},null,"kg/m^3",{"$f":"(M180/2.20462)*35.3146","v":892.47158024390342},null,"lb/cft",{"$f":"1/($T$13*M178^6+$U$13*M178^5+$V$13*M178^4+$W$13*M178^3+$X$13*M178^2+$Y$13*M178+$Z$13)","v":55.715219632597119}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G170-0.5*G180*G175/144)/G179","v":11.276331111907385},null,null,null,null,null,{"$f":"(M170-0.5*M180*M175/144)/M179","v":11.276331111907385}]
[null,"rho,correction",null,{"$f":"G182","v":1.0067240290828228},null,null,{"$f":"1+(2.1051E-18*(G178^5.6897))*G181","v":1.0067240290828228},null,null,{"$f":"M182","v":1.0067240290828228},null,null,{"$f":"1+(2.1051E-18*(M178^5.6897))*M181","v":1.0067240290828228}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G178^5.4934)*G181","v":1.0153384880360881},null,null,null,null,null,{"$f":"1+(1.5137E-17*M178^5.4934)*M181","v":1.0153384880360881}]
[null,"rho","kg/m^3",{"$f":"D180*D182","v":898.47258510505617},null,"lb/cft",{"$f":"G180*G182","v":56.08985038976256},null,"kg/m^3",{"$f":"J180*J182","v":898.47258510505617},null,"lb/cft",{"$f":"M180*M182","v":56.08985038976256}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D184","v":0.11130000142219948},null,"cfs",{"$f":"(G$142/G184)/3600","v":3.9305150302244054},null,"m^3/s",{"$f":"J$142/J184","v":0.11130000142219948},null,"cfs",{"$f":"(M$142/M184)/3600","v":3.9305150302244054}]
[null,"Velocity","m/s",{"$f":"IF($A171>1,D185/D174,0)","v":0},null,"fps",{"$f":"IF($A171>1,G185/G174,0)","v":0},null,"m/s",{"$f":"IF($A171>1,J185/J174,0)","v":0},null,"fps",{"$f":"IF($A171>1,M185/M174,0)","v":0}]
[null,"viscosity","kg/m-s",{"$f":"G187*3.28083/2.20462","v":1.5683747030635737E-4},null,"lb/ft-s",{"$f":"(0.115631*G178^-1.199532)*G183","v":1.0539010670677894E-4},null,"kg/m-s",{"$f":"M187*3.28083/2.20462","v":1.5683747030635737E-4},null,"lb/ft-s",{"$f":"(0.115631*M178^-1.199532)*M183","v":1.0539010670677894E-4}]
[null,"Re,w",null,{"$f":"G188","v":0},null,null,{"$f":"G173*G186*G184/G187","v":0},null,null,{"$f":"M188","v":0},null,null,{"$f":"M173*M186*M184/M187","v":0}]
[null,"friction factor (smooth)",null,{"$f":"IF($A171>1,(0.79*LN(D188)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A171>1,(0.79*LN(G188)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A171>1,(0.79*LN(J188)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A171>1,(0.79*LN(M188)-1.64)^-2,0)","v":0}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G176/3.7+12/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+12/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G190/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M190/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G191/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M191/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G190-(G191-G190)^2/(G192-2*G191+G190))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M190-(M191-M190)^2/(M192-2*M191+M190))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A171>1,D193,0)","v":0},null,null,{"$f":"IF($A171>1,G193,0)","v":0},null,null,{"$f":"IF($A171>1,J193,0)","v":0},null,null,{"$f":"IF($A171>1,M193,0)","v":0}]
[null,"friction head loss","m/m",{"$f":"IF($A171>1,(D194*1/D173)*(D186^2)/(2*D$12),0)","v":0},null,"ft/ft",{"$f":"IF($A171>1,(G194*1/G173)*(G186^2)/(2*G$12),0)","v":0},null,"m/m",{"$f":"IF($A171>1,(J194*1/J173)*(J186^2)/(2*J$12),0)","v":0},null,"ft/ft",{"$f":"IF($A171>1,(M194*1/M173)*(M186^2)/(2*M$12),0)","v":0}]
[null,null,"m",{"$f":"D195*D175","v":0},null,"ft",{"$f":"G195*G175","v":0},null,"m",{"$f":"J195*J175","v":0},null,"ft",{"$f":"M195*M175","v":0}]
[null,null,"bar",{"$f":"IF($A171<3,0,G197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,J197/14.50377)","v":0},null,"bar",{"$f":"IF($A171<3,0,M197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,P197/14.50377)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G198/14.50377","v":100.35943203462988},null,"psi",{"$f":"IF(G175>0,G170-G197-G184*G175/144,G170)","v":1455.5901195609038},null,"bar",{"$f":"M198/14.50377","v":100.35943203462988},null,"psi",{"$f":"IF(M175>0,M170-M197-M184*M175/144,M170)","v":1455.5901195609038}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!D49","v":14.688000000000001},null,"m",{"$f":"M201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!F49","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G200/12","v":1.224},null,null,null,null,"ft",{"$f":"M200/12","v":1.224}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G201^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M201^2/4","v":1.1766646788461355}]
[null,"T*","C",{"$f":"D177-D175*D141","v":174.88117308353867},null,"F",{"$f":"G177-G175*G141","v":346.78611155036958},null,"C",{"$f":"J177-J175*J141","v":174.88117308353867},null,"F",{"$f":"M177-M175*M141","v":346.78611155036958}]
[null,"Distance to surface","m",{"$f":"D20-D147-D175","v":1275},null,"ft",{"$f":"G20-G147-G175","v":4183.05825},null,"m",{"$f":"J20-J147-J175","v":1275},null,"ft",{"$f":"M20-M147-M175","v":4183.05825}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D51","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G205","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D203-0.5*D141*D204","v":174.54449682023156},null,"F",{"$f":"G203-0.5*G141*G204","v":346.18009427641681},null,"C",{"$f":"J203-0.5*J141*J204","v":174.54449682023156},null,"F",{"$f":"M203-0.5*M141*M204","v":346.18009427641681}]
[null,"P.sat","bar",{"$f":"G207/14.50377","v":8.8295457382317597},null,"psia",{"$f":"($T$10*G206^6+$U$10*G206^5+$V$10*G206^4+$W$10*G206^3+$X$10*G206^2+$Y$10*G206+$Z$10)","v":128.06170059179365},null,"bar",{"$f":"M207/14.50377","v":8.8295457382317597},null,"psia",{"$f":"($T$10*M206^6+$U$10*M206^5+$V$10*M206^4+$W$10*M206^3+$X$10*M206^2+$Y$10*M206+$Z$10)","v":128.06170059179365}]
[null,"rho","kg/m^3",{"$f":"(G208/2.20462)*35.3146","v":892.8233097997346},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)","v":55.737177406814482},null,"kg/m^3",{"$f":"(M208/2.20462)*35.3146","v":892.8233097997346},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)","v":55.737177406814482}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G207+G198)/G207","v":6.1831594178212077},null,null,null,null,null,{"$f":"0.5*(M207+M198)/M207","v":6.1831594178212077}]
[null,"rho,correction",null,{"$f":"G210","v":1.0036504826376278},null,null,{"$f":"1+(2.1051E-18*(G206^5.6897))*G209","v":1.0036504826376278},null,null,{"$f":"M210","v":1.0036504826376278},null,null,{"$f":"1+(2.1051E-18*(M206^5.6897))*M209","v":1.0036504826376278}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G206^5.4934)*G209","v":1.0083301412626822},null,null,null,null,null,{"$f":"1+(1.5137E-17*M206^5.4934)*M209","v":1.0083301412626822}]
[null,"rho","kg/m^3",{"$f":"(G212/2.20462)*35.3146","v":896.08254579062782},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)*G210","v":55.940645005208438},null,"kg/m^3",{"$f":"(M212/2.20462)*35.3146","v":896.08254579062782},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)*M210","v":55.940645005208438}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D212","v":0.11159686177322918},null,"cfs",{"$f":"(G$142/G212)/3600","v":3.9409985347768792},null,"m^3/s",{"$f":"J$142/J212","v":0.11159686177322918},null,"cfs",{"$f":"(M$142/M212)/3600","v":3.9409985347768792}]
[null,"Velocity","m/s",{"$f":"D213/D202","v":1.0208612519508151},null,"fps",{"$f":"G213/G202","v":3.3492961976571891},null,"m/s",{"$f":"J213/J202","v":1.0208612519508151},null,"fps",{"$f":"M213/M202","v":3.3492961976571891}]
[null,"viscosity","kg/m-s",{"$f":"G215*3.28083/2.20462","v":1.5608202776783592E-4},null,"lb/ft-s",{"$f":"(0.115631*G206^-1.199532)*G211","v":1.0488247183106911E-4},null,"kg/m-s",{"$f":"M215*3.28083/2.20462","v":1.5608202776783592E-4},null,"lb/ft-s",{"$f":"(0.115631*M206^-1.199532)*M211","v":1.0488247183106911E-4}]
[null,"Re,w",null,{"$f":"G216","v":2186550.5882865605},null,null,{"$f":"G201*G214*G212/G215","v":2186550.5882865605},null,null,{"$f":"M216","v":2186550.5882865605},null,null,{"$f":"M201*M214*M212/M215","v":2186550.5882865605}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D216)-1.64)^-2","v":1.021895053853843E-2},null,null,{"$f":"(0.79*LN(G216)-1.64)^-2","v":1.021895053853843E-2},null,null,{"$f":"(0.79*LN(J216)-1.64)^-2","v":1.021895053853843E-2},null,null,{"$f":"0.0056+0.5*M216^(-0.32)","v":1.028001187272041E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G205/3.7+12/G216)","v":8.673943775165327},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+12/M216)","v":8.673943775165327}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G218/G216)","v":8.5934586449156853},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M218/M216)","v":8.5934586449156853}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G219/G216)","v":8.5950492818811686},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M219/M216)","v":8.5950492818811686}]
[null,null,"f",{"$f":"G221","v":1.3536499542525938E-2},null,null,{"$f":"(G218-(G219-G218)^2/(G220-2*G219+G218))^-2","v":1.3536499542525938E-2},null,null,{"$f":"M221","v":1.3536499542525938E-2},null,null,{"$f":"(M218-(M219-M218)^2/(M220-2*M219+M218))^-2","v":1.3536499542525938E-2}]
[null,"friction factor used",null,{"$f":"D221","v":1.3536499542525938E-2},null,null,{"$f":"G221","v":1.3536499542525938E-2},null,null,{"$f":"J221","v":1.3536499542525938E-2},null,null,{"$f":"M221","v":1.3536499542525938E-2}]
[null,"friction head loss","m/m",{"$f":"(D222*1/D200)*(D214^2)/(2*D$12)","v":1.9278620376301848E-3},null,"ft/ft",{"$f":"(G222*1/G201)*(G214^2)/(2*G$12)","v":1.9279555411034434E-3},null,"m/m",{"$f":"(J222*1/J200)*(J214^2)/(2*J$12)","v":1.9278620376301848E-3},null,"ft/ft",{"$f":"(M222*1/M201)*(M214^2)/(2*M$12)","v":1.9279555411034434E-3}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D198","v":100.35943203462988},null,"psi",{"$f":"G198","v":1455.5901195609038},null,"bar",{"$f":"J198","v":100.35943203462988},null,"psi",{"$f":"M198","v":1455.5901195609038}]
[null,"P, pump suction","bar",{"$f":"D137","v":12.206904589877626},null,"psi",{"$f":"G137","v":177.0461365835294},null,"bar",{"$f":"J137","v":12.206904589877626},null,"psi",{"$f":"M137","v":177.0461365835294}]
[null,"P,available","bar",{"$f":"D226-D227","v":88.152527444752252},null,"psi",{"$f":"G226-G227","v":1278.5439829773743},null,"bar",{"$f":"J226-J227","v":88.152527444752252},null,"psi",{"$f":"M226-M227","v":1278.5439829773743}]
[null,null,"Pa",{"$f":"D228*100000","v":8815252.744475225},null,null,null,null,"Pa",{"$f":"J228*100000","v":8815252.744475225}]
[null,null,"kg/m^2",{"$f":"D229/D12","v":898873.53364690777},null,"psf",{"$f":"G228*144","v":184110.33354874191},null,"kg/m^2",{"$f":"J229/J12","v":898873.53364690777},null,"psf",{"$f":"M228*144","v":184110.33354874191}]
[null,"Tavg","C",{"$f":"D206","v":174.54449682023156},null,"F",{"$f":"G206","v":346.18009427641681},null,"C",{"$f":"J206","v":174.54449682023156},null,"F",{"$f":"M206","v":346.18009427641681}]
[null,"rho","kg/m^3",{"$f":"(G232/2.20462)*35.3146","v":896.08254579062782},null,"lb/cft",{"$f":"(1/($T$13*G231^6+$U$13*G231^5+$V$13*G231^4+$W$13*G231^3+$X$13*G231^2+$Y$13*G231+$Z$13))*G210","v":55.940645005208438},null,"kg/m^3",{"$f":"(M232/2.20462)*35.3146","v":896.08254579062782},null,"lb/cft",{"$f":"(1/($T$13*M231^6+$U$13*M231^5+$V$13*M231^4+$W$13*M231^3+$X$13*M231^2+$Y$13*M231+$Z$13))*M210","v":55.940645005208438}]
[null,"head available","m",{"$f":"(D230/D232)/(1+D223)","v":1001.18450925203},null,"ft",{"$f":"(G230/G232)/(1+G223)","v":3284.8398515511935},null,"m",{"$f":"(J230/J232)/(1+J223)","v":1001.18450925203},null,"ft",{"$f":"(M230/M232)/(1+M223)","v":3284.8398515511935}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G236/14.50377","v":91.599906988139935},null,"psi",{"$f":"G226-G135","v":1328.5439829773743},null,"bar",{"$f":"M236/14.50377","v":91.599906988139935},null,"psi",{"$f":"M226-M135","v":1328.5439829773743}]
[null,"head available","m",{"$f":"G237/3.28083","v":1040.3769879627009},null,"ft",{"$f":"(G236*144/G232)/(1+G223)","v":3413.3000334176677},null,"m",{"$f":"M237/3.28083","v":1040.3769879627009},null,"ft",{"$f":"(M236*144/M232)/(1+M223)","v":3413.3000334176677}]
[{"$f":"IF(G238<0,0,1)","v":0},"depth to flashing","m",{"$f":"D249-D253-D237","v":-39.192478710670912},null,"ft",{"$f":"G249-G253-G237","v":-128.46018186647416},null,"m",{"$f":"J249-J253-J237","v":-39.192478710670912},null,"ft",{"$f":"M249-M253-M237","v":-128.46018186647416}]
[null,"Estimated Pwh/P,sat",null,null,null,null,{"$f":"Geofluid!$H$118*EXP(G238*Geofluid!$H$119)-Geofluid!$H$117","v":0.77182568754458136},null,null,null,null,null,{"$f":"Geofluid!$H$118*EXP(M238*Geofluid!$H$119)-Geofluid!$H$117","v":0.77182568754458136}]
[null,"Estimated Wellhead pressure",null,null,null,null,{"$f":"IF(G238>0,G239*G135,G226-(1+G223)*G204*G208/144)","v":-166.64159018407327},null,null,null,null,null,{"$f":"IF(M238>0,M239*M135,M226-(1+M223)*M204*M208/144)","v":-166.64159018407327}]
[null,"friction dP in flashing",null,null,null,"ft",{"$f":"IF(G238>0,G238*G223,0)","v":0},null,null,null,null,"ft",{"$f":"IF(M238>0,M238*M223,0)","v":0}]
[null,null,null,null,null,"psi",{"$f":"G241*G212/144","v":0},null,null,null,null,"psi",{"$f":"M241*M212/144","v":0}]
[null,"Estimated density change (rho/rho,sat)",null,null,null,null,{"$f":"IF(G238>0,Geofluid!$H$121*(G238)^Geofluid!$H$122,1)","v":1},null,null,null,null,null,{"$f":"IF(M238>0,Geofluid!$I$121*(M238)^Geofluid!$I$122,1)","v":1}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G242/(G243)^2","v":0},null,null,null,null,null,{"$f":"M242/(M243)^2","v":0}]
[null,"Estimated Wellhead pressure",null,{"$f":"G245/14.50377","v":12.206904589877626},null,"psi",{"$f":"IF($A274=0,G240-G244,G227)","v":177.0461365835294},null,null,{"$f":"M245/14.50377","v":12.206904589877626},null,"psi",{"$f":"IF($A274=0,M240-M244,M227)","v":177.0461365835294}]
[null,"HP flash",null,null,null,null,{"$f":"'Input A1'!T487","v":39.56161582495627},null,null,null,null,null,{"$f":"G246","v":39.56161582495627}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D20-D147-D175","v":1275},null,"ft",{"$f":"G20-G147-G175","v":4183.05825},null,"m",{"$f":"J20-J147-J175","v":1275},null,"ft",{"$f":"M20-M147-M175","v":4183.05825}]
[null,"pump setting ","m",{"$f":"D249-D233","v":273.81549074796999},null,"ft",{"$f":"G249-G233","v":898.21839844880651},null,"m",{"$f":"J249-J233","v":273.81549074796999},null,"ft",{"$f":"M249-M233","v":898.21839844880651}]
[null,"calculated set depth","m",{"$f":"IF(D$250<0,0,D$250)","v":273.81549074796999},null,"ft",{"$f":"IF(G$250<0,0,G$250)","v":898.21839844880651},null,"m",{"$f":"IF(J$250<0,0,J$250)","v":273.81549074796999},null,"ft",{"$f":"IF(M$250<0,0,M$250)","v":898.21839844880651}]
[null,"inputted pump depth","m",{"$f":"'Input A1'!C292","v":0},null,"ft",{"$f":"'Input A1'!E292","v":0},null,"m",{"$f":"'Input A1'!G292","v":0},null,"ft",{"$f":"'Input A1'!I292","v":0}]
[{"$f":"'Input A1'!A290","v":1},"Pump set depth","m",{"$f":"IF($A274=0,0,IF($A253=0,D252,D251))","v":273.81549074796999},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,G252,G251))","v":898.21839844880651},null,"m",{"$f":"IF($A274=0,0,IF($A253=0,J252,J251))","v":273.81549074796999},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,M252,M251))","v":898.21839844880651},null,null,null,"Negative value indicates above surface"]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D142","v":100},null,"lb/h",{"$f":"G142","v":793663.2},null,"kg/s",{"$f":"J142","v":100},null,"lb/h",{"$f":"M142","v":793663.2}]
[null,"Inside Diameter, casing","m",{"$f":"('Input A1'!C296-2.54*'Well Field Dvlpmnt A2'!O12)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2'!O12","v":8.6809999999999992},null,"m",{"$f":"('Input A1'!G296-'Well Field Dvlpmnt A2'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!I296-'Well Field Dvlpmnt A2'!O12","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G257/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M257/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*G258^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*M258^2/4","v":0.41102373530187941}]
[null,"Velocity,casing","m/s",{"$f":"D213/D259","v":2.9225042734593716},null,"fps",{"$f":"G213/G259","v":9.5882504981917496},null,"m/s",{"$f":"J213/J259","v":2.9225042734593716},null,"fps",{"$f":"M213/M259","v":9.5882504981917496}]
[null,"density",null,null,null,"lb/cft",{"$f":"G210*G208","v":55.940645005208438},null,null,null,null,"lb/cft",{"$f":"M210*M208","v":55.940645005208438}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G211*G215","v":1.0575615763740119E-4},null,null,null,null,"lb/ft-s",{"$f":"M211*M215","v":1.0575615763740119E-4}]
[null,"Re,casing",null,{"$f":"G263","v":3669016.6948294216},null,null,{"$f":"G260*G258*G261/G262","v":3669016.6948294216},null,null,{"$f":"M263","v":3669016.6948294216},null,null,{"$f":"M260*M258*M261/M262","v":3669016.6948294216}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G264","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D263)-1.64)^-2","v":9.4237758322810467E-3},null,null,{"$f":"(0.79*LN(G263)-1.64)^-2","v":9.4237758322810467E-3},null,null,{"$f":"(0.79*LN(J263)-1.64)^-2","v":9.4237758322810467E-3},null,null,{"$f":"(0.79*LN(M263)-1.64)^-2","v":9.4237758322810467E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G264/3.7+12/G263)","v":8.7168302652769931},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+12/M263)","v":8.7168302652769931}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G266/G263)","v":8.6650233933356624},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M266/M263)","v":8.6650233933356624}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G267/G263)","v":8.6656856143416334},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M267/M263)","v":8.6656856143416334}]
[null,null,"f",{"$f":"G269","v":1.331664982408867E-2},null,null,{"$f":"(G266-(G267-G266)^2/(G268-2*G267+G266))^-2","v":1.331664982408867E-2},null,null,{"$f":"M269","v":1.331664982408867E-2},null,null,{"$f":"(M266-(M267-M266)^2/(M268-2*M267+M266))^-2","v":1.331664982408867E-2}]
[null,"friction factor used",null,{"$f":"D269","v":1.331664982408867E-2},null,null,{"$f":"G269","v":1.331664982408867E-2},null,null,{"$f":"J269","v":1.331664982408867E-2},null,null,{"$f":"M269","v":1.331664982408867E-2}]
[null,"Casing length","m",{"$f":"D253","v":273.81549074796999},null,"ft",{"$f":"G253","v":898.21839844880651},null,"m",{"$f":"J253","v":273.81549074796999},null,"ft",{"$f":"M253","v":898.21839844880651}]
[null,"friction head loss","m",{"$f":"(D270*D271/D257)*(D260^2)/(2*D12)","v":7.2010140741855189},null,"ft",{"$f":"(G270*G271/G258)*(G260^2)/(2*G12)","v":23.622839882861822},null,"m",{"$f":"(J270*J271/J257)*(J260^2)/(2*J12)","v":7.2010140741855189},null,"ft",{"$f":"(M270*M271/M258)*(M260^2)/(2*M12)","v":23.622839882861822}]
[]
[{"$f":"'Input A1'!A288","v":1},"Production Pump Power"]
[null,"Pump lift","m",{"$f":"IF($A274=1,D271+D272,0)","v":281.01650482215553},null,"ft",{"$f":"IF($A274=1,G271+G272,0)","v":921.84123833166836},null,"m",{"$f":"IF($A274=1,J271+J272,0)","v":281.01650482215553},null,"ft",{"$f":"IF($A274=1,M271+M272,0)","v":921.84123833166836}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D256*D275","v":28101.650482215551},null,"ft-lb/h",{"$f":"G256*G275","v":731631467.10627449},null,"kg-m/s",{"$f":"J256*J275","v":28101.650482215551},null,"ft-lb/h",{"$f":"M256*M275","v":731631467.10627449}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G276/60","v":12193857.785104575},null,null,null,null,"ft-lb/m",{"$f":"M276/60","v":12193857.785104575}]
[null,null,"hp",{"$f":"D276*0.013150932","v":369.56289457938396},null,"hp",{"$f":"G277/33000","v":369.51084197286588},null,"hp",{"$f":"J276*0.013150932","v":369.56289457938396},null,"hp",{"$f":"M277/33000","v":369.51084197286588}]
[null,"pump efficiency",null,{"$f":"G279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!T286","v":0.67500000000000004},null,null,{"$f":"M279","v":0.74999999999999989},null,null,{"$f":"'Input A1'!W286","v":0.74999999999999989}]
[null,"Pump power","hp",{"$f":"D278/D279","v":547.50058456205034},null,"hp",{"$f":"G278/G279","v":547.42346958943085},null,"hp",{"$f":"J278/J279","v":492.75052610584538},null,"hp",{"$f":"M278/M279","v":492.68112263048789}]
[null,null,"kW",{"$f":"D280*0.7457","v":408.27118590792094},null,"kW",{"$f":"G280*0.7457","v":408.21368127283858},null,"kW",{"$f":"J280*0.7457","v":367.44406731712894},null,"kW",{"$f":"M280*0.7457","v":367.39231314555485}]
[null,null,"KW",{"$f":"IF(D281>0,D281,0)","v":408.27118590792094},null,"KW",{"$f":"IF(G281>0,G281,0)","v":408.21368127283858},null,"KW",{"$f":"IF(J281>0,J281,0)","v":367.44406731712894},null,"KW",{"$f":"IF(M281>0,M281,0)","v":367.39231314555485}]
[null,"# Production Wells",null,null,null,null,{"$f":"'Summary A1'!H112","v":6.1379834487015961},null,null,null,null,null,{"$f":"'Summary A1'!J112","v":10.786698143319063}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G282*G283","v":2505.6088191862318},null,null,null,null,"kW",{"$f":"M282*M283","v":3962.9499820768524}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G275","v":921.84123833166836},null,"production pump",null,null,"ft",{"$f":"M275","v":921.84123833166836}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G287*G288","v":921.84123833166836},null,null,null,null,"ft-lb/h",{"$f":"M287*M288","v":921.84123833166836}]
[null,null,null,null,null,"hp-ideal",{"$f":"G289/(60*33000)","v":4.6557638299579208E-4},null,null,null,null,"hp-ideal",{"$f":"M289/(60*33000)","v":4.6557638299579208E-4}]
[null,null,null,null,null,"hp",{"$f":"G290/G279","v":6.8974278962339567E-4},null,null,null,null,"hp",{"$f":"M290/M279","v":6.2076851066105625E-4}]
[null,null,null,null,null,"kW",{"$f":"G291*0.7457","v":5.1434119822216619E-4},null,null,null,null,"kW",{"$f":"M291*0.7457","v":4.6290707839994965E-4}]
[null,null,null,null,null,"w-h/lb",{"$f":"G292*1000","v":0.51434119822216617},null,null,null,null,"w-h/lb",{"$f":"M292*1000","v":0.46290707839994966}]
[]
[{"$f":"'Input A1'!A75","v":0},null,"injection pump",null,null,"psi",{"$f":"IF(G118>0,G118,0)","v":268.90297934319534},null,"injection pump",null,null,"psi",{"$f":"IF(M118>0,M118,0)","v":272.54983868449727}]
[null,null,null,null,null,"lb/cft",{"$f":"G120","v":61.208889488193492},null,null,null,null,"lb/cft",{"$f":"M120","v":61.095740188526783}]
[null,null,null,null,null,"ft",{"$f":"G295*144/G296","v":632.62100242627628},null,null,null,null,"ft",{"$f":"M295*144/M296","v":642.38810511928079}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G297*G298","v":632.62100242627628},null,null,null,null,"ft-lb/h",{"$f":"M297*M298","v":642.38810511928079}]
[null,null,null,null,null,"hp-ideal",{"$f":"G299/(60*33000)","v":3.1950555678094761E-4},null,null,null,null,"hp-ideal",{"$f":"M299/(60*33000)","v":3.244384369289297E-4}]
[null,null,null,null,null,"hp",{"$f":"G300/G279","v":4.7334156560140383E-4},null,null,null,null,"hp",{"$f":"M300/M279","v":4.3258458257190631E-4}]
[null,null,null,null,null,"kW",{"$f":"G301*0.7457","v":3.5297080546896684E-4},null,null,null,null,"kW",{"$f":"M301*0.7457","v":3.2257832322387053E-4}]
[null,null,null,"fraction of inlet gf injected",null,null,{"$f":"IF($A1=1,1+'Input A1'!T282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1},null,null,null,null,null,{"$f":"IF($A1=1,1+'Input A1'!W282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1}]
[null,null,null,null,null,"w-h/lb",{"$f":"(G302*1000)*G303","v":0.35297080546896686},null,null,null,null,"w-h/lb",{"$f":"(M302*1000)*M303","v":0.32257832322387053}]
[null,null,null,null,null,"hp",{"$f":"G301*G121","v":2305.8794538679117},null,null,null,null,"hp",{"$f":"M301*M121","v":3703.358932586686}]
[null,null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!D59*(G305)^0.5)*1.4","v":1068582.0652568159},null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!F59*(M305)^0.5)*1.4","v":1354214.5765652843}]
[]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G293+G304","v":0.86731200369113304},null,"total pump power",null,null,"w-h/lb",{"$f":"M293+M304","v":0.78548540162382019}]
[]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G169+G197+G223*G237*G232/144","v":7.4287467970436767},null,"friction loss in prod well",null,null,"psi",{"$f":"M169+M197+M223*M237*M232/144","v":7.4287467970436767}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G51+G78+G105","v":13.229290013604416},null,"friction loss in inject well",null,null,"psi",{"$f":"M51+M78+M105","v":13.235402645657356}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"11-11-09:  Changed temperature gradient in D and G136 and referenced to sheet 2A  (both hydrothermal and EGS)"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed injection pumping for flash wells G297 and M 297"]
[null,"09-17-10:  Revised links for input; corrected calculation of the injection pumping power for improved scenario"]

{"sheet":"O&M Costs B1","index":33,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Binary Plant O&M Spreadsheet "]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,null,"REFERENCE BINARY CASE",null,null,null,null,null,null,null,null,"IMPROVED BINARY CASE"]
[null,"Plant size",{"$f":"'Summary A1'!H295/1000","v":34.225103127935533},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!J295/1000","v":56.724544738106751},"MW"]
[null,"# units",{"$f":"'Summary A1'!H297","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Summary A1'!J297","v":1}]
[null,"Multiplier for Staff Change",{"$f":"'Input A1'!T355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"'Input A1'!V356","v":0.8}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!W336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!D352","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!F352","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!T40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!W40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.5976108838033076},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":13995.071342116975},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":591226.73134504561},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":1.6663252705576963},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":14597.00937008542},{"$f":"'Input A1'!F338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":616655.81591691705}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.4907861749123055},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2981.5723498246111},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":151149.0922679861},null,null,"mechanic",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.6562748542182957},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":3312.5497084365916},{"$f":"'Input A1'!F340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":167927.79875095951}]
[null,"electrician",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.4907861749123055},2000,2981.5723498246111,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},151149.0922679861,null,null,"electrician",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.6562748542182957},2000,{"$f":"M19*L19","v":3312.5497084365916},{"$f":"'Input A1'!F342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":167927.79875095951}]
[null,"general maintenance",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.4907861749123055},2000,2981.5723498246111,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},110212.87977873985,null,null,"general maintenance",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.6562748542182957},2000,{"$f":"M20*L20","v":3312.5497084365916},{"$f":"'Input A1'!F344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":122447.353255908}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.74539308745615274},2000,1490.7861749123056,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},125957.5768899884,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.82813742710914784},2000,{"$f":"M22*L22","v":1656.2748542182958},{"$f":"'Input A1'!F346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":139939.83229246625}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.74539308745615274},2000,1490.7861749123056,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},94468.182667491288,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.82813742710914784},2000,{"$f":"M23*L23","v":1656.2748542182958},{"$f":"'Input A1'!F348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":104954.8742193497}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.74539308745615274},2000,1490.7861749123056,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},37787.273066996524,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.82813742710914784},2000,{"$f":"M24*L24","v":1656.2748542182958},{"$f":"'Input A1'!F350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":41981.949687739878}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":27412.146916327722},null,null,{"$f":"SUM(H16:H24)","v":1261950.828284234},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":29503.483058050086},null,null,{"$f":"SUM(Q16:Q24)","v":1361835.4228742998}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":13.706073458163861},null,null,1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":14.751741529025043},null,null,{"$f":"H26","v":1}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1261950.828284234},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1361835.4228742998},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":147806.6828362614},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":154163.95397922926},"field"]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":1114144.1454479727},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":1207671.4688950705},"plant"]
[null,null,null,null,null,null,"power",{"$f":"'Summary A1'!H296/1000","v":30},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!J296/1000","v":50.000000000000007},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H27/H30","v":42065.02760947447},"per MW",null,null,null,null,null,null," annual labor cost",{"$f":"Q27/Q30","v":27236.708457485991},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!W362","v":1.6499999999999997E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!H304","v":78865791.434192821},null,null," ",null,null,"Capital costs",null,null,{"$f":"'Summary A1'!J304","v":105801672.61487916}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35","v":1419584.2458154706},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35","v":1745727.5981455059}]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":1114144.1454479727},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":1207671.4688950705}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H37","v":2533728.391263443},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q37","v":2953399.0670405766}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!H112","v":6.1379834487015961},null,null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!J112","v":10.786698143319063}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!W358","v":1.1999999999999999E-2}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!H$96*'Summary A1'!H$92+'Summary A1'!H$118*'Summary A1'!H$109+'Summary A1'!H$114*'Summary A1'!H$110)/1000000","v":35.893161521449173},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!J$96*'Summary A1'!J$92+'Summary A1'!J$118*'Summary A1'!J$109+'Summary A1'!J$114*'Summary A1'!J$110)/1000000","v":36.603848932295051}]
[null,null,null,null,"well O&M",null,null,{"$f":"H43*H44*1000000","v":538397.42282173748},null,null,null,null,null,"well O&M",null,null,{"$f":"Q43*Q44*1000000","v":439246.18718754058}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!H$123+'Summary A1'!H$125+'Summary A1'!H$127+'Summary A1'!H$101+'Summary A1'!H$158)/1000000","v":5.0287063351231502},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!J$123+'Summary A1'!J$125+'Summary A1'!J$127+'Summary A1'!J$101+'Summary A1'!J$158)/1000000","v":7.399080066093072}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H43*H46*1000000","v":75430.595026847252},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q43*Q46*1000000","v":88788.960793116843}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!H136","v":1776.2424721014047},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!J136","v":1776.2424721014047},"gpm"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H48*H42*60*24*365*C13*H50*H51/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q48*Q42*60*24*365*L13*Q50*Q51/1000000","v":0}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!W359","v":0.5},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!W360","v":0},"per gallon"]
[]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,"EGS Resource",null,{"$f":"IF(A53=1,\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"H53","v":"No"}]
[null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!A138","v":0},"lb/h",null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!B138","v":0},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H54/(60*62)*7.4805","v":0},"gpm",null,null,null,null,null,null,null,{"$f":"Q54/(60*62)*7.4805","v":0},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H55*60*24*365*0.98","v":0},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q55*60*24*365*0.98","v":0},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H56/7.4805)/43560","v":0},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q56/7.4805)/43560","v":0},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!H196","v":0},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!J196","v":0},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H57*H58","v":0},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q57*Q58","v":0},"$/yr"]
[]
[null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!H204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!J204","v":"Yes"}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Summary A1'!A206","v":1},null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A63=1,'Summary A1'!H112,0),0)","v":6.1379834487015961},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A64=1,'Summary A1'!J112,0),0)","v":10.786698143319063}]
[{"$f":"'Summary A1'!B206","v":1},null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!T374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!W374","v":6},"years"]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T375*A65","v":400879.67789562454},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!W375*A65","v":381795.12504482595},"lineshaft"]
[null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"H65*H63/H64","v":820197.60928139009},"rework",null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"Q65*Q63/Q64","v":686384.79440821556},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H48*H63*60*24*365*C13*H68*H69/1000000","v":21775.438861725037},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q48*Q63*60*24*365*L13*Q68*Q69/1000000","v":38267.46811925892}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!W376*A65","v":1},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!W377*A65","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H66+H67","v":841973.04814311513},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q66+Q67","v":724652.26252747444}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!W378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T379*(1-A65)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!W379*(1-A65)","v":0},"submersible"]
[null,null,null,null,"total annual cost for submersible",null,null,{"$f":"H72*H63/H71","v":0},"rework",null,null,null,null,"total annual cost for submersible",null,null,{"$f":"Q72*Q63/Q71","v":0},"rework"]
[null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"H73","v":0},null,null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"Q73","v":0}]
[null,null,null,null,null,null,"Pump O&M",{"$f":"IF(A62=0,0,IF(A65=0,H74,H70))","v":841973.04814311513},null,null,null,null,null,null,null,"Pump O&M",{"$f":"IF(Q61=\"No\",0,IF(Q62=\"Submersible\",Q74,Q70))","v":724652.26252747444}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H45","v":538397.42282173748},null,null,null,null,null,null,null,"well O&M",{"$f":"Q45","v":439246.18718754058}]
[null,null,null,null,null,null,"field, non-well O&M",{"$f":"H47+H49+H59+H75","v":917403.64316996234},null,null,null,null,null,null,null,"field, non-well O&M",{"$f":"Q47+Q49+Q59+Q75","v":813441.22332059126}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H28","v":147806.6828362614},null,null,null,null,null,null,null,"field labor O&M",{"$f":"Q28","v":154163.95397922926}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H78:H80)","v":1603607.748827961},null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(Q78:Q80)","v":1406851.3644873612}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Binary'!O46","v":141084370.43347827},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary'!S46","v":169554121.02248073}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H84*H85","v":1058132.7782510871},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q84*Q85","v":1271655.9076686054}]
[]
[null,null,null,null,null,null,"Total AnnualO&M",{"$f":"H38+H81+H86","v":5195468.9183424916},null,null,null,null,null,null,null,"Total AnnualO&M",{"$f":"Q38+Q81+Q86","v":5631906.3391965432}]

{"sheet":"Binary B1","index":34,"n_rows":151,"n_cols":5,"rows_kept":151,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"'Input A1'!A398","v":1},null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"Binary Plant Performance and Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[]
[null,null,null,"REFERENCE PLANT PERFORMANCE"]
[]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"}]
[null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!H278","v":345.57407700246404}]
[{"$f":"'Input A1'!A392","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"}]
[null,"Inputted # of Wells",null,{"$f":"IF(A12=1,'Input A1'!T394,0)","v":0}]
[null,"Inputted Power Sales","kW",{"$f":"IF(A12=1,0,'Input A1'!T393*1000)","v":30000}]
[null,"Total Flow Based on Inputted Well Count","lb/h",{"$f":"'Summary A1'!H135*D13","v":0}]
[null,"#Units (Modules)",null,{"$f":"'Summary A1'!H297","v":1}]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"}]
[null,"Net Plant Output","kW",{"$f":"D42","v":34225.10312793553}]
[null,"Output per Unit","kW",{"$f":"D18/D16","v":34225.10312793553}]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!T429","v":2.6609043337795173}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,{"$f":"IF(A21=1,0,'Input A1'!T432)","v":0}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IF(A21=0,0,'Input A1'!T433)","v":0.12}]
[null,"Permitting",null,{"$f":"'Summary A1'!H287","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!H286","v":0}]
[null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!H$58+'Summary A1'!H$83+'Summary A1'!H$106+'Summary A1'!H$158+'Summary A1'!H$286+'Summary A1'!H$287","v":85356669.703523457},"cost exclusive of contingency"]
[]
[null,null,null,"Determine","Determine"]
[null,null,null," Plant Size","Flow Rate"]
[]
[null,"GF flow rate","lb/h",{"$f":"D15","v":0},{"$f":"D14*1000/E41","v":4871491.5854435442}]
[null,"pump work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.86731200369113304}]
[]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,D32,E32)","v":4871491.5854435442}]
[null,"GF Pump work","kW",{"$f":"D33*D35/1000","v":4225.1031279355348}]
[]
[null,null,"Use  Brine Effectiveness to Develop Costs"]
[null,null,null,"Plant Output","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D35","v":4871491.5854435442}]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!H290","v":7.0255901149872093},{"$f":"D41-D33","v":6.1582781112960765}]
[null,"Net Output","kW",{"$f":"D40*D41/1000","v":34225.10312793553},{"$f":"E41*D40/1000","v":30000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2'!E40","v":773.20849520205911},{"$f":"D43*D42/E42","v":882.10468292287726}]
[null,"Direct Plant Cost","$/kW",{"$f":"D43*D20","v":2057.4338357982983},{"$f":"E43*D20","v":2347.1961736366911}]
[null,"Direct Plant Cost",null,{"$f":"D44*D42","v":70415885.209100738},{"$f":"E44*E42","v":70415885.209100738}]
[null,"Indirect Cost",null,{"$f":"IF(A21=0,D23,D24*D45)+D25*0","v":8449906.2250920888},{"$f":"IF(A21=0,D23,D24*E45)+D25*0","v":8449906.2250920888}]
[null,"Plant Capital Cost",null,{"$f":"D45+D46","v":78865791.434192821},{"$f":"E45+E46","v":78865791.434192821}]
[null,"Well Field Development Cost",null,{"$f":"D27","v":85356669.703523457},{"$f":"D27","v":85356669.703523457}]
[null,"Total Project Cost",null,{"$f":"D47+D48","v":164222461.13771629},{"$f":"E47+E48","v":164222461.13771629}]
[null,"Total Project Cost","$/kW",{"$f":"D49/D42","v":4798.3043476550729},{"$f":"E49/E42","v":5474.0820379238767}]
[]
[]
[null,null,"Worksheet calc's"]
[]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":78865791.434192821}]
[null,"Equipment Multiplier",null,{"$f":"D55/(D43*D42)","v":2.9802128538330597}]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D55/D42","v":2304.3258960940939},"                  "]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D55/E42","v":2628.8597144730938}]
[null,"Total Project Cost",null,{"$f":"D49","v":164222461.13771629}]
[null,"Project Cost - plant output","$/kW",{"$f":"D50","v":4798.3043476550729}]
[null,"Project Cost - sales","$/kW",{"$f":"E50","v":5474.0820379238767}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!H52","v":18.654438640985017}]
[null,"2nd law efficiency",null,{"$f":"D41/D62","v":0.37661761097176788}]
[null,"Plant Escalation Factor (direct construct)"]
[]
[]
[null,null,null,"IMPROVED PLANT PERFORMANCE"]
[]
[{"$f":"'Input A1'!A396","v":1},"Apply Performance Improvement to ","Power ",{"$f":"'Input A1'!T396","v":"Power"}]
[{"$f":"'Input A1'!V408","v":1},"varying power or flow rate","or Flow"]
[null,"Performance Change",null,{"$f":"'Input A1'!V408","v":1}]
[null,"Improved Plant Performance","w-h/lb",{"$f":"'Summary A1'!J290","v":6.6259209419855383}]
[null,"Cost Change",null,{"$f":"'Input A1'!V447","v":1}]
[null,"#Units (Modules) - Improved Scenario",null,{"$f":"'Summary A1'!J297","v":1}]
[null,"Total GF pumping -Improved Scenario","w-h/lb",{"$f":"'Summary A1'!J237","v":0.78548540162382019}]
[null,"Reference Power Sales","kW",{"$f":"'Input A1'!W$393*1000","v":50000}]
[null,"Reference GF flow","lb/h",{"$f":"D35","v":4871491.5854435442}]
[null,"Installation Multiplier",null,{"$f":"'Input A1'!W429","v":2.4621324883032947}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,{"$f":"IF(A79=0,'Input A1'!W432,0)","v":0}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IF(A79=1,'Input A1'!W433,0)","v":0.12}]
[null,"Permitting",null,{"$f":"'Summary A1'!J287","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!J286","v":0}]
[null,"Well Field Development Costs",null,{"$f":"'Summary A1'!J$58+'Summary A1'!J$83+'Summary A1'!J$106+'Summary A1'!J$158+'Summary A1'!J$286+'Summary A1'!J$287","v":66566838.604591504},"cost exclusive of contingency"]
[]
[null,null,null,"Fixed Flow ","Fixed Plant"]
[null,null,null,"Rate","Output"]
[null,"GF flow rate","lb/h",{"$f":"IF(A12=1,D13*'Summary A1'!J203,'Binary B1'!D77)","v":4871491.5854435442},{"$f":"D76*1000/D93","v":8561005.3658606652}]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A70=1,IF(A12=0,E89,D89),IF(A69=1,D89,E89))","v":8561005.3658606652}]
[]
[null,"Improved Plant Performance","w-h/lb",{"$f":"D72","v":6.6259209419855383}]
[null,"Power Sales","w-h/lb",{"$f":"D92-D75","v":5.8404355403617183}]
[null,"Plant Net Output","kW",{"$f":"D90*D92/(1000)","v":56724.54473810675}]
[null,"Power Sales","kW",{"$f":"D90*D93/(1000)","v":50000.000000000007}]
[]
[null,null,"Improved Scenario Plant Costs Based on Improved Performance"]
[null,null,null,"Plant","Power Sales"]
[null,"Net Output","kW",{"$f":"D94","v":56724.54473810675},{"$f":"D95","v":50000.000000000007}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2'!E85","v":676.38204905878717},{"$f":"D100*D99/E99","v":767.34927603774963}]
[null,"Direct Plant Cost","$/kW",{"$f":"D100*D78","v":1665.3422174927928},{"$f":"E100*D78","v":1889.3155824085563}]
[null,"Direct Plant Cost",null,{"$f":"D101*D99","v":94465779.120427817},{"$f":"E101*E99","v":94465779.120427832}]
[null,"Indirect Cost",null,{"$f":"IF(A79=0,D81,D82*D102)+D83*0","v":11335893.494451338},{"$f":"IF(A79=0,D81,D82*E102)+D83*0","v":11335893.49445134}]
[null,"Plant Capital Cost",null,{"$f":"D102+D103","v":105801672.61487916},{"$f":"E102+E103","v":105801672.61487918}]
[null,"Well Field Development Cost",null,{"$f":"D85","v":66566838.604591504},{"$f":"D85","v":66566838.604591504}]
[null,"Total Project Cost",null,{"$f":"D104+D105","v":172368511.21947068},{"$f":"E104+E105","v":172368511.21947068}]
[null,"Total Project Cost","$/kW",{"$f":"D106/D99","v":3038.6936028360215},{"$f":"E106/E99","v":3447.3702243894131}]
[]
[null,null,"Improved Scenario Plant Costs Based on Reference Plant Costs"]
[null,null,null,"Plant","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D90","v":8561005.3658606652}]
[null,"Improved brine effectiveness","w-h/lb",{"$f":"D92","v":6.6259209419855383},{"$f":"D112-D75","v":5.8404355403617183}]
[null,"Net Output","kW",{"$f":"D111*D112/1000","v":56724.54473810675},{"$f":"D113-D111*D75/1000","v":50000.000000000007}]
[null,"Equipment Cost","$/kW",{"$f":"D130","v":676.38204905878717},{"$f":"D114*D113/E113","v":767.34927603774963}]
[null,"Direct Plant Cost","$/kW",{"$f":"D114*D20","v":1799.7879256311969},{"$f":"E114*D20","v":2041.8430141314232}]
[null,"Direct Plant Cost",null,{"$f":"D115*D113","v":102092150.70657118},{"$f":"E115*E113","v":102092150.70657118}]
[null,"Indirect Cost",null,{"$f":"IF(A79=0,D81,D82*D116)","v":12251058.08478854},{"$f":"IF(A79=0,D81,D82*E116)","v":12251058.08478854}]
[null,"Plant Capital Cost",null,{"$f":"D116+D117","v":114343208.79135972},{"$f":"E116+E117","v":114343208.79135972}]
[null,"Well Field Development Cost",null,{"$f":"D85","v":66566838.604591504},{"$f":"D85","v":66566838.604591504}]
[null,"Total Project Cost",null,{"$f":"D118+D119","v":180910047.39595121},{"$f":"E118+E119","v":180910047.39595121}]
[null,"Total Project Cost","$/kW",{"$f":"D120/D113","v":3189.2727959510339},{"$f":"E120/E113","v":3618.2009479190237}]
[]
[null,"Plant scaling factor"]
[null,"Reference Size (Unit)","kW",{"$f":"D19","v":34225.10312793553}]
[null,"Reference Equipment Cost","$/kW",{"$f":"D43","v":773.20849520205911}]
[null,"Improved Size (Unit)","kW",{"$f":"D94/D74","v":56724.54473810675}]
[null,"2nd law efficiency (Reference)",null,{"$f":"E151","v":0.35519272755964676}]
[null,"factor",null,{"$f":"IF(D94<10000,0.3347*D127^2-0.0177*D127-0.224,0.0183*D127^2-0.0288*D127-0.0075)","v":-1.5420788264801743E-2}]
[null,"scaling factor",null,{"$f":"(D126/D124)^D128","v":0.99223895705577814}]
[null,"Reference Plant Equip Cost at Improved Output","$/kW",{"$f":"IF(A70=1,D100,D125*D129)","v":676.38204905878717}]
[]
[null,null,"Worksheet calc's"]
[null,"Plant cost based on",null,"Improved be","Reference cost"]
[null,"+/- power or +/- flow","P/F",{"$f":"D69","v":"Power"},{"$f":"D69","v":"Power"}]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D72","v":6.6259209419855383},{"$f":"D112","v":6.6259209419855383}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"D140*1000/D137","v":5.8404355403617183},{"$f":"E140*1000/E137","v":5.8404355403617183}]
[null,"GF flow rate","lb/h",{"$f":"D90","v":8561005.3658606652},{"$f":"IF(A69=1,$D$89,$E$89)","v":4871491.5854435442}]
[null,"Plant size","kW",{"$f":"D135*D137/1000","v":56724.54473810675},{"$f":"E135*E137/1000","v":32278.11811469671}]
[null,"GF Pumping Power","kW",{"$f":"D75*D137/1000","v":6724.5447381067443},{"$f":"E137*D75/1000","v":3826.4855244991832}]
[null,"Power for Sale","kW",{"$f":"D138-D139","v":50000.000000000007},{"$f":"E138-E139","v":28451.632590197529}]
[null,"Equipment Cost",null,{"$f":"D100","v":676.38204905878717},{"$f":"D114","v":676.38204905878717}]
[null,"Indirect Plant Cost",null,{"$f":"D103","v":11335893.494451338},{"$f":"D117","v":12251058.08478854}]
[null,"Power Plant Capital Cost",null,{"$f":"D104","v":105801672.61487916},{"$f":"D118","v":114343208.79135972}]
[null,"Equipment Multiplier",null,{"$f":"D143/(D141*D138)","v":2.7575883868996898},{"$f":"E143/(E141*E138)","v":5.2373318901563426}]
[null,"Plant Cost","$/kW",{"$f":"D143/D138","v":1865.1832835919279},{"$f":"E143/E138","v":3542.4372754648775}]
[null,"User Cost  Change Multiplier",null,{"$f":"D73","v":1},{"$f":"D73","v":1}]
[null,"Revised Plant Cost",null,{"$f":"D143*D146","v":105801672.61487916},{"$f":"E143*E146","v":114343208.79135972}]
[null,null,"$/kW",{"$f":"D147/D138","v":1865.1832835919279},{"$f":"E147/E138","v":3542.4372754648775}]
[null,"Project Cost","$/kW",{"$f":"(D147+D85)/D140","v":3447.3702243894131},{"$f":"(E147+D85)/E140","v":6358.5120053279597}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!I52","v":18.654438640985017},{"$f":"Geofluid!I52","v":18.654438640985017}]
[null,"2nd law efficiency",null,{"$f":"D135/D150","v":0.35519272755964676},{"$f":"E135/E150","v":0.35519272755964676}]

{"sheet":"Binary B2","index":35,"n_rows":126,"n_cols":45,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Binary Plant -Reference Cost and Equipment Cost"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,"Estimate Year",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,"Steel Cost Adjust",null,{"$f":"Tables!F37","v":2.2191060473269064}]
[null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"Tables!C37","v":1.2387181164159582}]
[null,null,"Labor Cost Adjust (Construction)",null,{"$f":"Tables!D37","v":1.3577777777777778}]
[null,null,"Process Equip Cost Adjust",null,{"$f":"Tables!L37","v":1.4620386784276018}]
[null,null,"Turbine-Generator Adjust",null,{"$f":"Tables!I37","v":1.3599033816425121}]
[null,null,"Heat Exchanger Adjust",null,{"$f":"Tables!J37","v":1.4642243846594163}]
[null,null,"Pump Adjust",null,{"$f":"Tables!K37","v":1.3245864232743867}]
[null,null,"HX Material Cost Adjust",null,{"$f":"'Input A1'!T414","v":1}]
[]
[null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,null,"GF Heat Exchangers",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G18*E$15*E$8+E$9*H18)*(1+I18)","v":1.7204404126702624},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,null,"Air-Cooled Condenser",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G19*E$8+E$9*H19)*(1+I19)","v":1.7008386938126978},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,null,"Turbine-Generator",null,{"$f":"E12","v":1.3599033816425121},{"$f":"(G20*E$8+E$9*H20)*(1+I20)","v":1.2821156419076356},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,null,"WF Pumps",null,{"$f":"E14","v":1.3245864232743867},{"$f":"(G21*E$8+E$9*H21)*(1+I21)","v":1.2672588513397713},0.04,0.85,0.11]
[]
[]
[null,null,null,null,null,"Reference Plant Cost"]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!H277","v":174.20782055692447},null,null,null,null,{"$f":"E25-'Binary B2 10-90s'!E74","v":0}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!H52","v":18.654438640985017},null,null,null,null,{"$f":"E26-'Binary B2 10-90s'!E75","v":0},null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,null,"w-h/lb",{"$f":"Geofluid!H57","v":16.204643331940176},null,null,null,null,{"$f":"E27-'Binary B2 10-90s'!E76","v":0.20201378105991097}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!H300","v":34225.10312793553},null,null,null,null,{"$f":"E28-'Binary B2 10-90s'!E77","v":-213.33215556572395},null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!H295","v":34225.10312793553},null,null,null,null,{"$f":"E29-'Binary B2 10-90s'!E78","v":-213.33215556572395},null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"IPE Plant Size","kW",10000,null,null,null,null,{"$f":"E30-'Binary B2 10-90s'!E79","v":0},null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,"Size Ratio",null,{"$f":"E28/E30","v":3.4225103127935532},null,null,null,null,{"$f":"E31-'Binary B2 10-90s'!E80","v":-2.1333215556572416E-2},null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!H290","v":7.0255901149872093},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H36*(E$31^S64)*(E$30*F36)/E$28","v":57.908859285797973},{"$f":"G36*E18","v":62.282987680384224},{"$f":"AH44","v":42.536504877885548},{"$f":"'Input A1'!T420","v":1},null,{"$f":"E36-'Binary B2 10-90s'!E89","v":2.7157024942957975},null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":174.20782055692447},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H37*(E$31^S65)*(E$30*F37)/E$28","v":275.58164091505114},{"$f":"G37*E19","v":275.58164091505108},{"$f":"O49","v":188.20997915504074},{"$f":"'Input A1'!T418","v":1},null,{"$f":"E37-'Binary B2 10-90s'!E90","v":23.346252365013243},null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB32+AB33*X36+AB34*X36^2+AB35*X36^3","v":0.1009171997613621},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":174.20782055692447},"C"]
[null,null,"WF Pumps","$/kW",{"$f":"H38*(E$31^S66)*(E$30*F38)/E$28","v":26.955018694824094},{"$f":"G38*E21","v":39.359218841929788},{"$f":"AP44","v":29.714345663179554},{"$f":"'Input A1'!T422","v":1},null,{"$f":"E38-'Binary B2 10-90s'!E91","v":1.3380601526199349},null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD32+AD33*X36+AD34*X36^2+AD35*X36^3","v":1.3756388739784384},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":174.20782055692447},"C",null,null,null,null,null,"PCC1",{"$f":"AQ31+AQ32*AP37+AQ33*AP37^2","v":8.225152703066712}]
[null,null,"Turbine-Generator","$/kW",{"$f":"H39*(E$31^S67)*(E$30*F39)/E$28","v":412.76297630638584},{"$f":"G39*E20","v":412.76297630638578},{"$f":"Y54","v":303.52375167112558},{"$f":"'Input A1'!T416","v":1},null,{"$f":"E39-'Binary B2 10-90s'!E92","v":1.0487555209299444},null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AH33+AH32*AH38^AH31","v":12.195133449895291},null,null,null,null,null,null,"PCC2",{"$f":"AS33*AP37^2+AS32*AP37+AS31","v":3.4104435069809114}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E36:E39)","v":773.20849520205911},{"$f":"SUM(F36:F39)","v":789.98682374375085},{"$f":"SUM(G36:G39)","v":563.98458136723139},null,null,{"$f":"E40-'Binary B2 10-90s'!E93","v":28.448770532859044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC2",{"$f":"AJ34+AJ33*AH38+AJ32*AH38^2+AJ31*AH38^3","v":3.3172258400894421}]
[null,null,"Est ACC size","sq ft",{"$f":"E31*G37*E30/0.89","v":7237647.1306605237},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":174.20782055692447},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.37661761097176788}]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E41/(20*5*4*PI()/12)","v":72570.160983568203},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O33*O41^O32+O34","v":109.33158388070247},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X37*EXP(X38*Y41))*Y43","v":1694.2158637993357},"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"inputted be"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E40*E28)/(F40*E30))/LN(E31)","v":0.98255203126133495},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q32*O41^3+Q33*O41^2+Q34*O41+Q35)","v":22858.045525477886},null,null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.37661761097176788},null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.37661761097176788}]
[null,null,"Escalation in Cost ",null,{"$f":"F40/G40","v":1.4007241507004267},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S32*O41^3+S33*O41^2+S34*O41+S35)","v":5.8054342140889146},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y43+Y42","v":11694.215863799336},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH39*EXP($AH40*AH43)","v":42.536504877885548},"per kW",null,null,null,null,null,"Pump Cost",{"$f":"$AP38*EXP($AP39*AP43)","v":29.714345663179554},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y44/Y45","v":1.0454799395466752}]
[null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y46>1,7400*Y45^0.6,IF(Y44<5000,70000*Y44^0.34,7400*Y44^0.6))","v":1988039.2800569965},{"$f":"3712*(Y44/Y46)^0.7","v":2533184.0744246887}]
[null,null,"Escalation in Equipment Cost ",null,{"$f":"F40/G40","v":1.4007241507004267},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.37661761097176788}]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O43*(O48^O44)+O42","v":188.20997915504074},"per kW",null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"other",null,{"$f":"E49-1-E50","v":0.48}]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y46<1,Y47,Y47*Y46)/Y43","v":207.84551863304043},"per kW"]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y44)^0.67))/Y43","v":95.678233038085153},"per kW"]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y52+Y53","v":303.52375167112558},"per kW"]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E49+E52*(1+E53)+E54","v":2.3414999999999999}]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E50*E$8+E51*E$11)*(1/E48))+1","v":1.8495476396706108}]
[null,null,"Corrected Labor",null,{"$f":"E52*E$10/E48*(1+E53)","v":0.37949656235611451}]
[null,null,"Corrected \"other\"",null,{"$f":"E54*E$11/E48","v":0.26094336234877424}]
[null,null,"Multiplier- input year",null,{"$f":"E56+E57+E58","v":2.4899875643754994},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E29/1000)^- 0.01226","v":0.98514187855195257},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,null,"Direct Installation Multiplier",null,{"$f":"E59*E60","v":2.4529910267398805}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E62+E63)*(E56+E58)*E60+E61","v":2.6609043337795173},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O64*E$25^3+P64*E$25^2+Q64*E$25+R64)","v":0.94081643685277738}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!T429","v":2.6609043337795173},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,"Escalation Factor",null,{"$f":"E48*E59/E55","v":1.4895518754492827},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O66*E$25^3+P66*E$25^2+Q66*E$25+R66)","v":0.69232068186552576}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E28<E30,(O67*E$25^3+P67*E$25^2+Q67*E$25+R67),1)","v":1}]
[]
[null,null,null,null,null,"Improved Plant Cost"]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!J277","v":174.20782055692447}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!I52","v":18.654438640985017}]
[null,null,null,"w-h/lb",{"$f":"Geofluid!I57","v":15.900100221754586}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!J300","v":56724.54473810675}]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!J295","v":56724.54473810675}]
[null,null,"IPE Plant Size","kW",10000]
[null,null,"Size Ratio",null,{"$f":"E73/E75","v":5.6724544738106752}]
[]
[null,"Cost based on improved performance"]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!J290","v":6.6259209419855383},"Ref Plant Equip","Ref Plant Equip"]
[null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H81*(E$76^S123)*(E$75*F81)/E$73","v":48.682818201403308},{"$f":"G81*E18","v":58.01010042748166},{"$f":"AH102","v":39.618313309933718},{"$f":"'Input A1'!W420","v":0.93}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H82*(E$76^S124)*(E$75*F82)/E$73","v":225.33010996844808},{"$f":"G82*E19","v":242.29044082628823},{"$f":"O106","v":165.47357315227737},{"$f":"'Input A1'!W418","v":0.93}]
[null,null,"WF Pumps","$/kW",{"$f":"H83*(E$76^S125)*(E$75*F83)/E$73","v":19.946949248207307},{"$f":"G83*E21","v":36.585861610117561},{"$f":"AP101","v":27.620592335286858},{"$f":"'Input A1'!W422","v":0.93},null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,"Turbine-Generator","$/kW",{"$f":"H84*(E$76^S126)*(E$75*F84)/E$73","v":382.42217164072844},{"$f":"G84*E20","v":411.20663617282622},{"$f":"Y112","v":302.37930262087042},{"$f":"'Input A1'!W416","v":0.93}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E81:E84)","v":676.38204905878717},{"$f":"SUM(F81:F84)","v":748.09303903671366},{"$f":"SUM(G81:G84)","v":535.09178141836833},null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)"]
[null,null,"Est ACC size","sq ft",{"$f":"E76*G82*E75/0.89","v":10546531.576686222},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E86/(20*5*4*PI()/12)","v":105747.5558729755},null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E85*E73)/(F85*E75))/LN(E76)","v":0.94194053695662838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,"Escalation in Cost ",null,{"$f":"F85/G85","v":1.3980649021626583},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"Escalation in Cost ",null,{"$f":"E89","v":1.3980649021626583},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":174.20782055692447},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB89+AB90*X93+AB91*X93^2+AB92*X93^3","v":0.1009171997613621},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"other",null,{"$f":"E93-1-E94","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD89+AD90*X93+AD91*X93^2+AD92*X93^3","v":1.3756388739784384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":174.20782055692447},"C"]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":174.20782055692447},"C",null,null,null,null,null,"PCC1",{"$f":"AQ89+AQ90*AP95+AQ91*AP95^2","v":8.225152703066712}]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC1",{"$f":"AH91+AH90*AH96^AH89","v":12.195133449895291},null,null,null,null,null,null,"PCC2",{"$f":"AS91*AP95^2+AS90*AP95+AS89","v":3.4104435069809114}]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":174.20782055692447},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.35519272755964676},null,null,null,null,null,null,null,"HXC2",{"$f":"AJ92+AJ91*AH96+AJ90*AH96^2+AJ89*AH96^3","v":3.3172258400894421}]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E93+E96*(1+E97)+E98","v":2.3414999999999999},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O90*O98^O89+O91","v":109.33158388070247},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X94*EXP(X95*Y98))*Y100","v":1645.0110706487515},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be"]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E94*E$8+E95*E$11)*(1/E89))+1","v":1.8511635577263919},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q89*O98^3+Q90*O98^2+Q91*O98+Q92)","v":22858.045525477886},null,null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.35519272755964676}]
[null,null,"Corrected Labor",null,{"$f":"E96*E$10/E92*(1+E97)","v":0.3802183998594898},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S89*O98^3+S90*O98^2+S91*O98+S92)","v":5.8054342140889146},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y100+Y99","v":11645.011070648752},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.35519272755964676},null,null,null,null,null,null,"Pump Cost",{"$f":"$AP96*EXP($AP97*AP100)","v":27.620592335286858},"per kW"]
[null,null,"Corrected \"other\"",null,{"$f":"E98*E$11/E92","v":0.26143970071882622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH97*EXP($AH98*AH101)","v":39.618313309933718},"per kW"]
[null,null,"Multiplier- input year",null,{"$f":"E100+E101+E102","v":2.4928216583047078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y101/Y102","v":1.0410809593356356}]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E74/1000)^- 0.01226","v":0.97905843980212015},null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y103>1,7400*Y102^0.6,IF(Y101<5000,70000*Y101^0.34,7400*Y101^0.6))","v":1988039.2800569965}]
[null,null,"Direct Installation Multiplier",null,{"$f":"E103*E104","v":2.4406180834847411},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.35519272755964676}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05},null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O100*(O105^O101)+O99","v":165.47357315227737},"per kW"]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E106+E107)*(E100+E102)*E104+E105","v":2.647454288498166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!W429","v":2.4621324883032947}]
[null,null,"Escalation Factor",null,{"$f":"E92*E103/E99","v":1.4884161724649698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y103<1,Y104,Y104*Y103)/Y100","v":206.97098408786644},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y101)^0.67))/Y100","v":95.408318533003992},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y110+Y111","v":302.37930262087042},"per kW"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O123*E$70^3+P123*E$70^2+Q123*E$70+R123)","v":0.94081643685277738}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O125*E$70^3+P125*E$70^2+Q125*E$70+R125)","v":0.69232068186552576}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E73<E75,(O126*E$25^3+P126*E$25^2+Q126*E$25+R126),1)","v":1}]

{"sheet":"LCOE Binary","index":36,"n_rows":143,"n_cols":22,"rows_kept":143,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":13.70822715237269},{"$f":"(F8-D8)/D8","v":-0.52229314982573138},{"$f":"'Summary A1'!J24","v":6.5485140144333416}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  Reference",null,{"$f":"J32","v":12.750678459041012}]
[null,"b. Binary System:  Improved",null,{"$f":"J48","v":7.6854463484989939}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":1103.6651971795113},{"$f":"C23*$D$60","v":119.19584129538723},0,{"$f":"100*D23/($D$66*8760)","v":1.6136528024649417},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":1.6136528024649417},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":940.44274896339391},{"$f":"C24*$D$60","v":101.56781688804654},0,{"$f":"100*D24/($D$66*8760)","v":1.3750076393645536},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":1.3750076393645536},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":18.109955915385342},{"$f":"D85/1000000*D86","v":15},{"$f":"SUM(O24:P24)","v":33.109955915385342},{"$f":"1000*Q24/$D$139","v":1103.6651971795113},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":7.2434533315543908},{"$f":"E85/1000000*E86","v":5.4},{"$f":"SUM(S24:T24)","v":12.64345333155439},{"$f":"U24*1000/E$139","v":252.86906663108778}]
[null," - Field-Well",{"$f":"R26","v":1040.3937355685619},{"$f":"C25*$D$60","v":112.36252344140468},{"$f":"P$52","v":538.39742282173745},{"$f":"100*D25/($D$66*8760)","v":1.5211445204193721},{"$f":"(E25*1000/P$58)*100","v":0.24295772423334827},1.7641022446527204,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"SUM(D91:D93)/1000000","v":1.6292039270905629},{"$f":"D94/1000000","v":26.584078541811255},{"$f":"SUM(O25:P25)","v":28.213282468901816},{"$f":"1000*Q25/$D$139","v":940.44274896339391},{"$f":"SUM(E91:E93)/1000000","v":0.64274980565703399},{"$f":"E94/1000000","v":8.3549961131406789},{"$f":"SUM(S25:T25)","v":8.9977459187977136},{"$f":"U25*1000/E$139","v":179.95491837595424}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"(D106)/1000000","v":1.8118300628207766},{"$f":"(D110+D112)/1000000","v":29.399982004236076},{"$f":"SUM(O26:P26)","v":31.211812067056854},{"$f":"1000*Q26/$D$139","v":1040.3937355685619},{"$f":"(E106)/1000000","v":2.3643161597256861},{"$f":"(E110+E112)/1000000","v":36.853565073896519},{"$f":"SUM(S26:T26)","v":39.217881233622208},{"$f":"U26*1000/E$139","v":784.3576246724441}]
[null," - Field-Other",{"$f":"R27","v":194.55397507264831},{"$f":"C27*$D$60","v":21.011829307846018},{"$f":"P53","v":1065.2103260062236},0.28445453196220577,{"$f":"(E27*1000/P$58)*100","v":0.48068780730776955},0.76514233926997532,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":5.8366192521794495},null,{"$f":"SUM(O27:P27)","v":5.8366192521794495},{"$f":"1000*Q27/$D$139","v":194.55397507264831},{"$f":"SUM(S28:S31)","v":9.4327581206171978},null,{"$f":"SUM(S27:T27)","v":9.4327581206171978},{"$f":"U27*1000/E$139","v":188.65516241234394}]
[null," - Plant",{"$f":"R$32","v":2628.8597144730943},{"$f":"C28*$D$60","v":283.91684916309418},{"$f":"P$54","v":2533.728391263443},3.8436174814496056,{"$f":"(E28*1000/P$58)*100","v":1.143372641979769},4.9869901234293748,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D107/1000000","v":2.1482942070455584},null,null,null,{"$f":"E107/1000000","v":3.7753443501616717}]
[null,"- Permitting",{"$f":"R35","v":66.166666666666671},{"$f":"C29*$D$60","v":7.1460000000000008},null,9.6741319169335177E-2,{"$f":"(E29*1000/$Q$58)*100","v":0},9.6741319169335177E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D123*D102/1000000","v":2.6197429798770755},null,null,null,{"$f":"E102*E123/1000000","v":4.3979942142498132}]
[null," - Contingency",{"$f":"R$36","v":896.11230568858139},{"$f":"C30*$D$60","v":96.780129014366793},null,1.310192744224502,{"$f":"(E30*1000/P$58)*100","v":0},{"$f":"F30+G30","v":1.310192744224502},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D124/1000000","v":1.0685820652568159},null,null,null,{"$f":"E124/1000000","v":1.2594195562057144}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":1058.1327782510871},null,{"$f":"(E31*1000/P$58)*100","v":0.4774939864927874},{"$f":"F31+G31","v":0.4774939864927874},null,null,null,null,null,"     c4. Stimulation",{"$f":"D118/1000000","v":0},null,null,null,{"$f":"E118/1000000","v":0}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":6870.1943436124584},{"$f":"SUM(D23:D30)","v":741.9809891101454},{"$f":"SUM(E23:E31)","v":5195.4689183424907},{"$f":"SUM(F23:F31)","v":10.044811039054515},{"$f":"SUM(G23:G31)","v":2.3445121600136742},{"$f":"SUM(H23:H31)","v":12.38932319906819},{"$f":"H32*I21","v":0.36135525997282225},{"$f":"H32+I32","v":12.750678459041012},null,null,null,"d. Plant",{"$f":"O33+O34","v":78.865791434192829},null,{"$f":"O32","v":78.865791434192829},{"$f":"1000*Q32/$D$139","v":2628.8597144730943},{"$f":"S33+S34","v":105.80167261487917},null,{"$f":"S32","v":105.80167261487917},{"$f":"U32*1000/E$139","v":2116.0334522975832}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D140*D143/1000","v":78.865791434192829},null,null,null,{"$f":"E140*E143/1000","v":105.80167261487917}]
[null,"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D141/1000000","v":0},null,null,null,{"$f":"E141/1000000","v":0}]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D108+D142)/1000000","v":1.9850000000000001},null,{"$f":"O35","v":1.9850000000000001},{"$f":"1000*Q35/$D$139","v":66.166666666666671},{"$f":"(E83+E92+E108+E142)/1000000","v":1.675},null,{"$f":"S35","v":1.675},{"$f":"U35*1000/E$139","v":33.499999999999993}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":26.883369170657442},{"$f":"1000*Q36/$D$139","v":896.11230568858139},null,null,{"$f":"SUM(U24:U35)*E61","v":17.776851121947065},{"$f":"U36*1000/E$139","v":355.53702243894122}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P36)","v":70.984060546047331},{"$f":"SUM(Q24:Q36)","v":206.10583030837373},{"$f":"Q37*1000/D$139","v":6870.1943436124575},null,{"$f":"SUM(T24:T36)","v":50.608561187037196},{"$f":"SUM(U24:U36)","v":195.54536234141773},{"$f":"U37*1000/E$139","v":3910.9072468283539}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":252.86906663108778},{"$f":"C39*$E$60","v":27.309859196157479},0,{"$f":"100*D39/($E$66*8760)","v":0.36945596613732362},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":0.36945596613732362},null,null,null,null,null,"plant",{"$f":"D143*D140*1000","v":78865791.434192821},null,null,null,{"$f":"E143*E140*1000","v":105801672.61487916}]
[null," - Confirmation",{"$f":"V25","v":179.95491837595424},{"$f":"C40*$E$60","v":19.435131184603058},0,0.26292428376281929,0,{"$f":"F40+G40","v":0.26292428376281929},null,null,null,null,null,"transmission",{"$f":"D141","v":0},null,null,null,{"$f":"E141","v":0}]
[null," - Field-Well",{"$f":"V26","v":784.3576246724441},{"$f":"C41*$E$60","v":84.710623464623964},{"$f":"Q52","v":439.24618718754056},1.1459907211319924,0.11884508323085144,1.2648358043628438,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!H96*D90)*(1+'Input A1'!T179)+D93","v":11962835.343815064},null,null,null,{"$f":"('Summary A1'!J96*E90)*(1+'Input A1'!W179)+E93","v":4785134.137526026}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,0,0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D103*D109*(1+'Input A1'!T237)","v":10427549.807898372},null,null,null,{"$f":"E103*E109*(1+'Input A1'!W237)","v":17518970.517388582}]
[null," - Field-Other",{"$f":"V27","v":188.65516241234394},{"$f":"C43*$E$60","v":20.374757540533146},{"$f":"Q53","v":967.60517729982064},0.27563583092403965,0.26180106096561656,0.53743689188965615,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D105*D111*(1+'Input A1'!T237)","v":15297434.445808195},null,null,null,{"$f":"E105*E111*(1+'Input A1'!W237)","v":16129936.723995203}]
[null," - Plant",{"$f":"V32","v":2116.0334522975832},{"$f":"C44*$E$60","v":228.53161284813899},{"$f":"Q54","v":2953.3990670405765},3.0916442011392604,0.79908936759078708,3.8907335687300475,null,null,null,null,null,"geothermal pumps",{"$f":"(D102*D123+D124)*(1+'Input A1'!T237)","v":3872741.2973905862},null,null,null,{"$f":"(E102*E123+E124)*(1+'Input A1'!W237)","v":5940284.4589783037}]
[null,"- Permitting",{"$f":"V35","v":33.499999999999993},{"$f":"C45*$E$60","v":3.617999999999999},null,4.8945389131589155E-2,0,4.8945389131589155E-2,null,null,null,null,null,"surface equipment",{"$f":"D107*(1+'Input A1'!T237)","v":2255708.9173978362},null,null,null,{"$f":"E107*(1+'Input A1'!W237)","v":3964111.5676697553}]
[null," - Contingency",{"$f":"V36","v":355.53702243894122},{"$f":"C46*$E$60","v":38.397998423405653},null,0.51945963922270233,0,{"$f":"F46+G46","v":0.51945963922270233},null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":141084370.43347827},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":169554121.02248073}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":1271.6559076686056},null,{"$f":"(E47*1000/P$58)*100","v":0.57384863344220149},{"$f":"F47+G47","v":0.57384863344220149}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":3910.9072468283543},{"$f":"SUM(D39:D46)","v":422.37798265746233},{"$f":"SUM(E39:E47)","v":5631.9063391965428},{"$f":"SUM(F39:F47)","v":5.7140560314497275},{"$f":"SUM(G39:G47)","v":1.7535841452294567},{"$f":"SUM(H39:H47)","v":7.4676401766791844},{"$f":"H48*I37","v":0.21780617181980957},{"$f":"H48+I48","v":7.6854463484989939}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H78/1000,(D131/100)*P58/1000)","v":538.39742282173745},{"$f":"IF(A129=0,'O&M Costs B1'!Q78/1000,(E131/100)*Q58/1000)","v":439.24618718754056}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A129=0,('O&M Costs B1'!H79+'O&M Costs B1'!H80)/1000,0)","v":1065.2103260062236},{"$f":"IF(A129=0,('O&M Costs B1'!Q79+'O&M Costs B1'!Q80)/1000,0)","v":967.60517729982064}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H38/1000,(D130/100)*P58/1000)","v":2533.728391263443},{"$f":"IF(A129=0,'O&M Costs B1'!Q38/1000,(E130/100)*Q58/1000)","v":2953.3990670405765}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H86/1000,0)","v":1058.1327782510871},{"$f":"IF(A129=0,'O&M Costs B1'!Q86/1000,0)","v":1271.6559076686056}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":5195.4689183424907},{"$f":"SUM(Q52:Q55)","v":5631.9063391965428}]
[null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D139*1000*365*24*D66","v":221601278.3790462},{"$f":"E139*1000*365*24*E66","v":369595590.53387499}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!T40","v":0.95},{"$f":"'Input A1'!W40","v":0.95},null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary A1'!H270*'Summary A1'!H27","v":2719484966.6412177}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!H193","v":7.9311696904378212E-2},{"$f":"1/'Summary A1'!J193","v":7.9311696904378212E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D102)*D109/1000","v":19425.313581978658},{"$f":"(E102)*E109/1000","v":20482.459332057402}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!H189","v":0.88761226619821443},{"$f":"'Summary A1'!J189","v":0.88823742017273466},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D100*D109/1000","v":0},{"$f":"E100*E109/1000","v":0}]
[null,"Adjusted Utilization Factor [h]",null,{"$f":"D59*D65","v":0.84323165288830371},{"$f":"E59*E65","v":0.84382554916409791},"<==  Utilizatin factor * Power after Drawdown",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D101*D109/1000","v":4899.997000706011},{"$f":"E101*E109/1000","v":4806.9867487691081}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D105*D111/1000","v":14568.985186483995},{"$f":"E105*E111/1000","v":15361.844499043049}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D102*D123/1000","v":2619.7429798770759},{"$f":"E102*E123/1000","v":4397.994214249813}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D107/1000","v":2148.2942070455583},{"$f":"E107/1000","v":3775.3443501616716}]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D105*D117/1000","v":0},{"$f":"E105*E117/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":43662.332956091297},{"$f":"SUM(R64:R70)","v":48824.62914428104}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},{"$f":"D72","v":"Hydrothermal"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!H192","v":0},{"$f":"'Summary A1'!J192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!H50","v":175},{"$f":"D73","v":175},null,null,null,null,null,null,null,null,"j. PV in year 0 ",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":347},{"$f":"E73*1.8+32","v":347},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!H52","v":1500},{"$f":"D75","v":1500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D139","v":0},{"$f":"R74/E139","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!H77","v":3000000},{"$f":"'Summary A1'!J77","v":1750000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!H78","v":985000},{"$f":"'Summary A1'!J78","v":675000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!H79","v":109955.91538534511},{"$f":"'Summary A1'!J79","v":93453.331554389923}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!H76","v":15000000},{"$f":"'Summary A1'!J76","v":5400000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":19094955.915385343},{"$f":"SUM(E82:E85)*E86","v":7918453.3315543905}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!H91","v":0.6},{"$f":"'Summary A1'!J91","v":0.75}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!H93","v":7},{"$f":"'Summary A1'!J93","v":3.6666666666666665}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!H92","v":3797725.5059730364},{"$f":"'Summary A1'!J92","v":2278635.3035838217}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":1629203.9270905629},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":642749.80565703404}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!H103","v":0},{"$f":"'Summary A1'!J103","v":0}]
[null,"Confirmation Stimulation Cost",null,{"$f":"'Summary A1'!H101","v":0},{"$f":"'Summary A1'!J101","v":0}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!H100","v":26584078.541811254},{"$f":"'Summary A1'!J100","v":8354996.113140679}]
[]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Spare Prods","Count",{"$f":"'Summary A1'!H116","v":0},{"$f":"'Summary A1'!J116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!H117","v":1.5482942070455583},{"$f":"'Summary A1'!J117","v":2.5315082626212519}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!H112","v":6.1379834487015961},{"$f":"'Summary A1'!J112","v":10.786698143319063}]
[null,"Production Wells Drilled",null,{"$f":"'Summary A1'!H118","v":3.1379834487015961},{"$f":"'Summary A1'!J118","v":8.7866981433190627}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!H111","v":0.75},{"$f":"'Summary A1'!J111","v":0.75}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":4.6034875865261968},{"$f":"'Summary A1'!J114","v":8.0900236074892966}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!H127","v":1811830.0628207766},{"$f":"'Summary A1'!J127","v":2364316.1597256861}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!H123","v":2148294.2070455584},{"$f":"'Summary A1'!J123","v":3775344.3501616716}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!H126","v":1000000},{"$f":"'Summary A1'!J126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!H109","v":3164771.2549775303},{"$f":"'Summary A1'!J109","v":1898862.7529865182}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!H129","v":14830996.817752082},{"$f":"'Summary A1'!J129","v":21491720.574853472}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!H110","v":3164771.2549775303},{"$f":"'Summary A1'!J110","v":1898862.7529865182}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!H130","v":14568985.186483994},{"$f":"'Summary A1'!J130","v":15361844.499043049}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!H154","v":0},{"$f":"'Summary A1'!J154","v":0}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!H158","v":0},{"$f":"'Summary A1'!J158","v":0}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!H218","v":426808.41383357678},{"$f":"'Summary A1'!J218","v":407723.86098277819}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":1068582.0652568159},{"$f":"'Summary A1'!J231","v":1259419.5562057144}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calculated",null,{"$f":"IF(A129=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D129","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H265,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H269,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[null,null,null,"Reference","Improved"]
[{"$f":"'Input A1'!A396","v":1}]
[null,"Conversion System ",null,"Binary","Binary"]
[null,"Improvement used for",null,null,{"$f":"IF(A136=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!H296/1000","v":30},{"$f":"'Summary A1'!J296/1000","v":50.000000000000007}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!H295/1000","v":34.225103127935533},{"$f":"'Summary A1'!J295/1000","v":56.724544738106751}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!H287","v":0},{"$f":"'Summary A1'!J287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!H303","v":2304.3258960940939},{"$f":"'Summary A1'!J303","v":1865.1832835919279}]

{"sheet":"O&M Cost F1","index":37,"n_rows":95,"n_cols":21,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"O&M Worksheet for Flash Conversion System"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"REFERENCE FLASH CASE",null,null,null,null,null,null,null,null,"IMPROVED FLASH CASE"]
[null,"Plant size",{"$f":"'Summary A1'!H312/1000","v":35.270795378026932},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!J312/1000","v":{"$error":"#DIV/0!"}},"MW"]
[null,"# units",{"$f":"'Input A1'!T395","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Input A1'!W395","v":1}]
[null,"Multiplier for Staff",{"$f":"'Input A1'!T355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff",{"$f":"'Input A1'!V356","v":0.8}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!W336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!D352","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!F352","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!T40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"C13","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.6230541771030516},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":14217.954591422731},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":600642.51292538247},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":{"$error":"#DIV/0!"}},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":{"$error":"#DIV/0!"}}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.317538355439662},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2635.0767108793239},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":133583.69550527571},null,null,"mechanic",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":{"$error":"#DIV/0!"}},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":{"$error":"#DIV/0!"}}]
[null,"electrician",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.317538355439662},2000,2635.0767108793239,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},133583.69550527571,null,null,"electrician",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M19*L19","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":{"$error":"#DIV/0!"}}]
[null,"general maintenance",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.317538355439662},2000,2635.0767108793239,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},97404.777972596858,null,null,"general maintenance",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M20*L20","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":{"$error":"#DIV/0!"}}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.76011828198442044},2000,1520.236563968841,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},128445.86106276512,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M22*L22","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":{"$error":"#DIV/0!"}}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.76011828198442044},2000,1520.236563968841,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},96334.395797073827,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M23*L23","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":{"$error":"#DIV/0!"}}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.76011828198442044},2000,1520.236563968841,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},38533.758318829539,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M24*L24","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":26683.894415967217},null,null,{"$f":"SUM(H16:H24)","v":1228528.6970871992},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(Q16:Q24)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":13.341947207983608},null,"Labor PPI",1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":{"$error":"#DIV/0!"}},null,"Labor PPI",1,null,null,{"$f":"E26-'O&M Costs B1'!E26","v":-0.36412625018025224},{"$f":"N26-'O&M Costs B1'!N26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1228528.6970871992},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":{"$error":"#DIV/0!"}},"total labor",null,{"$f":"H27-'O&M Costs B1'!H27","v":-33422.131197034847},{"$f":"Q27-'O&M Costs B1'!Q27","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":150160.62823134562},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":{"$error":"#DIV/0!"}},"field",null,{"$f":"H28-'O&M Costs B1'!H28","v":2353.9453950842144},{"$f":"Q28-'O&M Costs B1'!Q28","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":1078368.0688558535},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":{"$error":"#DIV/0!"}},"plant",null,{"$f":"H29-'O&M Costs B1'!H29","v":-35776.076592119178},{"$f":"Q29-'O&M Costs B1'!Q29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"power",null,{"$f":"'Flash Plant F1- Reference'!J15/1000","v":24.048190974454901},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!J313/1000","v":{"$error":"#DIV/0!"}},"MW,net sales",null,{"$f":"H30-'O&M Costs B1'!H30","v":-5.9518090255450993},{"$f":"Q30-'O&M Costs B1'!Q30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"labor cost",null,{"$f":"H27/H30","v":51086.11697204996},"per MW",null,null,null,null,null,null,"labor cost",{"$f":"Q27/Q30","v":{"$error":"#DIV/0!"}},"per MW",null,{"$f":"H31-'O&M Costs B1'!H31","v":9021.0893625754907},{"$f":"Q31-'O&M Costs B1'!Q31","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!W362","v":1.6499999999999997E-2},null,null,{"$f":"H34-'O&M Costs B1'!H34","v":0},{"$f":"Q34-'O&M Costs B1'!Q34","v":0}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!H320","v":86993161.066896081},null,null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!J320","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H35-'O&M Costs B1'!H35","v":8127369.6327032596},{"$f":"Q35-'O&M Costs B1'!Q35","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35+H37","v":1565876.8992041294},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35+Q37","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H36-'O&M Costs B1'!H36","v":146292.65338865877},{"$f":"Q36-'O&M Costs B1'!Q36","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H38*H39*H40/1000000*60*24*365*C13","v":0},null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"Q38*Q39*Q40/1000000*60*24*365*L13","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1- Reference'!J39","v":62816.88651520024},"gpm",null,null,null,null,null,"CW flow rate",null,{"$f":"H38*(L8/C8)","v":{"$error":"#DIV/0!"}},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W363","v":10},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":0},"$ per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W364","v":0},"$ per gallon"]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":1078368.0688558535},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H41-'O&M Costs B1'!H37","v":-35776.076592119178},{"$f":"Q41-'O&M Costs B1'!Q37","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H41","v":2644244.9680599831},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q41","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H42-'O&M Costs B1'!H38","v":110516.57679654006},{"$f":"Q42-'O&M Costs B1'!Q38","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!H112","v":6.1379834487015961},null,null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!J112","v":10.786698143319063},null,null,{"$f":"H46-'O&M Costs B1'!H42","v":0},{"$f":"Q46-'O&M Costs B1'!Q42","v":0}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!W358","v":1.1999999999999999E-2},null,null,{"$f":"H47-'O&M Costs B1'!H43","v":0},{"$f":"Q47-'O&M Costs B1'!Q43","v":0}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!H$96*'Summary A1'!H$92+'Summary A1'!H$118*'Summary A1'!H$109+'Summary A1'!H$114*'Summary A1'!H$110)/1000000","v":35.893161521449173},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!J$96*'Summary A1'!J$92+'Summary A1'!J$118*'Summary A1'!J$109+'Summary A1'!J$114*'Summary A1'!J$110)/1000000","v":36.603848932295051},null,null,{"$f":"H48-'O&M Costs B1'!H44","v":0},{"$f":"Q48-'O&M Costs B1'!Q44","v":0}]
[null,null,null,null,"well O&M",null,null,{"$f":"H47*H48*1000000","v":538397.42282173748},null,null,null,null,null,"well O&M",null,null,{"$f":"Q47*Q48*1000000","v":439246.18718754058},null,null,{"$f":"H49-'O&M Costs B1'!H45","v":0},{"$f":"Q49-'O&M Costs B1'!Q45","v":0}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!H$123+'Summary A1'!H$125+'Summary A1'!H$127+'Summary A1'!H$101+'Summary A1'!H$158)/1000000","v":5.0287063351231502},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!J$123+'Summary A1'!J$125+'Summary A1'!J$127+'Summary A1'!J$101+'Summary A1'!J$158)/1000000","v":7.399080066093072},null,null,{"$f":"H50-'O&M Costs B1'!H46","v":0},{"$f":"Q50-'O&M Costs B1'!Q46","v":0}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H47*H50*1000000","v":75430.595026847252},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q47*Q50*1000000","v":88788.960793116843},null,null,{"$f":"H51-'O&M Costs B1'!H47","v":0},{"$f":"Q51-'O&M Costs B1'!Q47","v":0}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!H136","v":1776.2424721014047},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!J136","v":1776.2424721014047},"gpm",null,{"$f":"H52-'O&M Costs B1'!H48","v":0},{"$f":"Q52-'O&M Costs B1'!Q48","v":0}]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H52*H46*60*24*365*C13*H54*H55/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q52*Q46*60*24*365*L13*Q54*Q55/1000000","v":0},null,null,{"$f":"H53-'O&M Costs B1'!H49","v":0},{"$f":"Q53-'O&M Costs B1'!Q49","v":0}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W359","v":0.5},"ppm",null,{"$f":"H54-'O&M Costs B1'!H50","v":0},{"$f":"Q54-'O&M Costs B1'!Q50","v":0}]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W360","v":0},"per gallon",null,{"$f":"H55-'O&M Costs B1'!H51","v":0},{"$f":"Q55-'O&M Costs B1'!Q51","v":0}]
[]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"No"}]
[null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!A138","v":0},"lb/h",null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!B138","v":0},"lb/h"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!A139","v":0},"lb/h",null,null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!B139","v":0},"lb/h"]
[null,null,null,null,null,"System Makeup",null,{"$f":"H58+H59","v":0},"lb/h",null,null,null,null,null,"System Makeup",null,{"$f":"Q58+Q59","v":0},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62)*7.4805","v":0},"gpm",null,null,null,null,null,null,null,{"$f":"Q60/(60*62)*7.4805","v":0},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365*0.98","v":0},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q61*60*24*365*0.98","v":0},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":0},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q62/7.4805)/43560","v":0},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!H196","v":0},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W284","v":0},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":0},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q63*Q64","v":0}]
[null,null,null,null,null,null,null,{"$f":"H65*(H59/IF(H60=0,1,H60))","v":0},null,null,null,null,null,null,null,null,{"$f":"Q65*(Q59/IF(Q60=0,1,Q60))","v":0}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!H204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"H67","v":"Yes"}]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"pump type",null,null,{"$f":"IF(A68=0,\"ESP\",\"Lineshaft\")","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"H68","v":"Lineshaft"}]
[null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!H112","v":6.1379834487015961},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!J112","v":10.786698143319063}]
[null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!T374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!W374","v":6},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!T375,0)*A68","v":400879.67789562454},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!W375,0)*A68","v":381795.12504482595},"lineshaft"]
[null,null,null,null,"lineshaft",null,null,{"$f":"A68*H69*H71/H70","v":820197.60928139009},"annual rework",null,null,null,null,"lineshaft",null,null,{"$f":"Q71*Q69/Q70","v":686384.79440821556},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H52*H69*60*24*365*C13*H74*H75/1000000","v":21775.438861725037},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q52*Q69*60*24*365*L13*Q74*Q75/1000000","v":38267.46811925892}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W376*A68","v":1},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W377*A68","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H72+H73","v":841973.04814311513},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q72+Q73","v":724652.26252747444}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!W378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T379*(1-A68)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!W379,0)*(1-A68)","v":0},"lineshaft"]
[null,null,null,null,"submersible",null,null,{"$f":"H78*H69/H77","v":0},"annual rework",null,null,null,null,"submersible",null,null,{"$f":"Q78*Q69/Q77","v":0},"annual rework"]
[null,null,null,null,"Submersible O&M",null,null,{"$f":"H79","v":0},null,null,null,null,null,"Submersible O&M",null,null,{"$f":"Q79","v":0}]
[null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,H76,H80))","v":841973.04814311513},null,null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,Q76,Q80))","v":724652.26252747444}]
[]
[]
[null,null,null,null,null,"well O&M",null,{"$f":"H49","v":538397.42282173748},null,null,null,null,null,null,"well O&M",null,{"$f":"Q49","v":439246.18718754058}]
[null,null,null,null,null,"field, non-well O&M",null,{"$f":"H51+H53+H65+H81","v":917403.64316996234},null,null," ",null,null,null,"field, non-well O&M",null,{"$f":"Q51+Q53+Q65+Q81","v":813441.22332059126}]
[null,null,null,null,null,"field labor O&M",null,{"$f":"H28","v":150160.62823134562},null,null,null,null,null,null,"field labor O&M",null,{"$f":"Q28","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(H84:H86)","v":1605961.6942230454},null,null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(Q84:Q86)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Total Annual O&M Cost",null,null,{"$f":"H87+H42","v":4250206.6622830285},null,null,null,null,null,"Total Annual O&M Cost",null,null,{"$f":"Q87+Q42","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Flash'!O46","v":150430845.51108703},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Flash'!S46","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash'!E132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H91*H92","v":1128231.3413331527},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q91*Q92","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H42+H87+H93","v":5378438.0036161812},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q42+Q87+Q93","v":{"$error":"#DIV/0!"}}]

{"sheet":"Flash Plant F1- Reference","index":38,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM REFERENCE CASE",null,null,null,null,null,null,null,"Reference Plant 2nd law efficiency"]
[]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,"Imported information"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!H277","v":174.20782055692447},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":5.8038269401662488},null,null,"T,gf",null,"C",{"$f":"'Summary A1'!H50","v":175}]
[null,null,"F",{"$f":"D11*1.8+32","v":345.57407700246404},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.86731200369113304},null,null,null,null,"F",{"$f":"P11*1.8+32","v":347}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":4.936514936475116},null,null,"Based on Power or #Wells",null,null,{"$f":"IF(A13=0,\"Power Sales\",\"# of Wells\")","v":"Power Sales"}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!H233","v":4871491.5854435442},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":4871491.5854435442},null,null,"Flow",null,"lb/h",{"$f":"'Summary A1'!H310","v":6077161.80059232}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!T393*1000,D14*J13/1000)","v":30000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":24048.190974454901},null,null,"Power",null,"kW",{"$f":"'Summary A1'!H313","v":29999.999999999996}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.86731200369113304},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":3360.0761957707286},null,null,"Wells Pumped",null,null,{"$f":"'Summary A1'!H204","v":"Yes"}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":2505.6088191862323},null,null,"GF Pump Work",null,"w-h/lb",{"$f":"D16","v":0.86731200369113304}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2'!G305","v":2305.8794538679117},null,null,"Baseline performance",null,"w-h/lb",{"$f":"'Input A1'!T491","v":5.8038269401662488}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":1719.4943087493018},null,null,"Performance change"]
[null,"T,wet bulb","F",{"$f":"'Input A1'!E456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":4225.1031279355338},null,null,"Apply to ∆Power or ∆Flow",null,"P or F",{"$f":"'Input A1'!T396","v":"Power"}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":28273.294102390435},null,null,"Baseline Plant Cost",null,"$/kW",{"$f":"'Input A1'!T527","v":2466.4360453036807}]
[null,"ncg level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":30608.390623586856},null,null,"Cost Change",null,null,{"$f":"'Input A1'!V526-1","v":-1}]
[null,"H2S level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":20709.534304351575},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!H52","v":18.654438640985017}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":9898.8563192352794},null,null,"2nd law efficiency",null,null,{"$f":"P18/P23","v":0.3111231086533402}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":71.855999999999995},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":645008988.13342893}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":4.8967391424377205},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":582619470.81395125},null,null,"Q,in",null,"btu/lb",{"$f":"D67*D69","v":317281.22024630831}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":1700.2740600599182},null,null,"Q,ex",null,"btu/lb",{"$f":"(D67-D96)*D89","v":160036.0552528429}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!T487","v":39.56161582495627},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":967.68505972899561},null,null,"Q,ext",null,"btu/lb",{"$f":"P26-P27","v":157245.16499346541}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!T489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0},null,null,"Work",null,null,{"$f":"I113*3413","v":21882.087536169696}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0},null,null,"thermal efficiency",null,null,{"$f":"P29/P28","v":0.13915904846472732}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":190.97055254819827},null,null,"water loss",null,"lb/kW-hr",{"$f":"3413*(1/P30-1)/1050","v":20.107517603941638}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!T459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":44454.579476845211},null,null,null,null,"lb/hr",{"$f":"P31*P29/3413","v":128.91721662599591}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":41.711027330677169},null,null,"calculated",null,null,{"$f":"D129","v":106.57156409892436}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":9742.9831708870879},null,null,null,null,null,{"$f":"P33/P32","v":0.82666665390473848}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":97.429831708870893}]
[null,"DT,cw","F",{"$f":"'Input A1'!E476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":59690.862872642552}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":1.1879395669956327}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":164.46170498328442}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":62816.88651520024}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":621150.28040620917}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":172.54174455728034}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":69942.824475373083},{"$f":"J41*J139","v":17225.94746986519}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":101928.78276728936}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.68619307104900396},{"$f":"K42/J43","v":0.16899983500434074}]
[null,"pump efficiency",null,{"$f":"'Input A1'!T461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":721.60274903991206},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":426330.69755475764},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!E479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":239274.16232829681},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":67505.5826984179},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":46.282401758123491},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":13.596733427872495},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":45.809504171578745},{"$f":"IF(Q48<D26,D26,Q48)","v":13.596733427872495},{"$f":"U48*EXP(V48*D11)","v":46.282401758123491},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":100822.69332154251},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":5.4633857524140854},null,{"$f":"IF(R49<D26,D26,R49)","v":5.4633857524140854}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":8994.6787183532415}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2'!G245","v":177.0461365835294},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":3142.9284633259972},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":65.600727030965686},null,null,null,null,{"$f":"D12","v":345.57407700246404},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":215.28703850123202},{"$f":"O53-(O53-P53)/3","v":258.71605133497604},{"$f":"(O53+460)*0.8-460","v":184.45926160197132},{"$f":"(O53+460)*0.9-460","v":265.01666930221768}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":171.85802566748802},null,{"$f":"(O53+460)*0.8-460","v":184.45926160197132}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":4250341.3050373346},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":15.694199688388769},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":38.56161582495627},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":15.694199688388769},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":34.681166052229578},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":8.2945952195969177},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":38.56161582495627}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":6.2607239954595091},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":8.2945952195969177}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":39.56161582495627},{"$f":"IF(D18=1,O59,P59)+D30","v":39.56161582495627},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":38.56161582495627},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":39.56161582495627},null,"P,ratio",null,null,{"$f":"I63/D74","v":51.328516849872663},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":54.211028145945335},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":32.158214133108558},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":245.65460500057844},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":52.64020871305609},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":43.137501489218977},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.83324097558826482},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":117.02982350344861},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":684.52789171080826},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.74162048779413248},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":54.211028145945335},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":32.158214133108558},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":345.57407700246404},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":182.18248798940391},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":317.28122024630829},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":987.44607527360881},null,null,null,null,null,{"$f":"D68","v":345.57407700246404},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":126.96392281579097},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":132.86867774465989},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":127.03773351304221},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":126.96392281579097},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":129.18383935155543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.89396761037451489},null,null,null,null,null,{"$f":"D68","v":345.57407700246404},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":317.28122024630829},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":300.40946108028669},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":317.13376048692703},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":317.28122024630829},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-171208827.22099018}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.77198380518725751},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":189.64137673011925},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":979.98718653289347},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.88683135537314239},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},null,null,235.53348456877183,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":232.0054204410657},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":235.53348456877183},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":226.93624619641196},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-484869508.42899609}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.76841567768657126},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},null,null,1169.6285632630127,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1170.0069944978829},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1169.6285632630127},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1155.9710535984755},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":630179024.25761986}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":188.76484977834647},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":980.86371348466616},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.8876699682095669},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.76883498410478346},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":10.606410744645473},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":97161.659227925222},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":10.606410744645473},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":10.110163772746148},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-235.75487506158265}]
[null,"T,1st","F",{"$f":"Q85","v":266.61711641395078},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":188.86785433088659},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":235.53348456877183},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":980.76070893212614}]
[null,"h,g","btu/lb",{"$f":"R75","v":1169.6285632630127},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":78.389977972864131}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":8.7515433430835066E-2},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":4.3379276123001205},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":10.606410744645473},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":87.51543343083506},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":39.56161582495627},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":266.61711641395078},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-21937680932.991264},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-3644.88682308425},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":266.61711641395078},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":290.07050917511913},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":355.78705354791651}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":39.56161582495627},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":10.601153666507203},null,{"$f":" 333.81229512*O86^-0.94402159016","v":10.366715193786753},{"$f":" 332.15976378*O86^-0.93664745606","v":10.598987361967112},{"$f":" 340.01247145*O86^-0.94294510344","v":10.601153666507203},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":5.4904837461959763},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.3805878113505825}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.76227474482370916},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":140.52458533094557},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":5.3828009460854233E-2},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1010.9744639413267},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.91647828014596588}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":49.117227882168486},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.78323914007298301},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":144.38935058667968},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1007.1096986855925},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":127.50720585503262},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.91278068505585352}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":991.03035107932817},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.78139034252792683}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":144.04852661193291}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":119597.75781094866},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1007.4505226603394}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.11959775781094867},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":132404.82444037756},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.78155338335605307},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":144.07858302521439},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1007.4204662470579}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.19864245739857703},null,"m,turb",null,"lb/h",{"$f":"D93","v":49.117227882168486}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.14812768048211888},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":2.0734663332520911}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.14812768048211888}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":991.03035107932817}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.89739684856722857}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":398.39351541838664}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":6.4113939455522111}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":5884.6588640167802},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":98.077647733613006},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":6.2831660666411668}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":8638.3774349989926},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.28544305898993144},{"$f":"(I116)*D$14/D$67","v":1390.5334599927164},null,null,"Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.26176901318178764},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":6.5667278808779822E-3},{"$f":"(I117+I120)*D$14/D$67","v":31.989759615594604},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.14812768048211888},{"$f":"(I118)*D$14/D$67","v":721.60274903991206},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":54.211028145945335},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":32.158214133108558},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.34902535090905018},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":190.97055254819827},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":52.64020871305609},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":43.137501489218977},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":127.50720585503262},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":117.02982350344861},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":684.52789171080826},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":5.8038269401662488},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":54.211028145945335},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":32.158214133108558}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":211.91618795339986},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":5.8038269401662488},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":6.4217026652545412E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":127.50720585503262},null,null,null,"P,t-in",{"$f":"I63","v":38.56161582495627},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":9.1254554579709222},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":8.5622702203393877E-3},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":51.328516849872663},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":2},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":245.65460500057844},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":122.82730250028922},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":13.118196367415234},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":1.4189032418144707},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":106.57156409892436},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":7.1643922875476784}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":2.9423294320083904},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":32.581525267633062},{"$f":"D132/D114","v":5.5366888753502694E-3},"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":142.09541879856582},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":122.82730250028922}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.14209541879856583},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2480.0190454328313}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-5.462757485562264},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.9206093506401833},{"$f":"ROUND(I135,0)","v":6}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":101928.78276728936},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":37183.028049848574}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.913106766712106}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":405.3675512255731},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":99.836404888942837}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":39.56161582495627}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":1.8980735052296305E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":43.009196346522167}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.63205571508654357}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.83112116051829454}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":6.2111888128760997}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":9.0314513136122034}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9439.7678477667869}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8463911023125139}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":419.54523767852385}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.4883672475623408E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8555754565072375E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.9318255106680178E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.440562283305141E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":5.1155200259555882E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":14.390854861353294}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.48985692818701559}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.80362857584142811}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":2.914266645094822}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.1557775755543123}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":3298.4518941625497}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.64516758536899677}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":146.59786196277997}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":8.6948744857489289E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":6.4837679040229768E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":5.0569835905284711E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":3.7709926634570813E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.13786897643243151}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":4.8151725963901164}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.41025344950226511}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.71628959131483838}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":1.8148363679410941E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.353323479573674E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.0302079363831161E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":7.6822605816088976E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":9.1254554579709222}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":12807.066629428884}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":569.20296130795032}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.5174854817052717E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.81842977570901E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]

{"sheet":"Flash Plant F2-Reference","index":39,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","  an"]
[null,null,null,"REFERENCE CASE COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!H277","v":174.20782055692447},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":8377987.7958559971},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":345.57407700246404},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":1379581.0362374112},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!T487","v":39.56161582495627}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!T489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":1853282.2963470716},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Reference'!J46","v":426330.69755475764},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1- Reference'!D84/60","v":75363.974855283013},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Reference'!J47","v":239274.16232829681},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":102562.8047070521},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1- Reference'!D92/60","v":100822.69332154252},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":1853282.2963470716}]
["Gross Power","kW",{"$f":"'Flash Plant F1- Reference'!J22","v":30608.390623586856},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":989147.9020853067}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1- Reference'!J44<1,1,'Flash Plant F1- Reference'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1- Reference'!J23","v":20709.534304351575},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":885445.97260989237}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1- Reference'!J24","v":9898.8563192352794},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":836747.12968505535}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1- Reference'!J25/1000000","v":645.00898813342894},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":48698.842924837067}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":1075872.0100289579}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":417471.29356389813}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1- Reference'!J26/1000000","v":582.61947081395124},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":339022.25957631093}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1- Reference'!J27","v":1700.2740600599182},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":130618.16134479739}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1- Reference'!J33","v":41.711027330677169},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":188760.29554395136}]
["H2S Level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1637341.1349200688}]
[null,"lb/h",{"$f":"'Flash Plant F1- Reference'!J35","v":97.429831708870893}]
["NCG Level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":499540.94412630948}]
[null,"lb/h",{"$f":"'Flash Plant F1- Reference'!J34","v":9742.9831708870879},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1- Reference'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1- Reference'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":39.56161582495627}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1- Reference'!J31","v":190.97055254819827},null,"flow",null,"cfm",{"$f":"C14","v":75363.974855283013}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J51","v":8994.6787183532415},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":299.90652828482973}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J52","v":3142.9284633259972},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":251.29154502334711}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J53","v":65.600727030965686},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1- Reference'!J37","v":1.1879395669956327},null,"A",null,"sq ft",{"$f":"H37/H38","v":251.29154502334711}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1- Reference'!J38","v":164.46170498328442},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":17.887267325707469}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D161","v":25147.859650346549},null,"H",null,"ft",{"$f":"H40*3","v":53.661801977122408}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1- Reference'!D167","v":52.684998618060327},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":100872.72569277238}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D210","v":11408.974609268653},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":223240.42230776837}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1- Reference'!D216","v":19.548354711272943}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D258","v":10232.456143742604},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1- Reference'!D264","v":7.2532633945396121},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":100822.69332154252}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1- Reference'!J21","v":28273.294102390435},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":301.22568767492078}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":2}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":150.61284383746039}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":13.847968396803779}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":41.543905190411337}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":46805.830395068209}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!T517","v":2.8158467619560557},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":276300.52181854111}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!T522/1000","v":7471.5291100294007}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":8377987.7958559971},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":11393253.934944266},{"$f":"'Input A1'!T498","v":1},{"$f":"E63/C$48","v":402.96874830658646}]
["Flash Vessels",2002,{"$f":"I30","v":499540.94412630948},{"$f":"C53","v":1.4620386784276018},{"$f":"C64*D64*F64","v":730348.18177090597},{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":25.831732911134569}]
["Cooling Tower Cost",2002,{"$f":"I10","v":1379581.0362374112},{"$f":"C53","v":1.4620386784276018},2017000.8350043262,{"$f":"'Input A1'!T502","v":1},71.339435288291853]
["Condenser Cost",2002,{"$f":"I12","v":1853282.2963470716},{"$f":"C53","v":1.4620386784276018},2709570.3993045436,{"$f":"'Input A1'!T504","v":1},95.834973791591423]
["Pump Costs",2002,{"$f":"I19","v":885445.97260989237},{"$f":"C53","v":1.4620386784276018},1294556.2596136096,{"$f":"'Input A1'!T506","v":1},45.787245551418017]
["NCG Removal System",2002,{"$f":"I23","v":1075872.0100289579},{"$f":"C53","v":1.4620386784276018},1572966.4916999852,{"$f":"'Input A1'!T508","v":1},55.634355374494369]
["H2S Removal System",2002,{"$f":"I28","v":1637341.1349200688},{"$f":"C53","v":1.4620386784276018},2393856.069033687,{"$f":"'Input A1'!T510","v":1},84.668452864545856]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":15709051.190125709},{"$f":"E71/C71","v":1.4075676438860965},{"$f":"SUM(E63:E69)","v":22111552.171371326},null,{"$f":"SUM(G63:G69)","v":782.06494408806248}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.8681812809137632},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.9017787657283325},null,{"$f":"E$71*E74","v":42051280.396808192},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.39785880026735282},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.6272457835262345},null,{"$f":"E$71*E75","v":13869377.866713019},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.47032248064641036},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.48852334807911635},null,{"$f":"E$71*E76","v":10802009.497984376},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.52817957050751463},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.46482000744356622},null,{"$f":"E$71*E77","v":10277891.844885623},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.22674360176098451},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.23551828382847553},null,5207674.8201851761,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.6231044531822625},null,{"$f":"E74+E77+E78","v":2.6021170570003744}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.1047462441337374},null,{"$f":"(E74+E78)*C49","v":0.10686485247784042},null,2362947.7608496686]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.1047462441337374},null,{"$f":"(E74+E78)*C50","v":0.10686485247784042},null,2362947.7608496686]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.8325969414497369},null,{"$f":"SUM(E79:E81)","v":2.8158467619560557},null,{"$f":"SUM(G77:G81)+G74","v":62262742.583578333}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":2.8158467619560557}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":62262742.583578341}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":7471529.1100294003}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":69734271.693607748}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":3.1537483733907825}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":2466.4360453036807}]

{"sheet":"Flash Plant F1- Improved","index":40,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM IMPROVED CASE",null,null,null,null,null,null,null,"FLASH STEAM IMPROVED CASE"]
[]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,"Imported information"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!J277","v":174.20782055692447},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":{"$error":"#DIV/0!"}},null,null,"T,gf",null,"C",{"$f":"D11","v":174.20782055692447}]
[null,null,"F",{"$f":"D11*1.8+32","v":345.57407700246404},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.78548540162382019},null,null,null,null,"F",{"$f":"P11*1.8+32","v":345.57407700246404}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":{"$error":"#DIV/0!"}},null,null,"Baseline performance",null,"w-h/lb",{"$f":"J11","v":{"$error":"#DIV/0!"}}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!J233","v":8561005.3658606652},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":8561005.3658606652},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!I52","v":18.654438640985017}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!W393*1000,D14*J13/1000)","v":50000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":{"$error":"#DIV/0!"}},null,null,"2nd law efficiency",null,null,{"$f":"P13/P14","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!J237","v":0.78548540162382019},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":5904.8917230295947}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":4403.2777578631685}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2'!M305","v":3703.358932586686}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":2761.5947560298919}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!E456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":7164.8725138930604}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":{"$error":"#DIV/0!"}}]
[null,"ncg level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":0}]
[null,"H2S level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":0}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":0}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":71.855999999999995},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":1320851081.3132927}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":4.8967391424377205},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":1211209715.1778171}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":{"$error":"#DIV/0!"}}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!W487","v":39.56161582495627},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":1981.627978879196}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!W489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":335.60561409399321}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!W459","v":0},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":78123.07314161156}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":17122.01073172133}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":171.22010731721329}]
[null,"DT,cw","F",{"$f":"'Input A1'!E476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":104898.83609211218}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":{"$error":"#DIV/0!"}}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":{"$error":"#DIV/0!"}}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":127027.52555959772}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":1091589.8735108348}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":303.21940930856522}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":141466.52191908975},{"$f":"J41*J139","v":34840.68923022219}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":101928.78276728936}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":1.3878957256074356},{"$f":"K42/J43","v":0.34181404196463283}]
[null,"pump efficiency",null,{"$f":"'Input A1'!W461","v":0},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":1477.6999838502168},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":749220.09519700077},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!E479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":420492.85145544546},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":118632.17775713101},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":46.282401758123491},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":13.596733427872495},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":45.809504171578745},{"$f":"IF(Q48<D26,D26,Q48)","v":13.596733427872495},{"$f":"U48*EXP(V48*D11)","v":46.282401758123491},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":177182.61509583649},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":5.4633857524140854},null,{"$f":"IF(R49<D26,D26,R49)","v":5.4633857524140854}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":15806.964134374819}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2'!M245","v":177.0461365835294},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":5523.28316022335},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":115.28464460342987},null,null,null,null,{"$f":"D12","v":345.57407700246404},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":215.28703850123202},{"$f":"O53-(O53-P53)/3","v":258.71605133497604},{"$f":"(O53+460)*0.8-460","v":184.45926160197132},{"$f":"(O53+460)*0.9-460","v":265.01666930221768}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":171.85802566748802},null,{"$f":"(O53+460)*0.8-460","v":184.45926160197132}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":7469415.4923498305},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":15.694199688388769},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":38.56161582495627},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":15.694199688388769},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":34.681166052229578},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":8.2945952195969177},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":38.56161582495627}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":6.2607239954595091},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":8.2945952195969177}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":39.56161582495627},{"$f":"IF(D18=1,O59,P59)+D30","v":39.56161582495627},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":38.56161582495627},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":39.56161582495627},null,"P,ratio",null,null,{"$f":"I63/D74","v":51.328516849872663},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":54.211028145945335},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":32.158214133108558},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":245.65460500057844},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":52.64020871305609},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":43.137501489218977},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.83324097558826482},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":117.02982350344861},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":684.52789171080826},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":-5.8379512205867568E-2},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":54.211028145945335},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":32.158214133108558},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":345.57407700246404},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":-14.341196011058845},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":317.28122024630829},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":1183.9697592740715},null,null,null,null,null,{"$f":"D68","v":345.57407700246404},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":126.96392281579097},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":132.86867774465989},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":127.03773351304221},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":126.96392281579097},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":129.18383935155543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":1.0819906754164992},null,null,null,null,null,{"$f":"D68","v":345.57407700246404},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":317.28122024630829},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":300.40946108028669},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":317.13376048692703},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":317.28122024630829},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-171208827.22099018}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":0},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":1169.6285632630127},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":1.0682698068907452},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},null,null,235.53348456877183,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":232.0054204410657},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":235.53348456877183},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":226.93624619641196},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-484869508.42899609}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},null,null,1169.6285632630127,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1170.0069944978829},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1169.6285632630127},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1155.9710535984755},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":630179024.25761986}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":0},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":1169.6285632630127},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":1.0682698068907452},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":10.606410744645473},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":97161.659227925222},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":10.606410744645473},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":10.110163772746148},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-235.75487506158265}]
[null,"T,1st","F",{"$f":"Q85","v":266.61711641395078},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":0},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":235.53348456877183},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":1169.6285632630127}]
[null,"h,g","btu/lb",{"$f":"R75","v":1169.6285632630127},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":78.389977972864131}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":8.7515433430835066E-2},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":0},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":10.606410744645473},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":87.51543343083506},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":39.56161582495627},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":266.61711641395078},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-21937680932.991264},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-3644.88682308425},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":266.61711641395078},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":290.07050917511913},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":355.78705354791651}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":39.56161582495627},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":10.601153666507203},null,{"$f":" 333.81229512*O86^-0.94402159016","v":10.366715193786753},{"$f":" 332.15976378*O86^-0.93664745606","v":10.598987361967112},{"$f":" 340.01247145*O86^-0.94294510344","v":10.601153666507203},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":5.4904837461959763},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.3805878113505825}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":-3.7725255176290884E-2},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":-6.9546129871827498},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":5.3828009460854233E-2},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1158.4536622594551},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":1.0575782754912795}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":49.117227882168486},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":0},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1151.4990492722723},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":127.50720585503262},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":1.0509244838290601}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":1162.6448679957148},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":0}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":141479.84534711833},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1151.4990492722723}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.14147984534711833},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":1.0509244838290601},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":154286.91197654721},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":0},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1151.4990492722723}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.23147140951242434},null,"m,turb",null,"lb/h",{"$f":"D93","v":49.117227882168486}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.17260823007341483},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":0}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.17260823007341483}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":1162.6448679957148}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":1.0615881909005145}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":471.28226570355059}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":0}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":6857.1960878465425},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":114.28660146410904},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":0}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":10066.012205877296},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":{"$error":"#DIV/0!"}},{"$f":"(I116)*D$14/D$67","v":{"$error":"#DIV/0!"}},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.30503067290537261},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":{"$error":"#DIV/0!"}},{"$f":"(I117+I120)*D$14/D$67","v":{"$error":"#DIV/0!"}},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0},null,"Fan Power",null,"kW",{"$f":"D105","v":0.17260823007341483},{"$f":"(I118)*D$14/D$67","v":1477.6999838502168},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":54.211028145945335},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":32.158214133108558},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":{"$error":"#DIV/0!"}},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":335.60561409399321},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":52.64020871305609},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":43.137501489218977},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":127.50720585503262},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":{"$error":"#DIV/0!"}},{"$f":"(I120)*D$14/D$67","v":{"$error":"#DIV/0!"}},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":117.02982350344861},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":684.52789171080826},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":{"$error":"#DIV/0!"}},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":54.211028145945335},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":32.158214133108558}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":211.91618795339986},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":{"$error":"#DIV/0!"}},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":6.4217026652545412E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":127.50720585503262},null,null,null,"P,t-in",{"$f":"I63","v":38.56161582495627},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":9.1254554579709222},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":51.328516849872663},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":2},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":245.65460500057844},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":122.82730250028922},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":13.118196367415234},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":1.4189032418144707},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":124.18427801879584},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":7.1643922875476784}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":3.4285980439232713},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":37.966161295675342},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":165.57903735839446},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":122.82730250028922}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.16557903735839447},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2480.0190454328313}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-28.946376045390906},null,"tip diameter",null,"ft",{"$f":"0.5*I134/(60*PI())","v":6.5784548340446483},{"$f":"ROUND(I135,0)","v":7}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":101928.78276728936},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":37183.028049848574}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":{"$error":"#DIV/0!"}},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":{"$error":"#DIV/0!"}},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":1.0509244838290601}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":466.54837248604082},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":114.9025694287507}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":39.56161582495627}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":1.8980735052296305E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":43.009196346522167}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.63205571508654357}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.83112116051829454}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":6.2111888128760997}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":9.0314513136122034}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9439.7678477667869}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8463911023125139}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":419.54523767852385}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D198*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D202*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":5.1155200259555882E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":14.390854861353294}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.48985692818701559}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.80362857584142811}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":2.914266645094822}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.1557775755543123}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":3298.4518941625497}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.64516758536899677}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":146.59786196277997}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D246*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D250*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.13786897643243151}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":4.8151725963901164}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.41025344950226511}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.71628959131483838}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D294*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D298*0.7457","v":{"$error":"#DIV/0!"}}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":9.1254554579709222}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":12807.066629428884}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":569.20296130795032}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":{"$error":"#DIV/0!"}}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]

{"sheet":"Flash Plant F2-Improved","index":41,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"IMPROVED SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!J277","v":174.20782055692447},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":0},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":345.57407700246404},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":2447809.9034618922},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!W487","v":39.56161582495627}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!W489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":3452238.3737099417},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Improved'!J46","v":749220.09519700077},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1- Improved'!D84/60","v":132442.26779669622},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Improved'!J47","v":420492.85145544546},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":213218.1839091602},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1- Improved'!D92/60","v":177182.61509583649},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":3452238.3737099417}]
["Gross Power","kW",{"$f":"'Flash Plant F1- Improved'!J22","v":0},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":2056343.1343612953}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1- Improved'!J44<1,1,'Flash Plant F1- Improved'!J44)","v":1.3878957256074356}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1- Improved'!J23","v":0},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":{"$error":"#DIV/0!"}}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1- Improved'!J24","v":0},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":{"$error":"#DIV/0!"}}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1- Improved'!J25/1000000","v":1320.8510813132928},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":{"$error":"#DIV/0!"}}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":{"$error":"#DIV/0!"}}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":505684.88635832223}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1- Improved'!J26/1000000","v":1211.2097151778171},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":508779.3066485555}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1- Improved'!J27","v":{"$error":"#DIV/0!"}},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":{"$error":"#DIV/0!"}}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1- Improved'!J33","v":{"$error":"#DIV/0!"}},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":331721.37828214676}]
["H2S Level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":2270699.184624529}]
[null,"lb/h",{"$f":"'Flash Plant F1- Improved'!J35","v":171.22010731721329}]
["NCG Level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":864248.90045435401}]
[null,"lb/h",{"$f":"'Flash Plant F1- Improved'!J34","v":17122.01073172133},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1- Improved'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1- Improved'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":39.56161582495627}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1- Improved'!J31","v":335.60561409399321},null,"flow",null,"cfm",{"$f":"C14","v":132442.26779669622}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J51","v":15806.964134374819},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":299.90652828482973}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J52","v":5523.28316022335},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":441.61182003651498}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J53","v":115.28464460342987},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":2}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1- Improved'!J37","v":{"$error":"#DIV/0!"}},null,"A",null,"sq ft",{"$f":"H37/H38","v":220.80591001825749}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1- Improved'!J38","v":{"$error":"#DIV/0!"}},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":16.767194647479926}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D161","v":44194.053839656932},null,"H",null,"ft",{"$f":"H40*3","v":50.301583942439777}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1- Improved'!D167","v":52.684998618060327},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":83085.06833642986}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D210","v":20049.771437719533},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":395499.64397306397}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1- Improved'!D216","v":19.548354711272943}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D258","v":17982.195066141834},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1- Improved'!D264","v":7.2532633945396121},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":177182.61509583649}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1- Improved'!J21","v":{"$error":"#DIV/0!"}},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":529.36450433902758}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":2}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":264.68225216951379}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":18.357666252870739}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":55.072998758612215}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":109042.0916044568}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!W517","v":0},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":468749.25648128998}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!W522/1000","v":{"$error":"#DIV/0!"}}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":0},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":0},{"$f":"'Input A1'!W498","v":0},{"$f":"E63/C$48","v":{"$error":"#DIV/0!"}}]
["Flash Vessels",2002,{"$f":"I30","v":864248.90045435401},{"$f":"C53","v":1.4620386784276018},0,{"$f":"'Input A1'!W500","v":0},{"$f":"E64/C$48","v":{"$error":"#DIV/0!"}}]
["Cooling Tower Cost",2002,{"$f":"I10","v":2447809.9034618922},{"$f":"C53","v":1.4620386784276018},0,{"$f":"'Input A1'!W502","v":0},{"$error":"#DIV/0!"}]
["Condenser Cost",2002,{"$f":"I12","v":3452238.3737099417},{"$f":"C53","v":1.4620386784276018},0,{"$f":"'Input A1'!W504","v":0},{"$error":"#DIV/0!"}]
["Pump Costs",2002,{"$f":"I19","v":{"$error":"#DIV/0!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#DIV/0!"},{"$f":"'Input A1'!W506","v":0},{"$error":"#DIV/0!"}]
["NCG Removal System",2002,{"$f":"I23","v":{"$error":"#DIV/0!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#DIV/0!"},{"$f":"'Input A1'!W508","v":0},{"$error":"#DIV/0!"}]
["H2S Removal System",2002,{"$f":"I28","v":2270699.184624529},{"$f":"C53","v":1.4620386784276018},0,{"$f":"'Input A1'!W510","v":0},{"$error":"#DIV/0!"}]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":{"$error":"#DIV/0!"}},{"$f":"'Flash Plant F2-Reference'!D71","v":1.4075676438860965},{"$f":"SUM(E63:E69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(G63:G69)","v":{"$error":"#DIV/0!"}}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.8681812809137632},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.9017787657283325},null,{"$f":"E$71*E74","v":{"$error":"#DIV/0!"}},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.39785880026735282},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.6272457835262345},null,{"$f":"E$71*E75","v":{"$error":"#DIV/0!"}},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.47032248064641036},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.48852334807911635},null,{"$f":"E$71*E76","v":{"$error":"#DIV/0!"}},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.52817957050751463},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.46482000744356622},null,{"$f":"E$71*E77","v":{"$error":"#DIV/0!"}},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.22674360176098451},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.23551828382847553},null,{"$error":"#DIV/0!"},"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.6231044531822625},null,{"$f":"E74+E77+E78","v":2.6021170570003744}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.1047462441337374},null,{"$f":"(E74+E78)*C49","v":0.10686485247784042},null,{"$error":"#DIV/0!"}]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.1047462441337374},null,{"$f":"(E74+E78)*C50","v":0.10686485247784042},null,{"$error":"#DIV/0!"}]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.8325969414497369},null,{"$f":"SUM(E79:E81)","v":2.8158467619560557},null,{"$f":"SUM(G77:G81)+G74","v":{"$error":"#DIV/0!"}}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":0}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":{"$error":"#DIV/0!"}}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":{"$error":"#DIV/0!"}}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":{"$error":"#DIV/0!"}}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":{"$error":"#DIV/0!"}}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":{"$error":"#DIV/0!"}}]

{"sheet":"LCOE Flash","index":42,"n_rows":143,"n_cols":22,"rows_kept":143,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":13.70822715237269},{"$f":"(F8-D8)/D8","v":-0.52229314982573138},{"$f":"'Summary A1'!J24","v":6.5485140144333416}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26+U27","v":48.650639354239402}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System:  Reference",null,{"$f":"J32","v":13.304450710467888}]
[null,"b. Flash System:  Improved",null,{"$f":"J48","v":{"$error":"#DIV/0!"}}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":1103.6651971795116},{"$f":"C23*$D$60","v":119.19584129538724},0,{"$f":"100*D23/($D$66*8760)","v":1.6136528024649421},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":1.6136528024649421},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":940.44274896339402},{"$f":"C24*$D$60","v":101.56781688804655},0,{"$f":"100*D24/($D$66*8760)","v":1.3750076393645536},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":1.3750076393645536},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":18.109955915385342},{"$f":"D85/1000000*D86","v":15},{"$f":"SUM(O24:P24)","v":33.109955915385342},{"$f":"1000*Q24/$D$139","v":1103.6651971795116},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":7.2434533315543908},{"$f":"E85/1000000*E86","v":5.4},{"$f":"SUM(S24:T24)","v":12.64345333155439},{"$f":"U24*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Field-Well",{"$f":"R26","v":1040.3937355685619},{"$f":"C25*$D$60","v":112.36252344140468},{"$f":"P$52","v":538.39742282173745},{"$f":"100*D25/($D$66*8760)","v":1.5211445204193721},{"$f":"(E25*1000/P$58)*100","v":0.24295772423334827},1.7641022446527204,null,null,{"$f":"G25+G27","v":0.72470777514020845},{"$f":"E25+E27","v":1605.9616942230455},null,"a2. Confirmation [e]",{"$f":"(SUM(D91:D93)-D92)/1000000","v":1.6292039270905629},{"$f":"D94/1000000","v":26.584078541811255},{"$f":"SUM(O25:P25)","v":28.213282468901816},{"$f":"1000*Q25/$D$139","v":940.44274896339402},{"$f":"(SUM(E91:E93)-E92)/1000000","v":0.64274980565703399},{"$f":"E94/1000000","v":8.3549961131406789},{"$f":"SUM(S25:T25)","v":8.9977459187977136},{"$f":"U25*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"D106/1000000","v":1.8118300628207766},{"$f":"(D110+D112)/1000000","v":29.399982004236076},{"$f":"SUM(O26:P26)","v":31.211812067056854},{"$f":"1000*Q26/$D$139","v":1040.3937355685619},{"$f":"(E106)/1000000","v":2.3643161597256861},{"$f":"(E110+E112)/1000000","v":36.853565073896519},{"$f":"SUM(S26:T26)","v":39.217881233622208},{"$f":"U26*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Field-Other",{"$f":"R27","v":194.55397507264834},{"$f":"C27*$D$60","v":21.011829307846021},{"$f":"P53","v":1067.5642714013079},0.28445453196220577,{"$f":"(E27*1000/P$58)*100","v":0.48175005090686018},0.76620458286906601,null,null,{"$f":"F32-F26","v":10.50032253960423},null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":5.8366192521794495},null,{"$f":"SUM(O27:P27)","v":5.8366192521794495},{"$f":"1000*Q27/$D$139","v":194.55397507264834},{"$f":"SUM(S28:S31)","v":9.4327581206171978},null,{"$f":"SUM(S27:T27)","v":9.4327581206171978},{"$f":"U27*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Plant",{"$f":"R$32","v":2899.7720355632027},{"$f":"C28*$D$60","v":313.17537984082588},{"$f":"P$54","v":2644.244968059983},4.239714438449357,{"$f":"(E28*1000/P$58)*100","v":1.193244455718814},5.4329588941681708,null,null,{"$f":"G32+F26+I32","v":2.8041281708636587},null,null,"     c1. Surface Equip [k]",{"$f":"D107/1000000","v":2.1482942070455584},null,null,null,{"$f":"E107/1000000","v":3.7753443501616717}]
[null," - Permitting",{"$f":"R35","v":66.166666666666671},{"$f":"C29*$D$60","v":7.1460000000000008},null,9.6741319169335177E-2,{"$f":"(E29*1000/$P$58)*100","v":0},9.6741319169335177E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D123*D102/1000000","v":2.6197429798770755},null,null,null,{"$f":"E102*E123/1000000","v":4.3979942142498132}]
[null," - Contingency",{"$f":"R$36","v":936.74915385209772},{"$f":"C30*$D$60","v":101.16890861602656},0,1.3696072877744649,{"$f":"(E30*1000/P$58)*100","v":0},1.3696072877744649,null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D124/1000000","v":1.0685820652568159},null,null,null,{"$f":"E124/1000000","v":1.2594195562057144}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":1128.2313413331526},null,{"$f":"(E31*1000/P$58)*100","v":0.50912672958651772},0.50912672958651772,null,null,null,null,null,"     c4. Stimulation",{"$f":"D118/1000000","v":0},null,null,null,{"$f":"E118/1000000","v":0}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":7181.7435128660836},{"$f":"SUM(D23:D30)","v":775.62829938953689},{"$f":"SUM(E23:E31)","v":5378.4380036161801},{"$f":"SUM(F23:F31)","v":10.50032253960423},{"$f":"SUM(G23:G31)","v":2.4270789604455403},{"$f":"SUM(H23:H31)","v":12.92740150004977},{"$f":"H32*I21","v":0.37704921041811834},{"$f":"H32+I32","v":13.304450710467888},null,null,null,"d. Plant",{"$f":"O33+O34","v":86.993161066896079},null,{"$f":"SUM(O32:P32)","v":86.993161066896079},{"$f":"1000*Q32/$D$139","v":2899.7720355632027},{"$f":"S33+S34","v":{"$error":"#DIV/0!"}},null,{"$f":"S32","v":{"$error":"#DIV/0!"}},{"$f":"U32*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D140*D143/1000","v":86.993161066896079},null,null,null,{"$f":"E140*E143/1000","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A383","v":1},"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D141/1000000","v":0},null,null,null,{"$f":"E141/1000000","v":0}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D108+D142)/1000000","v":1.9850000000000001},null,{"$f":"SUM(O35:P35)","v":1.9850000000000001},{"$f":"1000*Q35/$D$139","v":66.166666666666671},{"$f":"(E83+E92+E108+E142)/1000000","v":1.675},null,{"$f":"S35","v":1.675},{"$f":"U35*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":28.102474615562929},936.74915385209772,null,null,{"$f":"SUM(U24:U35)*E61","v":{"$error":"#DIV/0!"}},{"$f":"U36*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P35)","v":70.984060546047331},{"$f":"SUM(Q24:Q36)","v":215.45230538598247},{"$f":"Q37*1000/D$139","v":7181.7435128660836},null,{"$f":"SUM(T24:T36)","v":50.608561187037196},{"$f":"SUM(U24:U36)","v":{"$error":"#DIV/0!"}},{"$f":"U37*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":{"$error":"#DIV/0!"}},{"$f":"C39*$E$60","v":{"$error":"#DIV/0!"}},0,{"$f":"100*D39/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E39*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$f":"F39+G39","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"plant",{"$f":"D143*D140*1000","v":86993161.066896081},null,null,null,{"$f":"E143*E140*1000","v":{"$error":"#DIV/0!"}}]
[null," - Confirmation",{"$f":"V25","v":{"$error":"#DIV/0!"}},{"$f":"C40*$E$60","v":{"$error":"#DIV/0!"}},0,{"$f":"100*D40/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"F40+G40","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"transmission",{"$f":"D141","v":0},null,null,null,{"$f":"E141","v":0}]
[null," - Field-Well",{"$f":"V26","v":{"$error":"#DIV/0!"}},{"$f":"C41*$E$60","v":{"$error":"#DIV/0!"}},{"$f":"Q52","v":439.24618718754056},{"$f":"100*D41/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E41*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"G41+G43","v":{"$error":"#DIV/0!"}},{"$f":"E41+E43","v":{"$error":"#DIV/0!"}},null,"successful confirmation wells",{"$f":"('Summary A1'!H96*D90)*(1+'Input A1'!T179)+D93","v":11962835.343815064},null,null,null,{"$f":"('Summary A1'!J96*E90)*(1+'Input A1'!W179)+E93","v":4785134.137526026}]
[null," - Field-Makeup",null,{"$f":"R75","v":{"$error":"#DIV/0!"}},null,{"$f":"100*D42/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E42*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,"production wells (successful)",{"$f":"D103*D109*(1+'Input A1'!T237)","v":10427549.807898372},null,null,null,{"$f":"E103*E109*(1+'Input A1'!W237)","v":17518970.517388582}]
[null," - Field-Other",{"$f":"V27","v":{"$error":"#DIV/0!"}},{"$f":"C43*$E$60","v":{"$error":"#DIV/0!"}},{"$f":"Q53","v":{"$error":"#DIV/0!"}},{"$f":"100*D43/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E43*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"F48-F42","v":{"$error":"#DIV/0!"}},null,null,"injection wells (&stimulation)",{"$f":"D105*D111*(1+'Input A1'!T237)","v":15297434.445808195},null,null,null,{"$f":"E105*E111*(1+'Input A1'!W237)","v":16129936.723995203}]
[null," - Plant",{"$f":"V32","v":{"$error":"#DIV/0!"}},{"$f":"C44*$E$60","v":{"$error":"#DIV/0!"}},{"$f":"Q54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"G48+F42+I48","v":{"$error":"#DIV/0!"}},null,null,"geothermal pumps",{"$f":"(D102*D123+D124)*(1+'Input A1'!T237)","v":3872741.2973905862},null,null,null,{"$f":"(E102*E123+E124)*(1+'Input A1'!W237)","v":5940284.4589783037}]
[null," - Permitting",{"$f":"V35","v":{"$error":"#DIV/0!"}},{"$f":"C45*$E$60","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"surface equipment",{"$f":"D107*(1+'Input A1'!T237)","v":2255708.9173978362},null,null,null,{"$f":"E107*(1+'Input A1'!W237)","v":3964111.5676697553}]
[null," - Contingency",{"$f":"V36","v":{"$error":"#DIV/0!"}},{"$f":"C46*$E$60","v":{"$error":"#DIV/0!"}},null,{"$f":"100*D46/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":150430845.51108703},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":{"$error":"#DIV/0!"}}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":{"$error":"#DIV/0!"}},null,{"$f":"(E47*1000/Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D39:D46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E39:E47)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F39:F46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G39:G47)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H39:H47)","v":{"$error":"#DIV/0!"}},{"$f":"H48*I37","v":{"$error":"#DIV/0!"}},{"$f":"H48+I48","v":{"$error":"#DIV/0!"}},{"$f":"F42+G48+I48","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,{"$f":"F48-F42","v":{"$error":"#DIV/0!"}},{"$f":"G48+F42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,{"$f":"F41+F43","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1'!H84/1000,(D131/100)*P58/1000)","v":538.39742282173745},{"$f":"IF(A129=0,'O&M Cost F1'!Q84/1000,(E131/100)*Q58/1000)","v":439.24618718754056}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A129=0,('O&M Cost F1'!H85+'O&M Cost F1'!H86)/1000,0)","v":1067.5642714013079},{"$f":"IF(A129=0,('O&M Cost F1'!Q85+'O&M Cost F1'!Q86)/1000,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1'!H42/1000,(D130/100)*P58/1000)","v":2644.244968059983},{"$f":"IF(A129=0,'O&M Cost F1'!Q42/1000,(E130/100)*Q58/1000)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A130=0,'O&M Cost F1'!H93/1000,0)","v":1128.2313413331526},{"$f":"IF(A130=0,'O&M Cost F1'!Q93/1000,0)","v":{"$error":"#DIV/0!"}}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":5378.4380036161801},{"$f":"SUM(Q52:Q55)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D139*1000*365*24*D66","v":221601278.37904617},{"$f":"E139*1000*365*24*E66","v":{"$error":"#DIV/0!"}}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!T40","v":0.95},{"$f":"'Input A1'!W40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!H193","v":7.9311696904378212E-2},{"$f":"1/'Summary A1'!J193","v":7.9311696904378212E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D102)*D109/1000","v":19425.313581978658},{"$f":"(E102)*E109/1000","v":20482.459332057402}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!H189","v":0.88761226619821443},{"$f":"'Summary A1'!J189","v":0.88823742017273466},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D100*D109/1000","v":0},{"$f":"E100*E109/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.84323165288830371},{"$f":"E59*E65","v":0.84382554916409791},"<==  Utilizatin factor * Power after Drawdown",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D101*D109/1000","v":4899.997000706011},{"$f":"E101*E109/1000","v":4806.9867487691081}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D105*D111/1000","v":14568.985186483995},{"$f":"E105*E111/1000","v":15361.844499043049}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D102*D123/1000","v":2619.7429798770759},{"$f":"E102*E123/1000","v":4397.994214249813}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D107/1000","v":2148.2942070455583},{"$f":"E107/1000","v":3775.3443501616716}]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D105*D117/1000","v":0},{"$f":"E105*E117/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":43662.332956091297},{"$f":"SUM(R64:R70)","v":48824.62914428104}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},{"$f":"D72","v":"Hydrothermal"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!H192","v":0},{"$f":"'Summary A1'!J192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!H50","v":175},{"$f":"'Summary A1'!J50","v":175},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":347},{"$f":"E73*1.8+32","v":347},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!H52","v":1500},{"$f":"'Summary A1'!J52","v":1500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D139","v":0},{"$f":"R74/E139","v":{"$error":"#DIV/0!"}}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!H77","v":3000000},{"$f":"'Summary A1'!J77","v":1750000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!H78","v":985000},{"$f":"'Summary A1'!J78","v":675000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!H79","v":109955.91538534511},{"$f":"'Summary A1'!J79","v":93453.331554389923}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!H76","v":15000000},{"$f":"'Summary A1'!J76","v":5400000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":19094955.915385343},{"$f":"SUM(E82:E85)*E86","v":7918453.3315543905}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!H91","v":0.6},{"$f":"'Summary A1'!J91","v":0.75}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!H93","v":7},{"$f":"'Summary A1'!J93","v":3.6666666666666665}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!H92","v":3797725.5059730364},{"$f":"'Summary A1'!J92","v":2278635.3035838217}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":1629203.9270905629},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":642749.80565703404}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!H103","v":0},{"$f":"'Summary A1'!J103","v":0}]
[null,"Confirmation Stimulation Cost Incl'd",null,{"$f":"'Summary A1'!H101","v":0},{"$f":"'Summary A1'!J101","v":0}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!H100","v":26584078.541811254},{"$f":"'Summary A1'!J100","v":8354996.113140679}]
[]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Spare Production Wells","Count",{"$f":"'Summary A1'!H116","v":0},{"$f":"'Summary A1'!J116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!H117","v":1.5482942070455583},{"$f":"'Summary A1'!J117","v":2.5315082626212519}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!H112","v":6.1379834487015961},{"$f":"'Summary A1'!J112","v":10.786698143319063}]
[null,"Successful Production Wells Drilled",null,{"$f":"'Summary A1'!H118","v":3.1379834487015961},{"$f":"'Summary A1'!J118","v":8.7866981433190627}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!H111","v":0.75},{"$f":"'Summary A1'!J111","v":0.75}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":4.6034875865261968},{"$f":"'Summary A1'!J114","v":8.0900236074892966}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!H127","v":1811830.0628207766},{"$f":"'Summary A1'!J127","v":2364316.1597256861}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!H123","v":2148294.2070455584},{"$f":"'Summary A1'!J123","v":3775344.3501616716}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!H126","v":1000000},{"$f":"'Summary A1'!J126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!H109","v":3164771.2549775303},{"$f":"'Summary A1'!J109","v":1898862.7529865182}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!H129","v":14830996.817752082},{"$f":"'Summary A1'!J129","v":21491720.574853472}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!H110","v":3164771.2549775303},{"$f":"'Summary A1'!J110","v":1898862.7529865182}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!H130","v":14568985.186483994},{"$f":"'Summary A1'!J130","v":15361844.499043049}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!H154","v":0},{"$f":"'Summary A1'!J154","v":0}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!H158","v":0},{"$f":"'Summary A1'!J158","v":0}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!H218","v":426808.41383357678},{"$f":"'Summary A1'!J218","v":407723.86098277819}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":1068582.0652568159},{"$f":"'Summary A1'!J231","v":1259419.5562057144}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A129=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D129","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H265,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H269,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[{"$f":"'Input A1'!A396","v":1},null,null,"Reference","Improved"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[null,"Improvement used for",null,null,{"$f":"IF(A135=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!H313/1000","v":29.999999999999996},{"$f":"'Summary A1'!J313/1000","v":{"$error":"#DIV/0!"}}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!H312/1000","v":35.270795378026932},{"$f":"'Summary A1'!J312/1000","v":{"$error":"#DIV/0!"}}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!H287","v":0},{"$f":"'Summary A1'!J287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!H319","v":2466.4360453036807},{"$f":"'Summary A1'!J319","v":{"$error":"#DIV/0!"}}]

{"sheet":"FRC cost summary","index":43,"n_rows":43,"n_cols":4,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
[{"$f":"'Input A1'!A398","v":1},"Power Plant Type",{"$f":"INPUT!R28","v":"BINARY"}]
[]
[null,null,"Reference","Improved"]
[null,"Contingency",{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Capital Costs"]
[null,"Exploration",{"$f":"'Summary A1'!H82-'Summary A1'!H78","v":18109955.915385347},{"$f":"'Summary A1'!J82-'Summary A1'!J78","v":7243453.3315543896}]
[null,"Confirmation",{"$f":"'Summary A1'!H105-'Summary A1'!H103-'Summary A1'!H101","v":28213282.468901817},{"$f":"'Summary A1'!J105-'Summary A1'!J103-'Summary A1'!J101","v":8997745.9187977128}]
[null,"Permitting",{"$f":"'Summary A1'!H78+'Summary A1'!H103+'Summary A1'!H126+'Summary A1'!H287","v":1985000},{"$f":"'Summary A1'!J78+'Summary A1'!J103+'Summary A1'!J126+'Summary A1'!J287","v":1675000}]
[null,"Well Field",{"$f":"'Summary A1'!H131-'Summary A1'!H126","v":37048431.319236301},{"$f":"'Summary A1'!J131-'Summary A1'!J126","v":48650639.354239404}]
[null,"Stimulation",{"$f":"'Summary A1'!H95+'Summary A1'!H158","v":0},{"$f":"'Summary A1'!J95+'Summary A1'!J158","v":0}]
[null,"Power Plant",{"$f":"'Summary A1'!H273+'Summary A1'!H282","v":78865791.434192821},{"$f":"'Summary A1'!J273+'Summary A1'!J282","v":105801672.61487916}]
[null,"Contingency",{"$f":"SUM(C7:C12)*C5","v":24633369.170657445},{"$f":"SUM(D7:D12)*D5","v":17236851.121947065}]
[]
[null,"O&M Costs"]
[null,"Power Plant",{"$f":"IF($A$2=1,'O&M Costs B1'!H38,'O&M Cost F1'!H42)","v":2533728.391263443},{"$f":"IF($A$2=1,'O&M Costs B1'!Q38,'O&M Cost F1'!Q42)","v":2953399.0670405766}]
[null,"Well Field",{"$f":"IF(A2=1,'O&M Costs B1'!H81,'O&M Cost F1'!H87)-C20","v":1603607.748827961},{"$f":"IF(A2=1,'O&M Costs B1'!Q81,'O&M Cost F1'!Q87)-D20","v":1406851.3644873612}]
[null,"Royalties",{"$f":"IF($A$2=1,'LCOE Binary'!I32,'LCOE Flash'!I32)*C23/100","v":800767.87558969995},{"$f":"IF($A$2=1,'LCOE Binary'!I48,'LCOE Flash'!I48)*D23/100","v":805002.00695665169}]
[null,"Makeup(Field)",{"$f":"IF($A$2=1,'LCOE Binary'!Q74,'LCOE Flash'!Q74)*1000","v":0},{"$f":"IF($A$2=1,'LCOE Binary'!R74,'LCOE Flash'!R74)*1000","v":0}]
[null,"Water",{"$f":"IF(A2=1,'O&M Costs B1'!H59,'O&M Cost F1'!H66)","v":0},{"$f":"IF(A2=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q66)","v":0}]
[null,"Taxes & Insurance",{"$f":"IF($A$2=1,'O&M Costs B1'!H86,'O&M Cost F1'!H93)","v":1058132.7782510871},{"$f":"IF($A$2=1,'O&M Costs B1'!Q86,'O&M Cost F1'!Q93)","v":1271655.9076686054}]
[]
[null,"Levelized Annual Power",{"$f":"IF($A$2=1,'LCOE Binary'!P58,'LCOE Flash'!P58)","v":221601278.3790462},{"$f":"IF($A$2=1,'LCOE Binary'!Q58,'LCOE Flash'!Q58)","v":369595590.53387499}]
[null,"FCR",{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Exploration",{"$f":"C7*C$24/C$23","v":8.8261008833898386E-3},2.1166187580264804E-3]
[null,"Confirmation",1.3750076393645536E-2,2.6292428376281925E-3]
[null,"Permitting",9.674131916933516E-4,4.8945389131589158E-4]
[null,"Well Field",{"$f":"C10*C$24/C$23","v":1.8055990523815776E-2},{"$f":"D10*D$24/D23","v":1.4216265520560318E-2}]
[null,"Stimulation",{"$f":"C11*C$24/C$23","v":0},{"$f":"D11*D$24/D$23","v":0}]
[null,"Power Plant",{"$f":"C12*C$24/C$23","v":3.8436174814496057E-2},{"$f":"D12*D$24/D$23","v":3.0916442011392601E-2}]
[null,"Contingency",{"$f":"C13*C$24/C$23","v":1.2005363371056085E-2},{"$f":"D13*D$24/D$23","v":5.0368023018923479E-3}]
[null,"capital",{"$f":"SUM(C25:C31)","v":9.2041119178096639E-2},{"$f":"SUM(D25:D31)","v":5.5404825320815837E-2}]
[]
[null,"Power Plant",{"$f":"C16/C$23","v":1.143372641979769E-2},{"$f":"D16/D$23","v":7.9908936759078703E-3}]
[null,"Well Field",{"$f":"C17/C$23","v":7.2364553154111782E-3},3.8064614419646798E-3]
[null,"Royalties",3.6135525997282227E-3,2.1780617181980958E-3]
[null,"Makeup(Field)",0,0]
[null,"Water",0,0]
[null,"Taxes & Insurance",4.7749398649278739E-3,3.4406685042744113E-3]
[null,"O&M",{"$f":"SUM(C34:C39)","v":2.7058674199864966E-2},{"$f":"SUM(D34:D39)","v":1.7416085340345059E-2}]
[]
[null,"Total",{"$f":"C32+C40","v":0.1190997933779616},{"$f":"D32+D40","v":7.2820910661160893E-2}]
[null,null,{"$f":"IF($A$2=1,'LCOE Binary'!J32,'LCOE Flash'!J32)/100","v":0.12750678459041012},{"$f":"IF($A$2=1,'LCOE Binary'!J48,'LCOE Flash'!J48)/100","v":7.6854463484989935E-2}]

{"sheet":"Reservoir A1 10-90s","index":44,"n_rows":83,"n_cols":25,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"Reservoir Hydraulic Calculations"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:","2008-08-14"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,0.1,null,null,0.1,null,null,0.9,null,null,0.9]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,"C",{"$f":"D9","v":11.6},null,"F",{"$f":"J9*1.8+32","v":52.879999999999995},null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"Po","bar",{"$f":"G10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D9<100,14.7, 0.0000000136666056*G9^4 - 0.0000027120923771*G9^3 + 0.0003545452343917*G9^2 - 0.0156410175570826*G9 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J9<100,14.7, 0.0000000136666056*M9^4 - 0.0000027120923771*M9^3 + 0.0003545452343917*M9^2 - 0.0156410175570826*M9 + 0.320593729630411)","v":14.7},null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"rho,o","kg/m^3",{"$f":"G11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G9^4 + 0.00000020215*G9^3 - 0.00012456*G9^2 + 0.0072343*G9 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M9^4 + 0.00000020215*M9^3 - 0.00012456*M9^2 + 0.0072343*M9 + 62.329","v":62.39173953204314},null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"dT","C/m",{"$f":"'Resource A1'!G51","v":0.10893333333333334},null,"F/ft",{"$f":"D13*1.8/3.28083","v":5.9765364252338589E-2},null,"C/m",{"$f":"'Resource A1'!H51","v":0.10893333333333334},null,"F/ft",{"$f":"J13*1.8/3.28083","v":5.9765364252338589E-2}]
[null,"CT","1/C",{"$f":"'GF Pumping A1'!D109","v":5.0571426166341543E-4},null,null,null,null,"1/C",{"$f":"D14","v":5.0571426166341543E-4}]
[null,"CP","1/bar",{"$f":"'GF Pumping A1'!D110","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D15","v":4.64E-10}]
[null,"depth, production","m",{"$f":"G16/3.28083","v":1500},null,"ft",{"$f":"'Summary A1'!L119*3280.83","v":4921.2449999999999},null,"m",{"$f":"M16/3.28083","v":1500},null,"ft",{"$f":"'Summary A1'!M119*3280.83","v":4921.2449999999999}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D16-0.5*D$14*D$13*D16^2))-1)/100000","v":142.42064651582933},null,"psia",{"$f":"D17*14.50377","v":2065.6363003168899},null,"bar",{"$f":"(J10+(1/J15)*(EXP(J11*J12*J15*(J16-0.5*J14*J13*J16^2))-1)/100000)","v":142.42064651582933},null,"psia",{"$f":"J17*14.50377","v":2065.6363003168899}]
[null,"depth, injection","m",{"$f":"G18/3.28083","v":1500},null,"ft",{"$f":"'Summary A1'!L120*3280.83","v":4921.2449999999999},null,"m",{"$f":"M18/3.28083","v":1500},null,"ft",{"$f":"'Summary A1'!M120*3280.83","v":4921.2449999999999}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D18-0.5*D$14*D$13*D18^2))-1)/100000","v":142.42064651582933},null,"psia",{"$f":"D19*14.50377","v":2065.6363003168899},null,"bar",{"$f":"J$10+(1/J$15)*(EXP(J$11*J$12*J$15*(J18-0.5*J$14*J$13*J18^2))-1)/100000","v":142.42064651582933},null,"psia",{"$f":"J19*14.50377","v":2065.6363003168899}]
[null,"P,injection -bh used","bar",{"$f":"'GF Pumping A2 10-90s'!D126","v":171.67421576023958},null,"psia",{"$f":"'GF Pumping A2 10-90s'!G126","v":2489.9233403168901},null,"bar",{"$f":"'GF Pumping A2 10-90s'!J126","v":171.67421576023958},null,"psia",{"$f":"'GF Pumping A2 10-90s'!M126","v":2489.9233403168901}]
[]
[null,"dP-reservoir - fracture flow (EGS Only)"]
[null,"T,avg","C",{"$f":"Geofluid!J107","v":117.40079581820922},null,"F",{"$f":"D23*1.8+32","v":243.32143247277659},null,"C",{"$f":"Geofluid!K107","v":117.40079581820922},null,"F",{"$f":"J23*1.8+32","v":243.32143247277659}]
[null,"rho","kg/m^3",{"$f":"(G24/2.20462)*35.3146","v":945.10930278696117},null,"lb/cft",{"$f":" -0.00000000017845*G23^4 + 0.00000020215*G23^3 - 0.00012456*G23^2 + 0.0072343*G23 + 62.329","v":59.001287600884339},null,"kg/m^3",{"$f":"(M24/2.20462)*35.3146","v":945.10930278696117},null,"lb/cft",{"$f":" -0.00000000017845*M23^4 + 0.00000020215*M23^3 - 0.00012456*M23^2 + 0.0072343*M23 + 62.329","v":59.001287600884339}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":100},null,"lb/h",{"$f":"2.20462*D25*3600","v":793663.2},null,"kg/s",{"$f":"'Summary A1'!M134","v":100},null,"lb/h",{"$f":"2.20462*J25*3600","v":793663.2}]
[null,"q","m^3/s",{"$f":"D25/D24","v":0.10580786762453569},null,"ft^3/s",{"$f":"G25/(G24*3600)","v":3.7365625220134278},null,"m^3/s",{"$f":"J25/J24","v":0.10580786762453569},null,"ft^3/s",{"$f":"M25/(M24*3600)","v":3.7365625220134278}]
[null,"viscosity","kg/m-s",{"$f":"G27*3.28083/2.20462","v":2.3627869363106692E-4},null,"lb/ft-s",{"$f":"0.115631*G23^-1.199532","v":1.5877224164401163E-4},null,"kg/m-s",{"$f":"M27*3.28083/2.20462","v":2.3627869363106692E-4},null,"lb/ft-s",{"$f":"0.115631*M23^-1.199532","v":1.5877224164401163E-4}]
[]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D29*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"J29*3.28083","v":3280.83}]
[null,"fracture orientation (angle)",null,{"$f":"'Input A1'!T274","v":15},null,null,null,null,null,{"$f":"D30","v":15}]
[null,"effective length","m",{"$f":"D29/COS(PI()*D30/180)","v":1035.276180410083},null,"ft",{"$f":"D31*3.28083","v":3396.5651509748127},null,"m",{"$f":"J29/COS(PI()*J30/180)","v":1035.276180410083},null,"ft",{"$f":"J31*3.28083","v":3396.5651509748127}]
[null,"# fractures",null,{"$f":"'Input A1'!T273","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"J32","v":8}]
[null,"fracture aperture (height)","m",{"$f":"'Input A1'!C270","v":3.1750095758288806E-3},null,"ft",{"$f":"D33*3.28083","v":1.0416666666666666E-2},null,"m",{"$f":"'Input A1'!G270","v":3.1750095758288806E-3},null,"ft",{"$f":"J33*3.28083","v":1.0416666666666666E-2}]
[null,"fracture width","m",{"$f":"'Input A1'!C271","v":152.40045963978628},null,"ft",{"$f":"D34*3.28083","v":500},null,"m",{"$f":"'Input A1'!G271","v":152.40045963978628},null,"ft",{"$f":"J34*3.28083","v":500}]
[null,"fracture flow area","m^2",{"$f":"D33*D34","v":0.48387291871704424},null,"ft^2",{"$f":"G33*G34","v":5.208333333333333},null,"m^2",{"$f":"J33*J34","v":0.48387291871704424},null,"ft^2",{"$f":"M33*M34","v":5.208333333333333}]
[null,"hydraulic diameter - fracture","m",{"$f":"2*D35/(D33+D34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*G35/(G33+G34)","v":2.083289931459761E-2},null,"m",{"$f":"2*J35/(J33+J34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*M35/(M33+M34)","v":2.083289931459761E-2}]
[null,"flow per fracture","m^3/s",{"$f":"D26/D32","v":1.3225983453066961E-2},null,"ft^3/s",{"$f":"G26/G32","v":0.46707031525167847},null,"m^3/s",{"$f":"J26/J32","v":1.3225983453066961E-2},null,"ft^3/s",{"$f":"M26/M32","v":0.46707031525167847}]
[null,"velocity","m/s",{"$f":"D37/D35","v":2.7333588926891684E-2},null,"ft/s",{"$f":"G37/G35","v":8.9677500528322268E-2},null,"m/s",{"$f":"J37/J35","v":2.7333588926891684E-2},null,"ft/s",{"$f":"M37/M35","v":8.9677500528322268E-2}]
[null,"friction factor=64/Re,  for laminar flow (Re<~2000)",null,null,null,{"$f":"IF(G40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "},null,null,null,null,null,{"$f":"IF(M40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "}]
[{"$f":"IF(G40<2000,0,1)","v":0},"Re",null,{"$f":"G40","v":694.25676949137596},null,null,{"$f":"G24*G38*G36/G27","v":694.25676949137596},null,null,{"$f":"M40","v":694.25676949137596},null,null,{"$f":"M24*M38*M36/M27","v":694.25676949137596}]
[{"$f":"IF(M40<2000,0,1)","v":0},"friction factor",null,{"$f":"64/D40","v":9.2184913150918882E-2},null,null,{"$f":"64/G40","v":9.2184913150918882E-2},null,null,{"$f":"64/J40","v":9.2184913150918882E-2},null,null,{"$f":"64/M40","v":9.2184913150918882E-2}]
[]
[null,"head loss","m",{"$f":"D41*(D31/D36)*(D38^2)/(2*D12)","v":0.57250229480406856},null,"ft",{"$f":"G41*(G31/G36)*(G38^2)/(2*32.174)","v":1.8783738026819394},null,"m",{"$f":"J41*(J31/J36)*(J38^2)/(2*J12)","v":0.57250229480406856},null,"ft",{"$f":"M41*(M31/M36)*(M38^2)/(2*32.174)","v":1.8783738026819394}]
[null,null,"kg/m^2",{"$f":"D43*D24","v":541.07724468620859},null,null,null,null,"kg/m^2",{"$f":"J43*J24","v":541.07724468620859}]
[null,null,"Pa",{"$f":"D43*D24*D12","v":5306.3445386376479},null,null,null,null,"Pa",{"$f":"J43*J24*J12","v":5306.3445386376479}]
[null,null,"bar",{"$f":"D45/100000","v":5.306344538637648E-2},null,"psi",{"$f":"G43*G24/144","v":0.76962828440280473},null,"bar",{"$f":"J45/100000","v":5.306344538637648E-2},null,"psi",{"$f":"M43*M24/144","v":0.76962828440280473}]
[]
[{"$f":"'Input A1'!A258","v":0},"dP-reservoir via k*A"]
[null,"k","darcy",{"$f":"G49","v":0},null,"darcy",{"$f":"'Summary A1'!L165","v":0},null,"darcy",{"$f":"M49","v":0},null,"darcy",{"$f":"'Summary A1'!M165","v":0}]
[null,"Area","m^2",{"$f":"G50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!L166","v":0},null,"m^2",{"$f":"M50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!M166","v":0}]
[null,"k*A","darcy-m^2",{"$f":"D49*D50","v":0},null,"darcy-ft^2",{"$f":"G49*G50","v":0},null,"darcy-m^2",{"$f":"J49*J50","v":0},null,"darcy-ft^2",{"$f":"M49*M50","v":0}]
[null,null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*D52","v":1.0623150348929999E-11},null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*J52","v":1.0623150348929999E-11}]
[null,null,"m^4",{"$f":"D51*D52","v":0},null,"ft^4",{"$f":"G51*G52","v":0},null,"m^4",{"$f":"J51*J52","v":0},null,"ft^4",{"$f":"M51*M52","v":0}]
[null,"T used for properties","C",{"$f":"IF(A1=1,Geofluid!J107,'Summary A1'!L50)","v":175},null,"F",{"$f":"D54*1.8+32","v":347},null,"C",{"$f":"IF(A1=1,Geofluid!K107,'Summary A1'!M50)","v":175},null,"F",{"$f":"J54*1.8+32","v":347}]
[null,"rho","kg/m^3",{"$f":"(G55/2.20462)*35.31467","v":892.23189720853577},null,"lb/ft^3",{"$f":" -0.00000000017845*G54^4 + 0.00000020215*G54^3 - 0.00012456*G54^2 + 0.0072343*G54 + 62.329","v":55.700146291155548},null,"kg/m^3",{"$f":"(M55/2.20462)*35.31467","v":892.23189720853577},null,"lb/ft^3",{"$f":" -0.00000000017845*M54^4 + 0.00000020215*M54^3 - 0.00012456*M54^2 + 0.0072343*M54 + 62.329","v":55.700146291155548}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":100},null,"lb/h",{"$f":"'Summary A1'!L135","v":793663.2},null,"kg/s",{"$f":"'Summary A1'!M134","v":100},null,"lb/h",{"$f":"'Summary A1'!M135","v":793663.2}]
[null,null,"m^3/s",{"$f":"(D56/D55)","v":0.11207848577579785},null,"ft^3/s",{"$f":"(G56/G55)/3600","v":3.9580147392719947},null,"m^3/s",{"$f":"(J56/J55)","v":0.11207848577579785},null,"ft^3/s",{"$f":"(M56/M55)/3600","v":3.9580147392719947}]
[null,"viscosity","kg/m-s",{"$f":"G58*3.28083/2.20462","v":1.5435395807736864E-4},null,"lb/ft-s",{"$f":"0.115631*G54^-1.199532","v":1.037212604909515E-4},null,"kg/m-s",{"$f":"M58*3.28083/2.20462","v":1.5435395807736864E-4},null,"lb/ft-s",{"$f":"0.115631*M54^-1.199532","v":1.037212604909515E-4}]
[null,"distance between wells","m",{"$f":"D29","v":1000},null,"ft",{"$f":"D59*3.28083","v":3280.83},null,"m",{"$f":"J29","v":1000},null,"ft",{"$f":"J59*3.28083","v":3280.83}]
[]
[null,"dP,reservoir","kg/s^2-m",{"$f":"D57*D58*D59/D53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"G57*G58*G59/G53","v":{"$error":"#DIV/0!"}},null,"kg/s^2-m",{"$f":"J57*J58*J59/J53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"M57*M58*M59/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"kg/m^2",{"$f":"D61/D12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"G61/G12","v":{"$error":"#DIV/0!"}},null,"kg/m^2",{"$f":"J61/J12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"M61/M12","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"D62*D12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"G62/144","v":{"$error":"#DIV/0!"}},null,"bar",{"$f":"J62*J12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"M62/144","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input A1'!A254","v":0},"Inputted dP,reservoir",null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!L161","v":0.4},null,null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!M161","v":0.4}]
[null,"flow",null,null,null,"lb/h",{"$f":"G56","v":793663.2},null,null,null,null,"lb/h",{"$f":"M56","v":793663.2}]
[null,"dP","bar",{"$f":"G67/14.50377","v":21.88846624015687},null,"psi",{"$f":"G65*G66/1000","v":317.46528000000001},null,null,{"$f":"M67/14.50377","v":21.88846624015687},null,"psi",{"$f":"M65*M66/1000","v":317.46528000000001}]
[]
[]
[null,"Reservoir dP used","bar",{"$f":"IF($A1=0,IF($A65=0,D67,D63),IF($A65=0,D67,IF($A48=0,D63,D46)))","v":21.88846624015687},null,"psi",{"$f":"IF($A1=0,IF($A65=0,G67,G63),IF($A65=0,G67,IF($A48=0,G63,G46)))","v":317.46528000000001},null,"bar",{"$f":"IF($A1=0,IF($A65=0,J67,J63),IF($A65=0,J67,IF($A48=0,J63,J46)))","v":21.88846624015687},null,"psi",{"$f":"IF($A1=0,IF($A65=0,M67,M63),IF($A65=0,M67,IF($A48=0,M63,M46)))","v":317.46528000000001}]
[]
[null,"Injection well bottom hole (EGS)","bar",{"$f":"'GF Pumping A2 10-90s'!D126","v":171.67421576023958},null,"psi",{"$f":"'GF Pumping A2 10-90s'!G126","v":2489.9233403168901},null,"bar",{"$f":"'GF Pumping A2 10-90s'!J126","v":171.67421576023958},null,"psi",{"$f":"'GF Pumping A2 10-90s'!M126","v":2489.9233403168901}]
[{"$f":"'Input A1'!A319","v":1},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!D112,0)","v":29.184612820492799},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!G112,0)","v":423.28703999999999},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!J112,0)","v":29.184612820492799},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!M112,0)","v":423.28703999999999}]
[null,"Prod well bottomhole"]
[null,"P,production well bottomhole","bar",{"$f":"IF($A$1=1,D72-D70-D73,D17-D70)","v":120.53218027567246},null,"psia",{"$f":"IF($A$1=1,G72-G70-G73,G17-G70)","v":1748.17102031689},null,"bar",{"$f":"IF($A$1=1,J72-J70-J73,J17-J70)","v":120.53218027567246},null,"psia",{"$f":"IF($A$1=1,M72-M70-M73,M17-M70)","v":1748.17102031689}]
[]
[]
[]
[]
[]
[]
[]
["2010-09-16","Changed cell D9 to 11.6C - previously it used the value in Geofluid D46 (the ambient temperature used in plant design)"]

{"sheet":"Reservoir B1 10-90s","index":45,"n_rows":1045,"n_cols":39,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia","150< <600F",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb","125< <325F",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R","125< <325F",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,0.1,null,0.9,null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!L50","v":175},null,{"$f":"'Summary A1'!M50","v":175},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":345.57407700246404},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":317.13086032351958},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.4975500981445799}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":347},null,{"$f":"H17*1.8+32","v":347}]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!L56","v":0.79217944307553501},null,{"$f":"'Summary A1'!M56","v":0.79217944307553501}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":1.4259229975359631},null,{"$f":"H19*1.8","v":1.4259229975359631}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":59.332070312500001},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":59.332070312500001},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"'Summary A1'!L181","v":4.0000000000000001E-3},null,{"$f":"'Summary A1'!M181","v":4.0000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!L293","v":3411405.3572047288},null,{"$f":"'Summary A1'!M293","v":5096287.6260176413},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"F17-F19","v":174.20782055692447},null,{"$f":"H17-H19","v":174.20782055692447},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":1.1319840728900883},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":1.1319840728900883},null,null,null,null,null,null,null,null,null,null,"Cratio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"Geofluid!J83","v":0.51749869092391698},null,{"$f":"Geofluid!K83","v":0.36224908364674185}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!J52","v":18.654438640985017},null,{"$f":"Geofluid!K52","v":18.654438640985017}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!L290/F29","v":0.51302695273615839},null,{"$f":"'Summary A1'!M290/H29","v":0.35911886691531086}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":18.81703782841015},null,{"$f":"F29","v":18.81703782841015}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":32932.505059482981},null,{"$f":"H27*H26*H23/1000","v":34438.435283501254}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2 10-90s'!G308","v":0.85961788542357431},null,{"$f":"'GF Pumping A2 10-90s'!M308","v":0.87091538178537742}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":2932.5050594829818},null,{"$f":"H31*H23/1000","v":4438.4352835012487}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":30000},null,{"$f":"H30-H32","v":30000.000000000007}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F34","v":10}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!L179","v":24.55},null,{"$f":"'Summary A1'!M179","v":24.55}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":150.44999999999999},null,{"$f":"H17-H35","v":150.44999999999999}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F33","v":15000},null,{"$f":"0.5*H33","v":15000.000000000004}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!T82*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":9},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":8}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F41","v":10}]
[null,null,null,"T/To,design",null,{"$f":"F43/F44","v":1.5802396486110406},null,{"$f":"H43/H44","v":1.5802396486110406}]
[null,null,null,"T","K",{"$f":"F24+273","v":447.2078205569245},null,{"$f":"H24+273","v":447.2078205569245}]
[null,null,null,"To","K",{"$f":"F41+273","v":283},null,{"$f":"H41+273","v":283}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F44/F43","v":0.36718459071764531},null,{"$f":"1-H44/H43","v":0.36718459071764531}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P90"]
[null,null,null,"dT,max (decline)","C",{"$f":"F43*(1-F44/(F43-F46*(F43-F44)))","v":24.525692921343701},null,{"$f":"H43*(1-H44/(H43-H46*(H43-H44)))","v":24.525692921343701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!Y46","v":30},null,{"$f":"'Input A1'!Z46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$40-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$40-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.89185687481449638},null,{"$f":"L1035/M1035","v":0.88691173017874725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$40-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$40-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$40-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$40-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":12.608480703743428},null,{"$f":"O1035","v":12.608480703743428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$40-1,MAX(AL$554:AL$914)=0),1000,MAX(AL554:AL914))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AE55>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[]
[null,null,"P10"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":164.90662974087061},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.51749869092391698},null,null,null,null,{"$f":"F48","v":30}]
[null,null,null,"Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y544)","v":20.1169618720456},null,{"$f":"MIN(AA63:AA544)","v":20.1169618720456}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":175},{"$f":"V63*T63/3.413","v":9.6536475766302789},{"$f":"IF(D63*F$23/1000000-F$32/1000<0,0,D63*F$23/1000000-F$32/1000)","v":29.999999999999996},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},null,{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":29.999999999999996},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":30},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38/12)","v":8.2850041425020712E-2},null,{"$f":"C63*1.8+32-F$20","v":345.57407700246404},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":317.13086032351958},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.4975500981445799},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":63.667599081681857},{"$f":"(1-($F$34+273)/(C63+273))/(1-($F$34+273)/($F$17+273))","v":1},{"$f":"( -12.447*U63^2 + 25.389*U63 - 11.942)*V$59","v":0.51749869092391698},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":29.999999999999996},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":29.999999999999996},null,null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0},{"$f":"IF($AD63=8,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":174.94166666666666},{"$f":"V64*T64/3.413","v":9.6463915492902093},{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":29.975246749460066},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":29.806715247927297},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":29.83132932688622},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":345.46907700246402},317.02063181686719,0.49741392592938721,63.626818404777737,{"$f":"(1-($F$34+273)/(C64+273))/(1-($F$34+273)/($F$17+273))","v":0.99977664389697207},{"$f":"( -12.447*U64^2 + 25.389*U64 - 11.942)*V$59","v":0.51744115426735349},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":29.975246749460066},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":29.975246749460066},null,null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},0,{"$f":"IF($AD64=8,$AE64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":174.88335277777779},{"$f":"V65*T65/3.413","v":9.639128808851094},{"$f":"IF(B65>=F$48,E64,IF(D65*F$23/1000000-F$32/1000<0,0,D65*F$23/1000000-F$32/1000))","v":29.950470597818079},{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},{"$f":"I65/(1+$F$38)^B65","v":0},{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":29.614632956294926},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":29.663606980304728},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,345.36411200246408,316.91044554474286,0.49727778729777944,63.586062834773344,0.99955330409426502,0.51738297919300713,null,{"$f":"IF(X64>0,X64,IF(J65=0,0,B65))","v":0},{"$f":"IF(X64>0,Y64,E65)","v":29.950470597818079},null,29.950470597818079,null,null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,174.82505832685186,9.6318593771126988,29.925671619441882,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,29.423745914118939,29.496827628426367,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,345.2591819907974,316.80030148558649,0.49714168223929095,63.545332355446106,0.99932998060250533,0.51732416584438934,null,0,29.925671619441882,null,29.925671619441882,null,null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.76678330740958,9.6245832758448362,29.900849888597133,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,29.234046951852044,29.330985969399443,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,345.1542869558013,316.69019961785557,0.49700561074346589,63.504626950585987,0.99910667343231574,0.517264714365121,null,0,29.900849888597133,null,29.900849888597133,null,null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.70852771297379,9.6173005267876253,29.876005479448185,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,29.045528941159116,29.166076731181125,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,345.04942688581684,316.58013992002554,0.49686957279985705,63.463946603996447,0.99888338259431575,0.51720462489893726,null,0,29.876005479448185,null,29.876005479448185,null,null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.65029153706948,9.610011151651273,29.851138466057353,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,28.858184794692242,29.002094671369907,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,344.94460176918909,316.47012237058925,0.49673356839802724,63.423291299493371,0.99866010809912142,0.51714389758968238,null,0,29.851138466057353,null,29.851138466057353,null,null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.5920747732238,9.6027151721161594,29.826248922385215,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,28.6720074658679,28.83903457703892,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,344.83981159426691,316.36014694805681,0.49659759752754812,63.382661020905289,0.99843684995734516,0.51708253258131098,null,0,29.826248922385215,null,29.826248922385215,null,null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.53387741496607,9.5954126098330335,29.801336922291238,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,28.486989948645594,28.67689126457023,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,344.73505634940295,316.25021363095618,0.49646166017800081,63.342055752073776,0.99821360817959726,0.5170205300178935,null,0,29.801336922291238,null,29.801336922291238,null,null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,174.47569945582777,9.5881034864227619,29.776402539532963,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,28.303125277306151,28.515659579490034,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,344.630336022954,316.14032239783285,0.49632575633897552,63.301475476853341,0.99799038277648322,0.51695789004360149,null,0,29.776402539532963,null,29.776402539532963,null,null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.41754088934249,9.5807878234766655,29.751445847767148,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,28.120406526233079,28.355334396304833,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,344.52565060328055,316.03047322724973,0.49618988600007202,63.260920179110997,0.99776717375860524,0.51689461280272797,null,0,29.751445847767148,null,29.751445847767148,null,null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.35940170904604,9.5734656425562292,29.726466920548749,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,27.938826809692916,28.195910618338463,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,344.42100007874694,315.92066609778703,0.49605404915089918,63.220389842726462,0.9975439811365634,0.516830698439668,null,0,29.726466920548749,null,29.726466920548749,null,null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,174.30128190847637,9.5661369651934116,29.701465831332012,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,27.758379281618701,28.037383177570092,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,344.31638443772152,315.8109009880427,0.49591824578107496,63.179884451592471,0.99732080492095321,0.51676614709893121,null,0,29.701465831332012,null,29.701465831332012,null,null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.24318148117354,9.558801812890529,29.676442653470044,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,27.579057135393082,27.879747034473102,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,344.21180366857641,315.70117787663168,0.49578247588022656,63.139403989614152,0.9970976451223672,0.5167009589251389,null,0,29.676442653470044,null,29.676442653470044,null,null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,174.18510042067982,9.5514602071202699,29.651397460214898,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,27.400853603633035,27.722997177854882,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,344.10725775968774,315.59149674218679,0.4956467394379907,63.098948440709535,0.99687450175139458,0.51663513406301875,null,0,29.651397460214898,null,29.651397460214898,null,null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,174.12703872053959,9.5441121693258495,29.626330324718065,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,27.223761957976006,27.567128624697542,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,344.00274669943531,315.48185756335806,0.49551103644401279,63.058517788809553,0.99665137481862087,0.51656867265741158,null,0,29.626330324718065,null,29.626330324718065,null,null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,174.06899637429942,9.5367577209208374,29.601241320029924,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,27.047775508866188,27.412136419999474,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,343.89827047620298,315.37226031881249,0.49537536688794764,63.018112017857192,0.99642826433462883,0.51650157485326675,null,0,29.601241320029924,null,29.601241320029924,null,null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,174.010973375508,9.5293968832894986,29.576130519100861,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,26.872887605343411,27.258015636617873,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,343.79382907837845,315.262704987235,0.49523973075945932,62.977731111808765,0.99620517030999667,0.51643384079564925,null,0,29.576130519100861,null,29.576130519100861,null,null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.95296971771617,9.5220296777863709,29.550997994779859,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,26.699091634830769,27.104761375112059,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,343.68942249435315,315.15319154732731,0.49510412804822085,62.937375054632696,0.99598209275530092,0.51636547062972438,null,0,29.550997994779859,null,29.550997994779859,null,null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.89498539447695,9.5146561257368134,29.52584381981637,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,26.52638102292633,26.952368763587774,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,343.58505071252256,315.04371997780879,0.49496855874391427,62.897043830310537,0.99575903168111324,0.51629646450077715,null,0,29.52584381981637,null,29.52584381981637,null,null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.83702039934545,9.50727624843657,29.500668066858811,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,26.354749233192813,26.800832957542269,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,343.48071372128584,314.93429025741568,0.49483302283623093,62.85673742283592,0.99553598709800217,0.51622682255419605,null,0,29.500668066858811,null,29.500668066858811,null,null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.77907472587901,9.4998900671521014,29.475470808455686,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,26.184189766950723,26.650149139710312,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,343.37641150904625,314.82490236490185,0.49469752031487119,62.816455816215552,0.99531295901653383,0.51615654493548102,null,0,29.475470808455686,null,29.475470808455686,null,null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.72114836763706,9.4924976031205066,29.45025211705536,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,26.01469616307131,26.500312519911059,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,343.27214406421075,314.71555627903808,0.4945620511695446,62.776198994468331,0.99508994744726931,0.51608563179024425,null,0,29.45025211705536,null,29.45025211705536,null,null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.66324131818118,9.485098877549559,29.425012065006147,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,25.846261997770849,26.351318334895762,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,343.16791137519016,314.60625197861248,0.49442661538996951,62.735966941626032,0.99486695240076817,0.51601408326420528,null,0,29.425012065006147,null,29.425012065006147,null,null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.60535357107511,9.4776939116177701,29.399750724556522,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,25.67888088440608,26.203161848196348,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,343.06371343039928,314.49698944243039,0.49429121296587347,62.695759641732934,0.99464397388758474,0.51594189950319502,null,0,29.399750724556522,null,29.399750724556522,null,null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.54748511988475,9.4702827264742773,29.374468167854776,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,25.512546473270206,26.055838349974859,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,342.9595502182566,314.38776864931395,0.49415584388699269,62.655577078845681,0.99442101191827126,0.51586908065315007,null,0,29.374468167854776,null,29.374468167854776,null,null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.48963595817813,9.4628653432390912,29.349164466949819,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,25.347252451390922,25.909343156873717,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,342.85542172718465,314.27858957810281,0.49402050814307313,62.615419237033507,0.99419806650337628,0.5157956268601217,null,0,29.349164466949819,null,29.349164466949819,null,null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.43180607952542,9.4554417830030086,29.323839693790912,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,25.182992542328517,25.763671611866858,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,342.75132794560977,314.16945220765359,0.49388520572386935,62.575286100378236,0.99397513765344447,0.51572153827026923,null,0,29.323839693790912,null,29.323839693790912,null,null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,173.37399547749891,9.4480120668275855,29.298493920227568,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,25.019760505975178,25.618819084111657,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,342.64726886196206,314.06035651683987,0.49374993661914451,62.53517765297417,0.99375222537901742,0.5156468150298591,null,0,29.298493920227568,null,29.298493920227568,null,null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,173.31620414567308,9.4405762157452546,29.273127218009929,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,24.857550138355727,25.474780968801749,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,342.54324446467558,313.9513024845524,0.49361470081867137,62.495093878928003,0.99352932969063323,0.51557145728526821,null,0,29.273127218009929,null,29.273127218009929,null,null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,173.25843207762452,9.4331342507593199,29.247739658788777,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,24.69635527142901,25.331552687020615,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,342.43925474218815,313.84229008969874,0.49347949831223109,62.455034762358878,0.99330645059882716,0.51549546518298295,null,0,29.247739658788777,null,29.247739658788777,null,null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,173.20067926693199,9.4256861928440401,29.222331314115824,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,24.536169772890599,25.18912968559605,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,342.33529968294164,313.73331931120384,0.49334432908961429,62.415000287398556,0.99308358811412967,0.51541883886959983,null,0,29.222331314115824,null,29.222331314115824,null,null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,173.14294570717635,9.4182320629445933,29.19690225544355,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,24.376987545976064,25.047507436955389,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,342.23137927538147,313.62439012800928,0.49320919314061989,62.374990438191134,0.99286074224706977,0.51534157849182483,null,0,29.19690225544355,null,29.19690225544355,null,null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,173.08523139194062,9.4107718819770767,29.171452554125242,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,24.218802529265449,24.906681438981597,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,342.12749350795718,313.51550251907389,0.4930740904550564,62.335005198893128,0.99263791300817106,0.51526368419646962,null,0,29.171452554125242,null,29.171452554125242,null,null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,173.02753631480999,9.4033056708285763,29.145982281415233,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,24.061608696488907,24.766647214870147,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,342.02364236912206,313.40665646337311,0.49293902102274051,62.295044553673449,0.99241510040795533,0.51518515613045546,null,0,29.145982281415233,null,29.145982281415233,null,null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.96986046937172,9.3958334503572782,29.120491508469225,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,23.90540005633337,24.627400312986687,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,341.91982584733313,313.29785193989932,0.49280398483349824,62.255108486713226,0.99219230445693962,0.51510599444081739,null,0,29.120491508469225,null,29.120491508469225,null,null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.91220384921527,9.3883552413923432,29.094980306343952,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,23.750170652249711,24.488936306725552,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,341.81604393105152,313.18908892766228,0.49266898187716474,62.215196982206265,0.99196952516563852,0.5150261992746934,null,0,29.094980306343952,null,29.094980306343952,null,null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.8545664479322,9.3808710647340838,29.0694487459977,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,23.595914562261537,24.351250794369026,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,341.71229660874201,313.08036740568815,0.492534012143583,62.175310024358822,0.9917467625445624,0.51494577077933279,null,0,29.0694487459977,null,29.0694487459977,null,null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.79694825911622,9.3733809411538438,29.043896898289944,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,23.442625898774281,24.214339398947402,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,341.60858386887327,312.97168735301995,0.49239907562260593,62.135447597388918,0.99152401660421929,0.51486470910209425,null,0,29.043896898289944,null,29.043896898289944,null,null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.73934927636319,9.3658848913941579,29.018324833981879,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,23.290298808385977,24.078197768099862,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,341.5049056999178,312.86304874871769,0.49226417230409464,62.095609685527421,0.99130128735511303,0.51478301439044405,null,0,29.018324833981879,null,29.018324833981879,null,null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.68176949327108,9.3583829361687378,28.992732623736369,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,23.138927471698562,23.942821573936126,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,341.40126209035196,312.75445157185817,0.492129302177919,62.055796273017478,0.99107857480774386,0.51470068679195768,null,0,28.992732623736369,null,28.992732623736369,null,null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.62420890344001,9.3508750961624205,28.967120338117784,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,22.988506103129996,23.808206512898828,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,341.29765302865604,312.645895801535,0.49199446523395812,62.016007344114371,0.99085587897260941,0.51461772645431658,null,0,28.967120338117784,null,28.967120338117784,null,null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,172.56666750047219,9.3433613920313405,28.941488047592564,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,22.839028950727982,23.674348305626737,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,341.19407850331402,312.53738141685835,0.49185966146209942,61.976242883085661,0.99063319986020248,0.51453413352531518,null,0,28.941488047592564,null,28.941488047592564,null,null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,172.50914527797204,9.3358418444027595,28.915835822528667,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,22.69049029598375,23.541242696818735,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,341.09053850281373,312.42890839695519,0.49172489085223942,61.936502874211101,0.99041053748101415,0.51444990815284974,null,0,28.915835822528667,null,28.915835822528667,null,null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,172.45164222954605,9.3283164738754358,28.890163733196804,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,22.542884453648149,23.408885455098488,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,340.98703301564694,312.32047672096945,0.49159015339428286,61.896787301783206,0.9901878918455308,0.51436505048493275,null,0,28.890163733196804,null,28.890163733196804,null,null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,172.39415834880288,9.3207853010192174,28.864471849769068,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,22.396205771546725,23.277272372879992,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,340.88356203030924,312.21208636806148,0.49145544907814404,61.857096150106031,0.98996526296423593,0.51427956066967839,null,0,28.864471849769068,null,28.864471849769068,null,null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,172.33669362935328,9.3132483463754099,28.838760242320173,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,22.250448630397713,23.146399266233775,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,340.78012553529993,312.1037373174085,0.49132077789374501,61.817429403496561,0.98974265084760948,0.51419343885531033,null,0,28.838760242320173,null,28.838760242320173,null,null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,172.27924806481016,9.3057056304566519,28.813028980827049,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,22.105607443629733,23.01626197475391,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,340.67672351912233,311.99542954820419,0.49118613983101739,61.777787046283322,0.98952005550612832,0.51410668519016367,null,0,28.813028980827049,null,28.813028980827049,null,null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,172.22182164878856,9.2981571737469437,28.787278135168926,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,21.961676657200776,22.88685636142575,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,340.57335597028344,311.8871630396589,0.491051534879901,61.738169062807401,0.98929747695026471,0.51401929982267702,null,0,28.787278135168926,null,28.787278135168926,null,null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,172.16441437490565,9.2906029967017698,28.761507775127743,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,21.818650749418389,22.758178312494412,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,340.47002287729418,311.77893777099985,0.4909169630303441,61.698575437422363,0.98907491519048818,0.51393128290139767,null,0,28.761507775127743,null,28.761507775127743,null,null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,172.10702623678068,9.2830431197480117,28.735717970387881,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,21.676524230760247,22.630223737334013,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,340.36672422866928,311.67075372147042,0.4907824242723044,61.659006154493198,0.98885237023726613,0.51384263457498436,null,0,28.735717970387881,null,28.735717970387881,null,null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,172.0496572280351,9.2754775632840634,28.709908790536538,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,21.535291643696183,22.50298856831763,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,340.26346001292723,311.5626108703309,0.49064791859574747,61.619461198397687,0.98862984210106009,0.5137533549922001,null,0,28.709908790536538,null,28.709908790536538,null,null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.99230734229243,9.2679063476797818,28.684080305063539,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,21.394947562510641,22.376468760687967,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,340.16023021859041,311.45450919685788,0.49051344599064778,61.579940553525518,0.98840733079232956,0.51366344430191502,null,0,28.684080305063539,null,28.684080305063539,null,null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.93497657317835,9.2603294932766165,28.658232583361819,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,21.255486593126609,22.250660292428808,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,340.05703483418506,311.34644868034474,0.49037900644698845,61.540444204278629,0.98818483632153087,0.51357290265310929,null,0,28.658232583361819,null,28.658232583361819,null,null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.87766491432063,9.2527470203875684,28.632365694727259,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,21.116903372929954,22.12555916413714,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,339.95387384824119,311.23842930010107,0.4902445999547615,61.500972135070725,0.98796235869911564,0.51348173019487264,null,0,28.632365694727259,null,28.632365694727259,null,null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.82037235934919,9.2451589492971387,28.606479708358517,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,20.979192570594648,22.001161398896013,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,339.85074724929257,311.13045103545312,0.49011022650396657,61.461524330328189,0.98773989793553307,0.51338992707639286,null,0,28.606479708358517,null,28.606479708358517,null,null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,171.76309890189609,9.2375653002615348,28.580574693357729,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,20.84234888590959,21.877463042148126,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,339.74765502587701,311.02251386574369,0.48997588608461323,61.422100774488939,0.98751745404122881,0.51329749344697406,null,0,28.580574693357729,null,28.580574693357729,null,null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,171.70584453559547,9.2299660935086241,28.55465071873034,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,20.7063670496056,21.754460161570091,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,339.6445971665359,310.91461777033169,0.48984157868671835,61.382701452003346,0.98729502702664429,0.51320442945602562,null,0,28.55465071873034,null,28.55465071873034,null,null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,171.64860925408362,9.2223613492379162,28.528707853385075,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,20.571241823183492,21.632148846947455,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,339.54157365981456,310.80676272859262,0.48970730430030823,61.343326347333431,0.98707261690221881,0.51311073525306561,null,0,28.528707853385075,null,28.528707853385075,null,null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,171.59139305099893,9.2147510876205896,28.502746166133999,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,20.436967998743082,21.510525210050389,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,339.4385844942621,310.69894871991852,0.48957306291541697,61.303975444953863,0.98685022367838671,0.51301641098771222,null,0,28.502746166133999,null,28.502746166133999,null,null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,171.53419591998193,9.2071353287996427,28.476765725693042,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,20.30354039881335,21.389585384510049,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,339.33562965843151,310.5911757237177,0.48943885452208785,61.26464872935091,0.98662784736557962,0.51292145680969958,null,0,28.476765725693042,null,28.476765725693042,null,null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,171.47701785467527,9.1995140928897108,28.45076660068138,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,20.170953876182786,21.269325525695713,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,339.23270914087954,310.48344371941477,0.4893046791103724,61.225346185022858,0.98640548797422622,0.51282587286886172,null,0,28.45076660068138,null,28.45076660068138,null,null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,171.41985884872372,9.1918873999773094,28.424748859622259,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,20.039203313731516,21.149741810592541,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,339.12982293016677,310.37575268645048,0.48917053667033022,61.186067796480074,0.98618314551475084,0.51272965931514436,null,0,28.424748859622259,null,28.424748859622259,null,null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,171.36271889577415,9.184255270120774,28.398712570942791,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,19.908283624263671,21.030830437680027,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,339.02697101485751,310.26810260428243,0.48903642719203005,61.14681354824512,0.98596081999757479,0.51263281629859858,null,0,28.398712570942791,null,28.398712570942791,null,null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,171.30559798947556,9.1766177233502386,28.372657802973883,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,0,19.778189750340651,20.912587626811188,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,338.92415338352004,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":310.16049345238406},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.48890235066554871},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":61.107583424852237},0.98573851143311553,0.51253534396938227,null,0,28.372657802973883,null,28.372657802973883,null,null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD127=7,$AE127,0)","v":0},0]
[null,5.4166666666666643,171.24849612347907,9.1689747796676659,28.346584623950342,0,0,{"$f":"IF(ROUND(F$48-B128,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,19.648916664115418,20.795009619092347,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":338.82137002472638},310.05292521024523,0.48876830708097146,61.068377410847802,{"$f":"(1-($F$34+273)/(C128+273))/(1-($F$34+273)/($F$17+273))","v":0.98551621983178728},{"$f":"( -12.447*U128^2 + 25.389*U128 - 11.942)*V$59","v":0.51243724247775613},null,0,28.346584623950342,null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":28.346584623950342},null,null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},0,{"$f":"IF($AD128=8,$AE128,0)","v":0}]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":171.19141329143793},{"$f":"V129*T129/3.413","v":9.1613264590470731},{"$f":"IF(B129>=F$48,E128,IF(D129*F$23/1000000-F$32/1000<0,0,D129*F$23/1000000-F$32/1000))","v":28.320493102011632},{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},{"$f":"I129/(1+$F$38)^B129","v":0},{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":19.520459367168105},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":20.678092676763686},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,338.71862092705231,309.94539785737209,0.48863429642839235,61.029195490789988,0.98529394520400104,0.51233851197409774,null,{"$f":"IF(X128>0,X128,IF(J129=0,0,B129))","v":0},{"$f":"IF(X128>0,Y128,E129)","v":28.320493102011632},null,28.320493102011632,null,null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,171.13434948700746,9.1536727814342029,28.294383305200771,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,19.392812890341158,20.561833083080391,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,338.61590607907749,309.83791137328677,0.48850031869791316,60.990037649249075,0.98507168756016417,0.51223915260887831,null,0,28.294383305200771,null,28.294383305200771,null,null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,171.07730470384513,9.1460137667468828,28.268255301465537,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,19.265972293576951,20.446227142194509,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,338.5132254693853,309.73046573752794,0.48836637387964471,60.950903870807139,0.98484944691067999,0.51213916453268415,null,0,28.268255301465537,null,28.268255301465537,null,null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,171.02027893561052,9.1383494348749288,28.242109158658156,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,19.139932665755225,20.331271179037472,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,338.41057908656296,309.62306092965025,0.4882324619637059,60.911794140058248,0.98462722326594954,0.51203854789620717,null,0,28.242109158658156,null,28.242109158658156,null,null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,170.96327217596533,9.1306798056801117,28.215944944535185,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,19.014689124531458,20.216961539203236,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,338.30796691920165,309.51569692922465,0.48809858294022407,60.872708441608381,0.98440501663636926,0.51193730285024308,null,0,28.215944944535185,null,28.215944944535185,null,null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,170.90628441857334,9.1230048989962302,28.189762726757746,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,18.890236816176365,20.103294588832139,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,338.20538895589607,309.40837371583814,0.487964736799335,60.833646760075311,0.98418282703233229,0.5118354295456935,null,0,28.189762726757746,null,28.189762726757746,null,null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,170.84931565710048,9.1153247346292208,28.163562572891916,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,18.766570915416299,19.990266714495377,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,338.10284518524492,309.30109126909377,0.48783092353118268,60.794609080088605,0.98396065446422898,0.51173292813357107,null,0,28.163562572891916,null,28.163562572891916,null,null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,170.79236588521479,9.1076393323570262,28.137344550408276,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,18.643686625273958,19.87787432308011,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,338.00033559585069,309.19384956861091,0.48769714312591944,60.755595386289997,0.98373849894244569,0.51162979876498704,null,0,28.137344550408276,null,28.137344550408276,null,null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,170.7354350965864,9.0999487119297555,28.111108726682456,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,18.521579176910556,19.766113841675274,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,337.89786017631957,309.08664859402484,0.48756339557370615,60.7166056633327,0.98351636047736501,0.51152604159116444,null,0,28.111108726682456,null,28.111108726682456,null,null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,170.67852328488755,9.0922528930696682,28.084855168995077,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,18.400243829468444,19.654981717457975,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,337.79541891526162,308.97948832498696,0.48742968086471178,60.677639895881953,0.98329423907936653,0.51142165676343054,null,0,28.084855168995077,null,28.084855168995077,null,null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,170.62163044379258,9.0845518954712432,28.058583944531993,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,18.279675869914733,19.544474417580552,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,337.69301180129071,308.87236874116479,0.48729599898911352,60.6386980686149,0.98307213475882593,0.51131664443322,null,0,28.058583944531993,null,28.058583944531993,null,null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,170.56475656697799,9.0768457388010315,28.032295120383772,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,18.159870612885239,19.434588429058273,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,337.59063882302445,308.76528982224158,0.48716234993709701,60.599780166220114,0.98285004752611627,0.51121100475206949,null,0,28.032295120383772,null,28.032295120383772,null,null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,170.50790164812233,9.0691344426979246,28.00598876354664,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,18.040823400530218,19.325320258657655,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,337.48829996908421,308.65825154791696,0.48702873369885619,60.560886173398302,0.98262797739160601,0.51110473787162425,null,0,28.00598876354664,null,28.00598876354664,null,null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,170.45106568090628,9.0614180267731061,27.979664940922298,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,17.922529602360147,19.216666432785416,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,337.38599522809534,308.55125389790646,0.48689515026459312,60.522016074861966,0.98240592436566043,0.51099784394363712,null,0,27.979664940922298,null,27.979664940922298,null,null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,170.39424865901265,9.0536965106099014,27.953323719317396,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,17.80498461509212,19.108623497378051,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,337.28372458868682,308.44429685194126,0.48676159962451809,60.483169855335035,0.98218388845864202,0.51089032311996085,null,0,27.953323719317396,null,27.953323719317396,null,null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,170.33745057612632,9.0459699137641092,27.926965165444699,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,17.688183862498111,19.001188017792032,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,337.1814880394914,308.33738038976895,0.48662808176884981,60.444347499553572,0.98196186968090915,0.51078217555255978,null,0,27.926965165444699,null,27.926965165444699,null,null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,170.28067142593429,9.0382382557637637,27.900589345922246,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,17.572122795252763,18.894356578694616,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,337.07928556914578,308.23050449115271,0.48649459668781497,60.405548992265096,0.98173986804281643,0.51067340139350004,null,0,27.900589345922246,null,27.900589345922246,null,null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,170.22391120212563,9.0305015561092379,27.874196327273712,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,17.456796890782755,18.788125783955273,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,336.97711716629021,308.12366913587158,0.48636114437164862,60.366774318228778,0.98151788355471503,0.51056400079495168,null,0,27.874196327273712,null,27.874196327273712,null,null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,170.16716989839159,9.0227598342734705,27.847786175929187,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,17.34220165311719,18.682492256537738,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,336.87498281956891,308.01687430372078,0.48622772481059379,60.328023462215953,0.98129591622695356,0.51045397390919611,null,0,27.847786175929187,null,27.847786175929187,null,null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,170.11044750842547,9.0150131097016377,27.821358958224046,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,17.228332612737592,18.577452638392632,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,336.77288251762991,307.91011997451119,0.48609433799490215,60.289296409009097,0.98107396606987596,0.51034332088861389,null,0,27.821358958224046,null,27.821358958224046,null,null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,170.05374402592267,9.0072614018114816,27.794914740400081,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,17.115185326430101,18.473003590350729,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,336.67081624912487,307.80340612806953,0.48596098391483294,60.250593143402739,0.98085203309382374,0.51023204188569415,null,0,27.794914740400081,null,27.794914740400081,null,null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,169.99705944458071,8.9995047299932267,27.768453588605208,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,17.002755377137564,18.369141792016805,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,336.56878400270932,307.69673274423849,0.48582766256065385,60.21191365020303,0.98063011730913352,0.51012013705303172,null,0,27.768453588605208,null,27.768453588605208,null,null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,169.94039375809919,8.991743113609461,27.741975568893064,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,16.891038373812314,18.265863941664069,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,336.46678576704261,307.5900998028763,0.48569437392264075,60.17325791422752,0.98040821872613981,0.51000760654332045,null,0,27.741975568893064,null,27.741975568893064,null,null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,169.88374696017982,8.9839765719954752,27.715480747224159,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,16.78002995127072,18.163166756129229,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,336.36482153078771,307.48350728385714,0.48556111799107754,60.134625920305609,0.98018633735517247,0.50989445050936677,null,0,27.715480747224159,null,27.715480747224159,null,null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,169.82711904452643,8.9762051244590459,27.688969189465144,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,16.669725770047304,18.061046970708091,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,336.26289128261163,307.37695516707117,0.48542789475625631,60.096017653278466,0.97996447320655899,0.50978066910407704,null,0,27.688969189465144,null,27.688969189465144,null,null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,169.77051000484494,8.9684287902805657,27.662440961389265,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,16.560121516250387,17.959501339051791,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,336.16099501118492,307.27044343242386,0.48529470420847703,60.057433097998569,0.97974262629062248,0.50966626248046609,null,0,27.662440961389265,null,27.662440961389265,null,null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,169.71391983484332,8.9606475887129751,27.635896128676098,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,16.451212901418046,17.858526633063601,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,336.05913270518204,307.16397205983657,0.48516154633804803,60.018872239330079,0.97952079661768221,0.5095512307916491,null,0,27.635896128676098,null,27.635896128676098,null,null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,169.65734852823172,8.9528615389819155,27.609334756912098,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,16.342995662375305,17.758119642796292,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,335.95730435328113,307.05754102924647,0.4850284211352856,59.980335062148811,0.9792989841980555,0.50943557419084873,null,0,27.609334756912098,null,27.609334756912098,null,null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,169.60079607872231,8.9450706602857242,27.582756911590579,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,16.235465561091772,17.658277176350111,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,335.85550994416423,306.95115032060636,0.48489532859051404,59.941821551342201,0.97907718904205421,0.50931929283139321,null,0,27.582756911590579,null,27.582756911590579,null,null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,169.5442624800294,8.9372749717953859,27.556162658111539,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,16.128618384539909,17.558996059771289,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,335.75374946651698,306.84479991388474,0.48476226869406563,59.903331691809285,0.97885541115998798,0.50920238686671215,null,0,27.556162658111539,null,27.556162658111539,null,null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,169.48774772586941,8.9294744926546059,27.529552061781921,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,16.02244994455431,17.460273136951159,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,335.65202290902897,306.73848978906562,0.48462924143628111,59.864865468460266,0.978633650562163,0.50908485645034263,null,0,27.529552061781921,null,27.529552061781921,null,null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,169.4312518099608,8.9216692419798616,27.502925187815769,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,15.91695607769169,17.362105269525827,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,335.55033026039348,306.63221992614876,0.48449624680750852,59.826422866217428,0.97841190725888083,0.50896670173592262,null,0,27.502925187815769,null,27.502925187815769,null,null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,169.37477472602416,8.913859238860427,27.476282101334345,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,15.812132645091554,17.264489336776386,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,335.44867150930753,306.52599030514943,0.48436328479810448,59.788003870014165,0.97819018126044011,0.50884792287719882,null,0,27.476282101334345,null,27.476282101334345,null,null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,169.31831646778215,8.9060445023583004,27.449622867365846,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,15.707975532337384,17.16742223552972,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,335.3470466444719,306.41980090609854,0.48423035539843334,59.749608464795557,0.97796847257713626,0.50872852002801627,null,0,27.449622867365846,null,27.449622867365846,null,null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,169.26187702895956,8.8982250515084296,27.4229475508462,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,15.604480649319209,17.070900880059877,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,335.24545565459124,306.31365170904263,0.48409745859886771,59.711236635518105,0.97774678121926106,0.50860849334233116,null,0,27.4229475508462,null,27.4229475508462,null,null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,169.20545640328325,8.8904009053185007,27.396256216618323,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,15.50164393009597,16.974922201989934,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,335.14389852837388,306.2075426940437,0.48396459438978773,59.672888367149966,0.97752510719710262,0.50848784297419536,null,0,27.396256216618323,null,27.396256216618323,null,null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,169.14905458448217,8.8825720827692258,27.369548929433122,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,15.399461332759655,16.879483150194474,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,335.04237525453198,306.10147384117931,0.48383176276158185,59.634563644670578,0.97730345052094503,0.50836656907777455,null,0,27.369548929433122,null,27.369548929433122,null,null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,169.09267156628735,8.8747386028140944,27.342825753948627,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,15.297928839299068,16.784580690702604,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,334.94088582178125,305.99544513054252,0.48369896370464643,59.596262453070835,0.97708181120106907,0.50824467180733024,null,0,27.342825753948627,null,27.342825753948627,null,null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,169.03630734243194,8.8669004843796593,27.316086754730993,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,15.197042455465397,16.690211806601493,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,334.83943021884153,305.88945654224199,0.48356619720938548,59.557984777353397,0.97686018924775342,0.50812215131723226,null,0,27.316086754730993,null,27.316086754730993,null,null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,168.97996190665114,8.8590577463653073,27.289331996253679,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,15.096798210637438,16.596373497940458,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,334.7380084344361,305.7835080564015,0.48343346326621134,59.519730602531723,0.97663858467127107,0.50799900776195173,null,0,27.289331996253679,null,27.289331996253679,null,null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,168.92363525268226,8.8512104076435438,27.262561542898457,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,14.997192157688596,16.503062781635613,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,334.63662045729211,305.67759965316077,0.48330076186554377,59.481499913631467,0.97641699748189259,0.50787524129606432,null,0,27.262561542898457,null,27.262561542898457,null,null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,168.8673273742647,8.8433584870597848,27.235775458954674,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,14.898220372853597,16.410276691375028,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,334.53526627614053,305.57173131267456,0.48316809299781099,59.443292695688967,0.97619542768988465,0.50775085207424886,null,0,27.235775458954674,null,27.235775458954674,null,null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,168.81103826513996,8.8355020034326124,27.208973808620147,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,14.799878955596816,16.318012277524439,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,334.43394587971596,305.46590301511333,0.48303545665344855,59.405108933752587,0.97597387530551094,0.50762584025128887,null,0,27.208973808620147,null,27.208973808620147,null,null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,168.75476791905157,8.8276409755535621,27.182156656000419,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,14.702164028480409,16.226266607033473,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,334.33265925675687,305.3601147406626,0.4829028528229003,59.366948612881458,0.97575234033903102,0.50750020598207002,null,0,27.182156656000419,null,27.182156656000419,null,null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,168.69851632974522,8.8197754221873712,27.155324065109614,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,14.605071737034013,16.135036763342406,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,334.23140639600541,305.25436646952357,0.48277028149661766,59.328811718146568,0.97553082280070103,0.50737394942158265,null,0,27.155324065109614,null,27.155324065109614,null,null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,168.64228349096865,8.8119053620718919,27.128476099870145,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,14.508598249624521,16.044319846289451,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,334.13018728620762,305.14865818191288,0.48263774266506015,59.290698234630213,0.97530932270077375,0.50724707072492004,null,0,27.128476099870145,null,27.128476099870145,null,null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,168.58606939647166,8.8040308139180539,27.101612824112575,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,14.412739757326642,15.954112972018571,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,334.02900191611303,305.04298985806213,0.48250523631869485,59.252608147425775,0.97508784004949822,0.50711957004727659,null,0,27.101612824112575,null,27.101612824112575,null,null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,168.52987404000618,8.7961517964100349,27.074734301576211,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,14.317492473794523,15.864413272887781,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,333.92785027447519,304.93736147821846,0.48237276244799693,59.214541441638033,0.97486637485712013,0.50699144754395276,null,0,27.074734301576211,null,27.074734301576211,null,null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,168.47369741532617,8.7882683282052341,27.047840595908998,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,14.222852635133702,15.775217897378006,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,333.82673235005115,304.83177302264426,0.48224032104344877,59.176498102383391,0.97464492713388096,0.50686270337035055,null,0,27.047840595908998,null,27.047840595908998,null,null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,168.41753951618773,8.7803804279342543,27.020931770667481,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,14.128816499773762,15.686524010002428,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,333.72564813160199,304.72622447161723,0.48210791209554155,59.138478114789052,0.97442349689001984,0.50673333768197704,null,0,27.020931770667481,null,27.020931770667481,null,null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,168.36140033634902,8.7724881142009412,26.994007889316919,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,14.035380348341771,15.598328791216341,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,333.62459760789227,304.62071580543045,0.4819755355947733,59.100481463994072,0.97420208413577136,0.50660335063443662,null,0,26.994007889316919,null,26.994007889316919,null,null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,168.30527986957026,8.7645914055825092,26.967069015231711,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,13.942540483536531,15.510629437327523,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,333.52358076769053,304.51524700439211,0.48184319153165062,59.062508135148306,0.97398068888136669,0.50647274238344508,null,0,26.967069015231711,null,26.967069015231711,null,null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,168.24917810961375,8.7566903206293887,26.940115211694909,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,13.850293230003034,15.423423160407106,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,333.42259759976878,304.4098180488254,0.48171087989668687,59.024558113413093,0.97375931113703385,0.50634151308481368,null,0,26.940115211694909,null,26.940115211694909,null,null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,168.1930950502439,8.7487848778654183,26.913146541898822,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,13.758634934208176,15.336707188200954,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,333.32164809290305,304.3044289190691,0.4815786006804042,58.986631383960969,0.97353795091299655,0.50620966289446023,null,0,26.913146541898822,null,26.913146541898822,null,null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,168.13703068522716,8.7408750957877945,26.886163068944896,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,13.667561964316722,15.250478764041524,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,333.22073223587296,304.1990795954772,0.48144635387333173,58.948727931976038,0.97331660821947608,0.50607719196840206,null,0,26.886163068944896,null,26.886163068944896,null,null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,168.08098500833208,8.7329609928670848,26.859164855843719,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,13.577070710068028,15.164735146760247,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,333.11985001746177,304.09377005841844,0.4813141394660066,58.91084774265309,0.97309528306668869,0.50594410046276217,null,0,26.859164855843719,null,26.859164855843719,null,null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,168.0249580133293,8.7250425875473407,26.832151965515425,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,13.487157582653625,15.07947361060037,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,333.01900142645678,303.98850028827712,0.48118195744897369,58.87299080119854,0.97287397546484866,0.50581038853376614,null,0,26.832151965515425,null,26.832151965515425,null,null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,167.96894969399153,8.7171198982459863,26.805124460789315,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,13.397819014595036,14.994691445130323,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,332.91818645164881,303.8832702654525,0.48104980781278567,58.835157092829803,0.9726526854241655,0.50567605633773938,null,0,26.805124460789315,null,26.805124460789315,null,null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,167.91296004409355,8.7091929433539743,26.778082404404387,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,13.309051459622742,14.910385955157533,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,332.81740508183242,303.77807997035904,0.48091769054800265,58.79734660277569,0.97243141295484559,0.50554110403111097,null,0,26.778082404404387,null,26.778082404404387,null,null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,167.85698905741219,8.7012617412356956,26.751025859009015,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,13.220851392555346,14.826554460642777,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,332.716657305806,303.67292938342609,0.48078560564519252,58.759559316275926,0.97221015806709177,0.50540553177041081,null,0,26.751025859009015,null,26.751025859009015,null,null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,167.8010367277264,8.6933263102291676,26.723954887161618,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,13.13321530917988,14.74319429661495,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,332.61594311237155,303.56781848509826,0.48065355309493091,58.721795218581491,0.97198892077110344,0.50526933971227583,null,0,26.723954887161618,null,26.723954887161618,null,null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,167.74510304881716,8.6853866686458936,26.696869551330153,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,13.046139726132179,14.660302813086373,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,332.51526249033492,303.46274725583521,0.48052153288780092,58.684054294954763,0.97176770107707544,0.50513252801343933,null,0,26.696869551330153,null,26.696869551330153,null,null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,167.68918801446756,8.6774428347709733,26.669769913892505,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,0,12.959621180778335,14.577877374968534,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,332.41461542850567,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":303.35771567611175},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.4803895450143934},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":58.646336530669117},0.97154649899520074,0.50499509683073851,null,0,26.669769913892505,null,26.669769913892505,null,null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD191=7,$AE191,0)","v":0},0]
[null,10.750000000000007,167.63329161846275,8.6694948268631151,26.642656037136533,0,0,{"$f":"IF(ROUND(F$48-B192,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,12.873656231096621,14.495915361988333,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":332.31400191569702},303.25272372641746,0.48025758946530689,58.608641911008959,{"$f":"(1-($F$34+273)/(C192+273))/(1-($F$34+273)/($F$17+273))","v":0.97132531453566751},{"$f":"( -12.447*U192^2 + 25.389*U192 - 11.942)*V$59","v":0.50485704632111361},null,0,26.642656037136533,null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":26.642656037136533},null,null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},0,{"$f":"IF($AD192=8,$AE192,0)","v":0}]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":167.57741385458993},{"$f":"V193*T193/3.413","v":8.6615426631546395},{"$f":"IF(B193>=F$48,E192,IF(D193*F$23/1000000-F$32/1000<0,0,D193*F$23/1000000-F$32/1000))","v":26.615527983260069},{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},{"$f":"I193/(1+$F$38)^B193","v":0},{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":12.788241455560017},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":14.414414168604765},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,332.21342194072594,303.14777138725691,0.48012566623114733,58.570970421269777,0.97110414770866049,0.50471837664160568,null,{"$f":"IF(X192>0,X192,IF(J193=0,0,B193))","v":0},{"$f":"IF(X192>0,Y192,E193)","v":26.615527983260069},null,26.615527983260069,null,null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,167.52155471663841,8.6535863618515663,26.588385814371232,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,12.703373453019543,14.333371203926117,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,332.1128754924132,303.04285863914993,0.47999377530252857,58.533322046758371,0.97088299852436089,0.50457908794935813,null,0,26.588385814371232,null,26.588385814371232,null,null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,167.46571419839952,8.6456259411336092,26.561229592488388,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,12.619048842588017,14.252783891627589,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,332.01236255958321,302.93798546263116,0.47986191667007178,58.49569677279257,0.97066186699294621,0.50443918040161717,null,0,26.561229592488388,null,26.561229592488388,null,null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,167.40989229366673,8.637661419154151,26.534059379540089,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,12.535264263524448,14.172649669869383,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,331.91188313106414,302.83315183825027,0.47973009032440556,58.458094584701456,0.97044075312459133,0.50429865415572661,null,0,26.534059379540089,null,26.534059379540089,null,null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,167.3540889962355,8.6296928140403448,26.506875237365403,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,12.452016375119248,14.092965991215294,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,331.81143719568797,302.72835774657176,0.47959829625616696,58.420515467824629,0.97021965692946632,0.5041575093691385,null,0,26.506875237365403,null,26.506875237365403,null,null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,167.29830429990344,8.6217201438930804,26.479677227713797,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,12.369301856579815,14.013730322551696,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,331.71102474229025,302.62360316817512,0.47946653445599946,58.382959407513397,0.96999857841773773,0.50401574619939893,null,0,26.479677227713797,null,26.479677227713797,null,null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,167.24253819847013,8.613743426787039,26.452465412245346,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,12.287117406916924,13.934940145007033,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,331.61064575971028,302.51888808365447,0.47933480491455455,58.34542638912967,0.96977751759956976,0.50387336480415934,null,0,26.452465412245346,null,26.452465412245346,null,null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,167.18679068573732,8.6057626807708196,26.425239852531121,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,12.205459744831787,13.856592953871747,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,331.51030023679124,302.4142124736195,0.47920310762249169,58.307916398046757,0.96955647448512206,0.50373036534117543,null,0,26.425239852531121,null,26.425239852531121,null,null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,167.13106175550874,8.5977779238667207,26.398000610052499,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,12.124325608603232,13.778686258518638,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,331.40998816237976,302.30957631869387,0.4790714425704769,58.27042941964865,0.96933544908455016,0.50358674796829828,null,0,26.398000610052499,null,26.398000610052499,null,null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,167.07535140159024,8.5897891740709973,26.370747746202003,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,12.043711755976204,13.701217582323705,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,331.30970952532647,302.20497959951683,0.47893980974918465,58.232965439330655,0.96911444140800684,0.50344251284348285,null,0,26.370747746202003,null,26.370747746202003,null,null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,167.01965961778973,8.5817964493537566,26.343481322282944,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,11.963614964050295,13.624184462587406,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,331.20946431448556,302.10042229674201,0.47880820914929639,58.195524442498851,0.96889345146564121,0.50329766012478439,null,0,26.343481322282944,null,26.343481322282944,null,null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,166.96398639791713,8.5737997676590663,26.316201399509819,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,11.884032029169251,13.547584450456377,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,331.10925251871487,301.99590439103793,0.47867664076150113,58.158106414570369,0.96867247926759892,0.50315218997036115,null,0,26.316201399509819,null,26.316201399509819,null,null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,166.90833173578449,8.5657991469049719,26.288908039008334,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,11.804959766810878,13.471415110845566,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,331.0090741268761,301.89142586308799,0.47854510457649529,58.120711340973401,0.9684515248240213,0.50300610253847322,null,0,26.288908039008334,null,26.288908039008334,null,null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,166.85269562520591,8.5577946049834228,26.261601301815194,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,11.726395011477456,13.395674022360849,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,330.90892912783471,301.78698669359051,0.47841360058498322,58.083339207147077,0.9682305881450467,0.50285939798747736,null,0,26.261601301815194,null,26.261601301815194,null,null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,166.79707805999752,8.5497861597603642,26.234281248878371,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,11.648334616586949,13.320358777222035,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,330.80881751045956,301.68258686325817,0.4782821287776759,58.045989998541472,0.96800966924080956,0.50271207647583138,null,0,26.234281248878371,null,26.234281248878371,null,null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,166.74147903397753,8.5417738290758454,26.206947941057507,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,11.570775454364876,13.245466981186331,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,330.70873926362361,301.57822635281866,0.47815068914529274,58.008663700617376,0.96778876812144077,0.50256413816209988,null,0,26.206947941057507,null,26.206947941057507,null,null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,166.68589854096621,8.5337576307439367,26.179601439123619,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,11.493714415736445,13.170996253472229,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,330.60869437620323,301.47390514301429,0.4780192816785595,57.971360298846946,0.96756788479706812,0.50241558320494284,null,0,26.179601439123619,null,26.179601439123619,null,null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,166.6303365747859,8.525737582552722,26.152241803759068,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,11.417148410219387,13.096944226683821,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,330.50868283707865,301.3696232146022,0.47788790636821016,57.934079778713027,0.96734701927781508,0.50226641176311859,null,0,26.152241803759068,null,26.152241803759068,null,null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,166.57479312926097,8.5177137022645173,26.124869095558317,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,11.341074365817725,13.023308546735539,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,330.4087046351338,301.26538054835407,0.47775656320498588,57.896822125709292,0.96712617157380154,0.50211662399549439,null,0,26.124869095558317,null,26.124869095558317,null,null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,166.5192681982179,8.5096860076156613,26.097483375027206,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,11.265489228915477,12.950086872777327,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,330.30875975925625,301.16117712505627,0.47762525217963497,57.859587325340442,0.96690534169514464,0.50196622006103053,null,0,26.097483375027206,null,26.097483375027206,null,null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,166.46376177548518,8.501654516316707,26.07008470258361,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,11.190389964171512,12.877276877120215,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,330.20884819833736,301.05701292551004,0.47749397328291382,57.822375363122006,0.96668452965195661,0.50181520011879099,null,0,26.07008470258361,null,26.07008470258361,null,null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,166.40827385489337,8.4936192460523365,26.042673138557149,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,11.115773554414588,12.804876245162335,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,330.10896994127211,300.95288793053066,0.47736272650558492,57.785186224580372,0.96646373545434705,0.50166356432793746,null,0,26.042673138557149,null,26.042673138557149,null,null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,166.35280443027509,8.4855802144815318,26.015248743189765,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,11.041637000539328,12.732882675315327,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,330.00912497695919,300.8488021209489,0.47723151183841966,57.748019895252895,0.96624295911242164,0.50151131284773609,null,0,26.015248743189765,null,26.015248743189765,null,null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,166.29735349546499,8.4775374392373948,25.987811576635124,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,10.967977321402243,12.661293878931186,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,329.909313294301,300.74475547760926,0.47710032927219564,57.710876360687479,0.96602220063628208,0.50135844583754918,null,0,25.987811576635124,null,25.987811576635124,null,null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,166.24192104429983,8.4694909379274019,25.960361698959463,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,10.894791553718965,12.590107580229494,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,329.80953488220376,300.64074798137153,0.47696917879769823,57.67375560644345,0.96580146003602707,0.50120496345684018,null,0,25.960361698959463,null,25.960361698959463,null,null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,166.1865070706184,8.4614407281332564,25.932899170141088,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,10.822076751961433,12.519321516225085,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,329.70978972957715,300.53677961310962,0.47683806040571991,57.636657618090481,0.96558073732175154,0.50105086586517378,null,0,25.932899170141088,null,25.932899170141088,null,null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,166.13111156826153,8.4533868274109256,25.905424050070536,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,10.749829988255941,12.448933436656102,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,329.61007782533483,300.43285035371196,0.47670697408706114,57.599582381208791,0.96536003250354696,0.50089615322221381,null,0,25.905424050070536,null,25.905424050070536,null,null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,166.07573453107213,8.4453292532908435,25.877936398551213,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,10.678048352281927,12.378941103912453,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,329.51039915839385,300.32896018408189,0.47657591983252862,57.562529881390304,0.96513934559150028,0.50074082568772371,null,0,25.877936398551213,null,25.877936398551213,null,null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,166.02037595289511,8.4372680232776904,25.850436275298684,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,10.606728951170759,12.309342292964693,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,329.41075371767522,300.22510908513692,0.47644489763293724,57.525500104236926,0.9649186765956953,0.5005848834215666,null,0,25.850436275298684,null,25.850436275298684,null,null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,165.96503582757748,8.4292031548505921,25.822923739941327,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,10.535868909405636,12.240134791293283,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,329.3111414921035,300.12129703780926,0.47631390747910868,57.488493035361842,0.96469802552621298,0.5004283265837044,null,0,25.822923739941327,null,25.822923739941327,null,null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,165.90971414896831,8.4211346654631232,25.795398852020366,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,10.46546536872177,12.171316398818256,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,329.21156247060702,300.0175240230455,0.47618294936187205,57.451508660388754,0.9644773923931298,0.50027115533420274,null,0,25.795398852020366,null,25.795398852020366,null,null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,165.85441091091866,8.4130625725431845,25.767861670989433,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,10.395515488006918,12.102884927829271,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,329.11201664211762,299.91379002180656,0.47605202327206381,57.414546964952024,0.96425677720651859,0.50011336983322097,null,0,25.767861670989433,null,25.767861670989433,null,null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,165.79912610728169,8.4049868934932626,25.740312256215468,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,10.326016443203033,12.034838202916083,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,329.01250399557108,299.81009501506799,0.47592112920052759,57.377607934696925,0.96403617997644908,0.49995497024102331,null,0,25.740312256215468,null,25.740312256215468,null,null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,165.74385973191261,8.3969076456902485,25.712750666978078,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,10.256965427207771,11.967174060899373,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,328.91302451990674,299.70643898381974,0.47579026713811418,57.340691555279506,0.96381560071298644,0.49979595671796773,null,0,25.712750666978078,null,25.712750666978078,null,null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,165.68861177866864,8.3888248464856119,25.685176962470173,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,10.188359649777093,11.899890350761982,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,328.8135782040676,299.60282190906605,0.47565943707568153,57.303797812366469,0.96359503942619318,0.49963632942451602,null,0,25.685176962470173,null,25.685176962470173,null,null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,165.63338224140909,8.3807385132053795,25.657591201797842,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,10.120196337428084,11.832984933580541,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,328.71416503700044,299.49924377182595,0.47552863900409509,57.266926691635462,0.96337449612612813,0.49947608852122749,null,0,25.657591201797842,null,25.657591201797842,null,null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,165.5781711139953,8.3726486631500645,25.629993443980162,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,10.052472733342265,11.766455682457465,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,328.6147850076556,299.39570455313213,0.47539787291422736,57.230078178774193,0.96315397082284548,0.49931523416876161,null,0,25.629993443980162,null,25.629993443980162,null,null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,165.52297839029063,8.3645553135948791,25.602383747949869,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,9.9851860972697857,11.700300482453347,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,328.5154381049872,299.29220423403223,0.47526713879695787,57.19325225948171,0.96293346352639719,0.49915376652787719,null,0,25.602383747949869,null,25.602383747949869,null,null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,165.46780406416053,8.3564584817895362,25.574762172552738,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,9.9183337054336214,11.634517230519714,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,328.41612431795301,299.18874279558804,0.47513643664317368,57.156448919467465,0.96271297424683011,0.49899168575942759,null,0,25.574762172552738,null,25.574762172552738,null,null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,165.41264812947247,8.3483581849585065,25.547128776548416,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,9.8519128504348803,11.569103835432193,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,328.31684363551449,299.08532021887572,0.47500576644376885,57.119668144451623,0.96249250299418876,0.49882899202437109,null,0,25.547128776548416,null,25.547128776548416,null,null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,165.35751058009598,8.3402544403008729,25.519483618609943,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,9.7859208411580969,11.504058217724006,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,328.2175960466368,298.98193648498568,0.47487512818964434,57.082909920165065,0.96227204977851311,0.49866568548376067,null,0,25.519483618609943,null,25.519483618609943,null,null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,165.30239140990261,8.3321472649904607,25.491826757324205,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,9.7203550026774117,11.439378309619885,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,328.11838154028874,298.8785915750226,0.47474452187170885,57.046174232349102,0.96205161460983968,0.49850176629875304,null,0,25.491826757324205,null,25.491826757324205,null,null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,165.24729061276599,8.3240366761757354,25.464158251191567,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,9.6552126761629555,11.375062054970323,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,328.01920010544285,298.77528547010553,0.47461394748087765,57.009461066755932,0.96183119749820178,0.49833723463059604,null,0,25.464158251191567,null,25.464158251191567,null,null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,165.19220818256176,8.3159226909799884,25.436478158626514,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,9.5904912187881326,11.311107409186226,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,327.9200517310752,298.67201815136775,0.47448340500807334,56.972770409148353,0.96161079845362896,0.49817209064064133,null,0,25.436478158626514,null,25.436478158626514,null,null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,165.13714411316758,8.3078053265012741,25.408786537957447,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,9.5261880036370705,11.247512339173902,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,327.82093640616569,298.56878959995657,0.47435289444422574,56.936102245299452,0.96139041748614618,0.49800633449034087,null,0,25.408786537957447,null,25.408786537957447,null,null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,165.08209839846319,8.2996845998123963,25.381083447426612,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,9.4623004196126477,11.184274823270435,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,327.72185411969781,298.46559979703386,0.47422241578027174,56.899456560993286,0.96117005460577576,0.49783996634123934,null,0,25.381083447426612,null,25.381083447426612,null,null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,165.02707103233038,8.2915605279610212,25.353368945190514,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,9.3988258713452009,11.121392851179417,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,327.62280486065873,298.36244872377546,0.47409196900715517,56.862833342024317,0.96094970982253647,0.49767298635498347,null,0,25.353368945190514,null,25.353368945190514,null,null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,164.97206200865296,8.2834331279696798,25.325643089319907,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,9.3357617791015706,11.058864423907041,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,327.52378861803936,298.25933636137154,0.47396155411582724,56.826232574197661,0.96072938314644274,0.49750539469331839,null,0,25.325643089319907,null,25.325643089319907,null,null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,164.91707132131674,8.2753024168357268,25.297905937799658,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,9.273105578694615,10.996687553698562,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,327.42480538083419,298.15626269102643,0.47383117109724576,56.789654243329096,0.96050907458750512,0.49733719151808403,null,0,25.297905937799658,null,25.297905937799658,null,null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,164.86209896420965,8.2671684115315038,25.270157548529301,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,9.2108547213934351,10.934860263975084,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,327.32585513804139,298.05322769395843,0.47370081994237606,56.753098335244658,0.96028878415573216,0.49716837699122574,null,0,25.270157548529301,null,25.270157548529301,null,null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,164.80714493122159,8.2590311290041978,25.242397979322561,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,9.1490066738337763,10.873380589270758,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,327.22693787866291,297.95023135140036,0.47357050064219058,56.716564835781185,0.96006851186112674,0.49699895127478022,null,0,25.242397979322561,null,25.242397979322561,null,null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,164.75220921624452,8.2508905861759185,25.214627287907611,0,0,1,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,9.0875589179291278,10.812246575170267,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,327.1280535917042,297.84727364459866,0.47344021318766832,56.680053730785829,0.95984825771368909,0.49682891453088224,null,0,25.214627287907611,null,25.214627287907611,null,null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,164.69729181317246,8.2427467999438893,25.186845531927737,0,0,1,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,9.0265089507825014,10.75145627824673,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,327.02920226617448,297.74435455481438,0.4733099575697956,56.643565006116631,0.95962802172341577,0.49665826692176973,null,0,25.186845531927737,null,25.186845531927737,null,null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,164.64239271590139,8.2345997871801622,25.159052768940345,0,0,1,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,8.9658542845980715,10.691007765999887,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,326.93038389108654,297.64147406332222,0.47317973377956585,56.607098647641635,0.95940780390029923,0.49648700860977241,null,0,25.159052768940345,null,25.159052768940345,null,null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,164.58751191832943,8.2264495647319809,25.131249056418206,0,0,1,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,8.9055924465941239,10.630899116794691,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,326.83159845545703,297.53863215141132,0.47304954180797926,56.570654641239912,0.95918760425432903,0.49631513975732311,null,0,25.131249056418206,null,25.131249056418206,null,null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,164.53264941435665,8.2182961494215352,25.10343445174864,0,0,1,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,8.8457209789157218,10.571128419800207,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,326.73284594830602,297.43582880038468,0.47291938164604336,56.534232972800567,0.95896742279549041,0.49614266052695005,null,0,25.10343445174864,null,25.10343445174864,null,null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,164.4778051978852,8.210139558046091,25.075609012233915,0,0,1,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,8.7862374385483228,10.511693774928878,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,326.6341263586574,297.33306399155936,0.47278925328477234,56.497833628223475,0.95874725953376494,0.49596957108127632,null,0,25.075609012233915,null,25.075609012233915,null,null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,164.42297926281924,8.2019798073780859,25.047772795091628,0,0,1,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,8.7271393972318148,10.452593292776102,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,326.53543967553867,297.2303377062666,0.47265915671518749,56.461456593418973,0.95852711447913053,0.49579587158302696,null,0,25.047772795091628,null,25.047772795091628,null,null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,164.36817160306498,8.1938169141650423,25.019925857454364,0,0,1,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,8.6684244413748264,10.393825094560199,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,326.43678588798099,297.12764992585141,0.47252909192831721,56.425101854307655,0.95830698764156208,0.49562156219502362,null,0,25.019925857454364,null,25.019925857454364,null,null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,164.31338221253063,8.1856508951296103,24.992068256369855,0,0,1,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,8.6100901719696239,10.33538731206265,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,326.33816498501915,297.02500063167292,0.47239905891519668,56.388769396820635,0.95808687903103018,0.49544664308018338,null,0,24.992068256369855,null,24.992068256369855,null,null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,164.25861108512646,8.1774817669696933,24.96420004880142,0,0,1,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,8.5521342045076434,10.277278087568741,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,326.23957695569169,296.9223898051045,0.47226905766686805,56.352459206899795,0.95786678865750141,0.49527111440152183,null,0,24.96420004880142,null,24.96420004880142,null,null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,164.20385821476475,8.1693095463582655,24.93632129162734,0,0,1,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,8.4945541688950623,10.219495573808484,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,326.14102178904062,296.81981742753277,0.47213908817438061,56.316171270496682,0.95764671653093958,0.4950949763221511,null,0,24.93632129162734,null,24.93632129162734,null,null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,164.14912359535984,8.1611342499436681,24.908432041641845,0,0,1,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,0,8.4373477093694103,10.162037933897897,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,326.04249947411176,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":296.71728348035901},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.47200915042879016},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":56.279905573574041},0.95742666266130438,0.49491822900528154,null,0,24.908432041641845,null,24.908432041641845,null,null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD255=7,$AE255,0)","v":0},0]
[null,16.083333333333375,164.09440722082806,8.1529558943494518,24.88053235555461,0,0,{"$f":"IF(ROUND(F$48-B256,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,8.3805124844161458,10.104903341280622,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":325.94400999995457},296.61478794499817,0.47187924442115975,56.243662102104707,{"$f":"(1-($F$34+273)/(C256+273))/(1-($F$34+273)/($F$17+273))","v":0.95720662705855186},{"$f":"( -12.447*U256^2 + 25.389*U256 - 11.942)*V$59","v":0.49474087261422106},null,0,24.88053235555461,null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":24.88053235555461},null,null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},0,{"$f":"IF($AD256=8,$AE256,0)","v":0}]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":164.03970908508779},{"$f":"V257*T257/3.413","v":8.144774496174394},{"$f":"IF(B257>=F$48,E256,IF(D257*F$23/1000000-F$32/1000<0,0,D257*F$23/1000000-F$32/1000))","v":24.852622289990794},{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},{"$f":"I257/(1+$F$38)^B257","v":0},{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":8.3240461666858589},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":10.048089979669838},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,325.84555335562209,296.51233080287903,0.4717493701425593,56.207440842071804,0.95698660973263383,0.49456290731237224,null,{"$f":"IF(X256>0,X256,IF(J257=0,0,B257))","v":0},{"$f":"IF(X256>0,Y256,E257)","v":24.852622289990794},null,24.852622289990794,null,null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,163.98502918205944,8.1365900719926021,24.824701901491391,0,0,1,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,8.2679464429120433,9.9915960429905475,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,325.74712953017104,296.40991203544434,0.47161952758406561,56.171241779468886,0.95676661069349944,0.49438433326323594,null,0,24.824701901491391,null,24.824701901491391,null,null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,163.93036750566543,8.1284026383535206,24.79677124651327,0,0,1,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,8.2122110138292186,9.9354197353221405,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,325.64873851266179,296.30753162415073,0.47148971673676249,56.135064900299852,0.95654662995109374,0.49420515063041059,null,0,24.79677124651327,null,24.79677124651327,null,null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,163.87572404983021,8.1202122117820146,24.768830381429446,0,0,1,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,8.1568375940915772,9.879559270841316,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,325.55038029215842,296.20518955046884,0.47135993759174016,56.098910190579375,0.95632666751535733,0.49402535957759192,null,0,24.768830381429446,null,24.768830381429446,null,null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,163.82109880848029,8.1120188087781635,24.740879362528368,0,0,1,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,8.1018239121917706,9.824012873765307,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,325.45205485772857,296.10288579588291,0.47123019014009632,56.062777636331788,0.95610672339622849,0.49384496026856867,null,0,24.740879362528368,null,24.740879362528368,null,null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,163.76649177554413,8.1038224458176202,24.712918246015175,0,0,1,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,8.0471677103807622,9.7687787782954256,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,325.35376219844346,296.00062034189114,0.47110047437293495,56.026667223592312,0.95588679760364059,0.49366395286723141,null,0,24.712918246015175,null,24.712918246015175,null,null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,163.71190294495227,8.0956231393513285,24.684947088010706,0,0,1,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,7.9928667445874284,9.7138552285609361,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,325.25550230337814,295.89839317000553,0.47097079028136751,55.990578938406117,0.95566689014752393,0.49348233753756282,null,0,24.684947088010706,null,24.684947088010706,null,null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,163.65733231063729,8.087420905805736,24.656965944552226,0,0,1,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,7.9389187843391307,9.6592404785632304,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,325.15727516161115,295.79620426175194,0.47084113785651166,55.954512766828998,0.95544700103780522,0.49330011444364208,null,0,24.656965944552226,null,24.656965944552226,null,null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,163.60277986653375,8.0792157615828248,24.628974871593549,0,0,1,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,7.8853216126825458,9.6049327921203265,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,325.05908076222482,295.69405359866994,0.47071151708949238,55.918468694926844,0.9552271302844072,0.49311728374965025,null,0,24.628974871593549,null,24.628974871593549,null,null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,163.54824560657823,8.071007723059985,24.600973925004592,0,0,1,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,7.8320730261047524,9.5509304428116746,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,324.96091909430487,295.59194116231288,0.47058192797144111,55.882446708775916,0.95500727789724882,0.4929338456198587,null,0,24.600973925004592,null,24.600973925004592,null,null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,163.49372952470938,8.0627968065901907,24.572963160571973,0,0,1,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,7.7791708344550834,9.4972317139232771,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,324.86279014694094,295.48986693424797,0.47045237049349647,55.846446794462764,0.95478744388624559,0.4927498002186379,null,0,24.572963160571973,null,24.572963160571973,null,null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,163.43923161486782,8.0545830285019395,24.544942633998826,0,0,1,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,7.726612860867168,9.4438348983931117,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,324.76469390922614,295.3878308960559,0.47032284464680346,55.810468938084142,0.95456762826130936,0.49256514771045401,null,0,24.544942633998826,null,24.544942633998826,null,null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,163.38475187099621,8.0463664050993735,24.516912400905177,0,0,1,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,7.6743969416815796,9.3907382987568653,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,324.66663037025722,295.28583302933163,0.47019335042251414,55.774513125747433,0.95434783103234788,0.49237988825986972,null,0,24.516912400905177,null,24.516912400905177,null,null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,163.33029028703922,8.0381469526620801,24.488872516827303,0,0,1,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,7.6225209263685931,9.3379402270939771,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,324.56859951913464,295.18387331568306,0.47006388781178715,55.738579343569626,0.95412805220926578,0.4921940220315405,null,0,24.488872516827303,null,24.488872516827303,null,null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,163.27584685694356,8.0299246874454582,24.460823037218962,0,0,1,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,7.5709826774519602,9.2854390049739699,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,324.47060134496246,295.08195173673244,0.46993445680578833,55.702667577678397,0.95390829180196302,0.49200754919022488,null,0,24.460823037218962,null,24.460823037218962,null,null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,163.22142157465791,8.0216996256803927,24.432764017450278,0,0,1,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,7.5197800704323745,9.2332329634031076,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,324.3726358368483,294.9800682741153,0.46980505739568962,55.666777814211599,0.95368854982033746,0.49182046990076772,null,0,24.432764017450278,null,24.432764017450278,null,null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,163.16701443413302,8.0134717835735358,24.404695512808715,0,0,1,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,7.4689109937120097,9.1813204427713249,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,324.27470298390347,294.87822290948094,0.4696756895726702,55.630910039317143,0.95346882627428109,0.4916327843281168,null,0,24.404695512808715,null,24.404695512808715,null,null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,163.11262542932164,8.0052411773072834,24.376617578498973,0,0,1,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,7.4183733485191361,9.1296997927994727,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,324.176802775243,294.77641562449253,0.46954635332791578,55.595064239153487,0.95324912117368432,0.49144449263731566,null,0,24.376617578498973,null,24.376617578498973,null,null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,163.05825455417855,7.9970078230396293,24.348530269642534,0,0,1,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,7.3681650488330712,9.0783693724868648,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,324.07893519998544,294.67464640082653,0.46941704865261907,55.559240399888807,0.95302943452843292,0.49125559499349958,null,0,24.348530269642534,null,24.348530269642534,null,null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,163.00390180266049,7.9887717369043845,24.320433641278363,0,0,1,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,7.3182840213098803,9.0273275500591037,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,323.98110024725293,294.57291522017323,0.46928777553797901,55.52343850770194,0.95280976634840842,0.49106609156189956,null,0,24.320433641278363,null,24.320433641278363,null,null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,162.94956716872628,7.9805329350111638,24.292327748362879,0,0,1,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,7.2687282052082676,8.9765727029162026,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,323.88329790617132,294.47122206423654,0.46915853397520163,55.487658548781724,0.95259011664348936,0.49087598250784586,null,0,24.292327748362879,null,24.292327748362879,null,null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,162.89525064633671,7.9722914334452666,24.264212645769568,0,0,1,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,7.2194955523157889,8.926103217581014,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,323.78552816587012,294.3695669147337,0.46902932395549973,55.451900509326833,0.95237048542355018,0.49068526799675971,null,0,24.264212645769568,null,24.264212645769568,null,null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,162.84095222945459,7.9640472482679909,24.236088388290021,0,0,1,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,7.1705840268758854,8.8759174896479323,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,323.68779101548228,294.26794975339578,0.46890014547009212,55.416164375546799,0.95215087269846255,0.49049394819416264,null,0,24.236088388290021,null,24.236088388290021,null,null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,162.78667191204477,7.9558003955162953,24.207955030632807,0,0,1,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,7.1219916055146859,8.8260139237318889,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,323.59008644414462,294.16637056196731,0.46877099851020537,55.380450133660588,0.95193127847809256,0.49030202326566608,null,0,24.207955030632807,null,24.207955030632807,null,null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,162.73240968807409,7.9475508912031323,24.179812627424599,0,0,1,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,7.073716277168888,8.7763909334176411,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,323.49241444099738,294.06482932220644,0.46864188306707183,55.344757769897797,0.95171170277230432,0.49010949337698007,null,0,24.179812627424599,null,24.179812627424599,null,null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,162.6781655515114,7.9392987513173363,24.151661233209794,0,0,1,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,7.0257560430135859,8.7270469412093341,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,323.39477499518455,293.96332601588472,0.46851279913193083,55.309087270497997,0.95149214559095752,0.48991635869390998,null,0,24.151661233209794,null,24.151661233209794,null,null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,162.62393949632758,7.9310439918236009,24.123500902450427,0,0,1,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,6.9781089163905987,8.6779803784803544,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,323.29716809585369,293.86186062478725,0.46838374669602839,55.273438621710795,0.95127260694390858,0.4897226193823534,null,0,24.123500902450427,null,24.123500902450427,null,null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,162.56973151649547,7.9227866286626121,24.095331689526645,0,0,1,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,6.9307729227373569,8.6291896854234746,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,323.1995937321559,293.76043313071273,0.46825472575061716,55.237811809795971,0.95105308684100909,0.48952827560830509,null,0,24.095331689526645,null,24.095331689526645,null,null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,162.51554160598997,7.9145266777510486,24.067153648736689,0,0,1,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,6.8837460995160384,8.5806733110012452,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,323.10205189324597,293.65904351547306,0.46812573628695603,55.202206821023481,0.95083358529210793,0.48933332753785552,null,0,24.067153648736689,null,24.067153648736689,null,null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,162.46136975878798,7.9062641549814954,24.038966834296609,0,0,1,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,6.8370264961430331,8.532429712896711,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,323.00454256828243,293.55769176089393,0.46799677829631131,55.166623641673169,0.95061410230705001,0.48913777533718628,null,0,24.038966834296609,null,24.038966834296609,null,null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,162.4072159688684,7.8979990762226029,24.010771300340803,0,0,1,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,6.7906121739190271,8.4844573574643682,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,322.90706574642718,293.45637784881421,0.4678678517699551,55.131062258035115,0.95039463789567646,0.48894161917257528,null,0,24.010771300340803,null,24.010771300340803,null,null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,162.35308023021213,7.8897314573191295,23.982567100922171,0,0,1,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,6.7445012059593763,8.4367547196814119,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,322.80962141684586,293.35510176108647,0.46773895669916671,55.095522656409457,0.95017519206782464,0.48874485921039895,null,0,23.982567100922171,null,23.982567100922171,null,null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,162.29896253680207,7.88146131409174,23.954354290011402,0,0,1,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,6.6986916771246152,8.389320283099261,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,322.71220956870775,293.25386347957641,0.46761009307523155,55.06000482310634,0.94995576483332778,0.48854749561711919,null,0,23.954354290011402,null,23.954354290011402,null,null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,162.24486288262312,7.8731886623373937,23.926132921498336,0,0,1,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,6.6531816839519475,8.3421525397953467,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,322.61483019118566,293.15266298616336,0.46748126088944192,55.024508744445995,0.94973635620201657,0.48834952855930441,null,0,23.926132921498336,null,23.926132921498336,null,null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,162.19078126166227,7.8649135178289864,23.89790304919071,0,0,1,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,6.6079693345863815,8.2952499903251855,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,322.51748327345615,293.05150026274003,0.46735246013309689,54.989034406758634,0.94951696618371684,0.48815095820360677,null,0,23.89790304919071,null,23.89790304919071,null,null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,162.13671766790839,7.8566358963156855,23.869664726815323,0,0,1,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,6.5630527487129022,8.248611143674669,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,322.42016880469913,292.95037529121225,0.46722369079750153,54.953581796384469,0.94929759478825115,0.48795178471678141,null,0,23.869664726815323,null,23.869664726815323,null,null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,162.08267209535242,7.848355813522689,23.841418008017197,0,0,1,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,6.5184300574885468,8.2022345172127551,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,322.32288677409838,292.84928805349955,0.46709495287396779,54.918150899673975,0.94907824202543822,0.48775200826566711,null,0,23.841418008017197,null,23.841418008017197,null,null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,162.0286445379873,7.8400732851515436,23.813162946360674,0,0,1,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,6.4740994034752815,8.1561186366442442,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,322.2256371708412,292.74823853153458,0.46696624635381417,54.882741702987374,0.94885890790509253,0.48755162901720922,null,0,23.813162946360674,null,23.813162946360674,null,null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,161.97463498980798,7.8317883268798276,23.784899595328323,0,0,1,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,6.4300589405727324,8.1102620359629558,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,322.12841998411841,292.64722670726337,0.46683757122836572,54.847354192694866,0.94863959243702622,0.4873506471384359,null,0,23.784899595328323,null,23.784899595328323,null,null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,161.92064344481139,7.82350095436147,23.756628008322046,0,0,1,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,6.3863068339518749,8.0646632574051225,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,322.03123520312454,292.54625256264512,0.46670892748895382,54.81198835517668,0.94842029563104602,0.48714906279647635,null,0,23.756628008322046,null,23.756628008322046,null,null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,161.86666989699646,7.8152111832267002,23.728348238662889,0,0,1,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,6.3428412599887292,8.0193208514030392,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,321.93408281705769,292.4453160796528,0.46658031512691672,54.776644176823282,0.94820101749695584,0.48694687615855364,null,0,23.728348238662889,null,23.728348238662889,null,null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,161.81271434036412,7.8069190290819055,23.700060339590571,0,0,1,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,6.2996604061983703,7.9742333765389892,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,321.83696281511948,292.34441724027204,0.46645173413359858,54.74132164403477,0.94798175804455631,0.48674408739197994,null,0,23.700060339590571,null,23.700060339590571,null,null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,161.75877676891733,7.7986245075098273,23.671764364264135,0,0,1,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,6.2567624711695897,7.9293993994994159,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,321.73987518651523,292.24355602650212,0.46632318450035087,54.706020743221188,0.94776251728364269,0.48654069666416394,null,0,23.671764364264135,null,23.671764364264135,null,null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,161.70485717666102,7.7903276340696062,23.643460365762113,0,0,1,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,6.2141456644998154,7.8848174950293632,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,321.64281992045386,292.14273242035551,0.46619466621853084,54.670741460802788,0.9475432952240086,0.48633670414260993,null,0,23.643460365762113,null,23.643460365762113,null,null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,161.65095555760215,7.7820284242967102,23.61514839708229,0,0,1,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,6.1718082067302689,7.8404862458871669,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,321.54579700614789,292.04194640385811,0.4660661792795025,54.63548378320985,0.9473240918754422,0.48613210999491324,null,0,23.61514839708229,null,23.61514839708229,null,null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,161.59707190574963,7.7737268937029347,23.586828511141686,0,0,1,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,6.1297483292815604,7.7964042427993965,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,321.4488064328134,291.94119795904862,0.46593772367463643,54.600247696882064,0.94710490724772856,0.4859269143887639,null,0,23.586828511141686,null,23.586828511141686,null,null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,161.5432062151144,7.7654230577765198,23.558500760776962,0,0,1,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,6.0879642743897486,7.7525700844160594,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":2.0633503786543286E-2},null,321.35184818966997,291.84048706797915,0.46580929939530952,54.565033188269297,0.94688574135064896,0.48572111749194558,null,0,23.558500760776962,null,23.558500760776962,null,null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,161.48935847970935,7.7571169319820514,23.530165198744101,0,0,1,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,6.046454295042575,7.7089823772660528,20.083333333333318,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":2.0513839721501195E-2},null,321.25492226594088,291.73981371271498,0.46568090643290511,54.529840243831387,0.94666659419398047,0.48551471947232949,null,0,23.530165198744101,null,23.530165198744101,null,null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,161.43552869354946,7.7488085317607771,23.501821877719443,0,0,1,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,6.005216654916401,7.6656397357128618,20.16666666666665,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":2.0394869648551313E-2},null,321.15802865085305,291.63917787533472,0.46555254477881286,54.494668850038181,0.94644746578749761,0.48530772049789234,null,0,23.501821877719443,null,23.501821877719443,null,null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,161.3817168506516,7.7404978725301774,23.47347085029827,0,0,1,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,5.9642496283128743,7.622540781910514,20.249999999999982,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":2.0276589542884485E-2},null,321.06116733363694,291.5385795379301,0.46542421442442933,54.459518993369159,0.94622835614097012,0.48510012073669095,null,0,23.47347085029827,null,23.47347085029827,null,null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,161.32792294503471,7.7321849696843978,23.445112168996257,0,0,1,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,5.9235515000966856,7.5796841457597788,20.333333333333314,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":2.015899540303346E-2},null,320.96433830352652,291.43801868260567,0.46529591536115694,54.424390660313634,0.94600926526416418,0.484891920356886,null,0,23.445112168996257,null,23.445112168996257,null,null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,161.2741469707197,7.7238698385940676,23.416745886248844,0,0,1,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,5.8831205656331385,7.5370684648646069,20.416666666666647,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":2.0042083250737492E-2},null,320.86754154975949,291.33749529147968,0.4651676475804048,54.389283837371238,0.94579019316684232,0.48468311952672455,null,0,23.416745886248844,null,23.416745886248844,null,null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,161.22038892172947,7.7155524946063281,23.388372054411356,0,0,1,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,5.8429551307262715,7.4946923844888289,20.499999999999979,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":1.9925849130807773E-2},null,320.77077706157706,291.23700934668307,0.46503941107358854,54.354198511050924,0.94557113985876318,0.48447371841454923,null,0,23.388372054411356,null,23.388372054411356,null,null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,161.16664879208889,7.7072329530449082,23.359990725759243,0,0,1,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,5.8030535115573452,7.452554557513082,20.583333333333311,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":1.9810289110993647E-2},null,320.67404482822405,291.13656083036005,0.46491120583212991,54.319134667871793,0.94535210534968184,0.4842637171887938,null,0,23.359990725759243,null,23.359990725759243,null,null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,161.11292657582487,7.698911229210152,23.331601952488175,0,0,1,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,5.7634140346236551,7.410653644391985,20.666666666666643,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":1.9695399281849529E-2},null,320.57734483894882,291.03614972466784,0.46478303184745712,54.284092294362722,0.94513308964934961,0.48405311601798656,null,0,23.331601952488175,null,23.331601952488175,null,null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,161.05922226696626,7.6905873383790571,23.303205786714191,0,0,1,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,5.7240350366776873,7.3689883131115632,20.749999999999975,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":1.9581175756602672E-2},null,320.48067708300329,290.93577601177685,0.46465488911100478,54.249071377062421,0.94491409276751348,0.48384191507075058,null,0,23.303205786714191,null,23.303205786714191,null,null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,161.00553585954395,7.6822612958051133,23.274802280473125,0,0,1,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,5.6849148646664487,7.3275572391468931,20.833333333333307,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":1.9467614671021718E-2},null,320.38404154964314,290.8354396738705,0.46452677761421418,54.214071902519265,0.94469511471391765,0.48363011451579346,null,0,23.274802280473125,null,23.274802280473125,null,null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,160.95186734759079,7.6739331167187164,23.246391485722029,0,0,1,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,5.6460518756716258,7.2863591054200052,20.916666666666639,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":1.9354712183285879E-2},null,320.28743822812748,290.73514069314535,0.4643986973485324,54.179093857291832,0.94447615549830199,0.48341771452192672,null,0,23.246391485722029,null,23.246391485722029,null,null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,160.89821672514159,7.6656028163267589,23.21797345433778,0,0,1,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,5.6074444368493914,7.2453926022580069,20.999999999999972,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":1.924246447385506E-2},null,320.19086710771893,290.63487905181074,0.46427064830541315,54.14413722794805,0.94425721513040217,0.48320471525804642,null,0,23.21797345433778,null,23.21797345433778,null,null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,160.84458398623323,7.6572704098128961,23.189548238117982,0,0,1,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,5.5690909253711132,7.2046564273514582,21.083333333333304,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":1.913086774534057E-2},null,320.09432817768385,290.53465473208922,0.4641426304763166,54.109202001065768,0.94403829361995117,0.48299111689314245,null,0,23.189548238117982,null,23.189548238117982,null,null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,160.79096912490451,7.6489359123375698,23.161115888781044,0,0,1,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,5.5309897283641956,7.1641492857129627,21.166666666666636,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":1.9019918222376704E-2},null,319.99782142729214,290.43446771621643,0.46401464385270902,54.074288163232836,0.94381939097667689,0.48277691959629832,null,0,23.161115888781044,null,23.161115888781044,null,null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,160.73737213519621,7.6405993390379221,23.132676457965896,0,0,1,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,5.4931392428531627,7.1238698896360031,21.249999999999968,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":1.8909612151492998E-2},null,319.90134684581722,290.33431798644074,0.46388668842606312,54.039395701046544,0.94360050721030464,0.4825621235366887,null,0,23.132676457965896,null,23.132676457965896,null,null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,160.68379301115115,7.6322607050279938,23.104229997232657,0,0,1,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,0,5.4555378757013102,7.0838169586540065,21.3333333333333,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":1.879994580098724E-2},null,319.80490442253614,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":290.23420552502387},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.46375876418785805},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":54.004524601114269},0.94338164233055533,0.48234672888358465,null,0,23.104229997232657,null,23.104229997232657,null,null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD319=7,$AE319,0)","v":0},0]
[null,21.416666666666632,160.6302317468141,7.6239200253985029,23.075776558061882,0,0,{"$f":"IF(ROUND(F$48-B320,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,5.4181840435523467,7.0439892194996405,21.416666666666632,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":1.8690915460799245E-2},null,{"$f":"C320*1.8+32-F$20","v":319.70849414672944},290.13413031424011,0.46363087112957885,53.969674850052911,{"$f":"(1-($F$34+273)/(C320+273))/(1-($F$34+273)/($F$17+273))","v":0.94316279634714606},{"$f":"( -12.447*U320^2 + 25.389*U320 - 11.942)*V$59","v":0.48213073580634286},null,0,23.075776558061882,null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":23.075776558061882},null,null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},0,{"$f":"IF($AD320=8,$AE320,0)","v":0}]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":21.499999999999964},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":160.57668833623183},{"$f":"V321*T321/3.413","v":7.6155773152170383},{"$f":"IF(B321>=F$48,E320,IF(D321*F$23/1000000-F$32/1000<0,0,D321*F$23/1000000-F$32/1000))","v":23.047316191855227},{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},{"$f":"I321/(1+$F$38)^B321","v":0},{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":5.3810761727726977},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":7.0043854060643325},{"$f":"IF(J321<1, B321,N320)","v":21.499999999999964},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":1.858251744238533E-2},null,319.61211600768132,290.03409233637683,0.46350300924271731,53.934846434489003,0.94294396926979063,0.48191414447441555,null,{"$f":"IF(X320>0,X320,IF(J321=0,0,B321))","v":0},{"$f":"IF(X320>0,Y320,E321)","v":23.047316191855227},null,23.047316191855227,null,null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.583333333333297,160.52316277345309,7.6072325895280892,23.018848949935542,0,0,1,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,5.3442126993940029,6.9650042593580261,21.583333333333297,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":1.8474748078593534E-2},null,319.5157699946796,289.93409157373458,0.46337517851877136,53.900039341059198,0.94272516110819859,0.48169695505734589,null,0,23.018848949935542,null,23.018848949935542,null,null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,160.46965505252862,7.5988858633530088,22.990374883546753,0,0,1,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,5.3075920690558833,6.9258445274691507,21.666666666666629,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":1.8367603723539551E-2},null,319.41945609701554,289.83412800862641,0.46324737894924489,53.865253556409527,0.94250637187207598,0.48147916772477095,null,0,22.990374883546753,null,22.990374883546753,null,null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,160.41616516751111,7.59053715169002,22.961894043853874,0,0,1,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,5.2712127369490762,6.8869049655248302,21.749999999999961,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":1.8261080752483397E-2},null,319.32317430398405,289.73420162337868,0.46311961052564882,53.830489067195799,0.94228760157112446,0.48126078264641686,null,0,22.961894043853874,null,22.961894043853874,null,null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,160.36269311245528,7.5821864695143431,22.933406481943457,0,0,1,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,5.2350731677589781,6.8481843356513075,21.833333333333293,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":1.8155175561706774E-2},null,319.22692460488355,289.63431240033049,0.46299187323949925,53.795745860083883,0.94206885021504316,0.48104179999210256,null,0,22.933406481943457,null,22.933406481943457,null,null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,160.3092388814178,7.5738338317780656,22.90491224882313,0,0,1,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,5.199171835609306,6.8096814069345886,21.916666666666625,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":1.8049884568391159E-2},null,319.13070698901606,289.53446032183365,0.46286416708231953,53.761023921748688,0.9418501178135259,0.48082221993173913,null,0,22.90491224882313,null,22.90491224882313,null,null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,160.25580246845732,7.5654792534103512,22.876411395422323,0,0,1,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,5.1635072240063495,6.7713949553813215,21.999999999999957,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":1.7945204210496599E-2},null,319.03452144568723,289.43464537025307,0.46273649204563877,53.726323238875295,0.94163140437626391,0.48060204263533113,null,0,22.876411395422323,null,22.876411395422323,null,null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,160.2023838676345,7.5571227493172275,22.847903972591538,0,0,1,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,5.1280778257831985,6.7333237638798726,22.08333333333329,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":1.7841130946641186E-2},null,318.93836796420612,289.33486752796631,0.46260884812099229,53.691643798158253,0.94141270991294412,0.48038126827296795,null,0,22.847903972591538,null,22.847903972591538,null,null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,160.14898307301195,7.5487643343819189,22.819390031103485,0,0,1,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,5.0928821430447249,6.6954666221616534,22.166666666666622,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":1.7737661255981297E-2},null,318.84224653388554,289.23512677736403,0.46248123529992174,53.656985586301943,0.94119403443325012,0.48015989701483985,null,0,22.819390031103485,null,22.819390031103485,null,null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,160.09560007865429,7.5404040234645624,22.790869621652117,0,0,1,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,5.0579186871123838,6.6578223267626244,22.249999999999954,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":1.7634791638092423E-2},null,318.74615714404177,289.13542310084949,0.46235365357397512,53.622348590020181,0.9409753779468607,0.47993792903122195,null,0,22.790869621652117,null,22.790869621652117,null,null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,160.04223487862808,7.5320418314023527,22.762342794853119,0,0,1,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,5.0231859784696722,6.620389680985058,22.333333333333286,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":1.7532518612850795E-2},null,318.65009978399456,289.0357564808387,0.46222610293470628,53.587732796036505,0.94075674046345148,0.47971536449247915,null,0,22.762342794853119,null,22.762342794853119,null,null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,159.98888746700189,7.5236777730097018,22.733809601244459,0,0,1,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,4.9886825467078975,6.5831674948594818,22.416666666666618,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":1.743083872031562E-2},null,318.55407444306746,288.93612689976101,0.46209858337367565,53.553138191084429,0.94053812199269493,0.47949220356907218,null,0,22.733809601244459,null,22.733809601244459,null,null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,159.93555783784623,7.5153118630780451,22.705270091285712,0,0,1,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,4.9544069304719862,6.5461545851068585,22.49999999999995,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":1.7329748520612046E-2},null,318.45808111058727,288.8365343400576,0.46197109488244942,53.51856476190639,0.94031952254425855,0.47926844643155364,null,0,22.705270091285712,null,22.705270091285712,null,null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,159.88224598523362,7.5069441163759594,22.676724315358484,0,0,1,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,4.9203576774068436,6.5093497751009641,22.583333333333282,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":1.7229244593814801E-2},null,318.36211977588459,288.73697878418329,0.46184363745260054,53.48401249525503,0.94010094212780682,0.47904409325056158,null,0,22.676724315358484,null,22.676724315358484,null,null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,159.82895190323856,7.4985745476491807,22.64817232376646,0,0,1,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,4.8865333441039365,6.4727518948309877,22.666666666666615,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":1.7129323539832441E-2},null,318.26619042829344,288.63746021460508,0.46171621107570754,53.449481377892255,0.93988238075300046,0.47881914419682781,null,0,22.64817232376646,null,22.64817232376646,null,null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,159.77567558593748,7.4902031716207782,22.619614166735992,0,0,1,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,4.8529324960482878,6.4363597808643336,22.749999999999947,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":1.7029981978292398E-2},null,318.17029305715153,288.53797861380332,0.46158881574335536,53.41497139659009,0.9396638384294953,0.4785935994411798,null,0,22.619614166735992,null,22.619614166735992,null,null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,159.72241702740882,7.4818300029907761,22.591049894414823,0,0,1,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,4.8195537075653849,6.4001722763096387,22.833333333333279,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":1.6931216548426577E-2},null,318.07442765179991,288.43853396427028,0.46146145144713518,53.380482538129343,0.93944531516694463,0.47836745915452678,null,0,22.591049894414823,null,22.591049894414823,null,null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,159.66917622173304,7.4734550564366007,22.562479556873608,0,0,1,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,4.7863955617689751,6.3641882307799955,22.916666666666611,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":1.6833023908957658E-2},null,317.97859420158352,288.33912624851166,0.46133411817864439,53.346014789301023,0.93922681097499761,0.47814072350787362,null,0,22.562479556873608,null,22.562479556873608,null,null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,159.61595316299247,7.4650783466129411,22.533903204105425,0,0,1,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,4.753456650508741,6.3284065003563796,22.999999999999943,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":1.6735400737986073E-2},null,317.88279269585047,288.23975544904545,0.46120681592948615,53.311568136905521,0.93900832586329963,0.47791339267231803,null,0,22.533903204105425,null,22.533903204105425,null,null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,159.56274784527147,7.4566998881517046,22.505320886025643,0,0,1,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,4.7207355743183372,6.2928259475512887,23.083333333333275,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":1.663834373287762E-2},null,317.78702312395268,288.14042154840251,0.46107954469127005,53.277142567752804,0.93878985984149155,0.47768546681904411,null,0,22.505320886025643,null,22.505320886025643,null,null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,159.50956026265638,7.4483196956620974,22.476732652472194,0,0,1,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,4.6882309423638207,6.2574454412725782,23.166666666666607,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":1.6541849610151732E-2},null,317.69128547524554,288.04112452912625,0.46095230445561169,53.242738068662305,0.93857141291921153,0.47745694611932699,null,0,22.476732652472194,null,22.476732652472194,null,null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,159.4563904092355,7.4399377837307039,22.448138553205819,0,0,1,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,4.6559413723923564,6.2222638567875039,23.24999999999994,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":1.6445915105370409E-2},null,317.59557973908795,287.94186437377283,0.4608250952141329,53.208354626463063,0.938352985106093,0.47722783074453462,null,0,22.448138553205819,null,22.448138553205819,null,null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,159.4032382790991,7.4315541669214316,22.419538637909916,0,0,1,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,4.6238654906811441,6.1872800756869744,23.333333333333272,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":1.6350536973027744E-2},null,317.49990590484242,287.84264106491094,0.46069791695846146,53.173992227993608,0.93813457641176679,0.4769981208661242,null,0,22.419538637909916,null,22.419538637909916,null,null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,159.3501038663394,7.423168859775596,22.390932956190806,0,0,1,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,4.5920019319867089,6.1524929858499879,23.416666666666604,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":1.6255711986440175E-2},null,317.40426396187496,287.74345458512221,0.46057076968023108,53.139650860102364,0.93791618684585787,0.47676781665564194,null,0,22.390932956190806,null,22.390932956190806,null,null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,159.29698716505061,7.4147818768118094,22.36232155757736,0,0,1,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,4.5603493394943646,6.1179014814082846,23.499999999999936,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":1.6161436937637292E-2},null,317.30865389955517,287.64430491700034,0.46044365337108223,53.105330509646421,0.93769781641798922,0.47653691828472522,null,0,22.36232155757736,null,22.36232155757736,null,null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,159.24388816932893,7.4063932325261987,22.333704491521743,0,0,1,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,4.5289063647681811,6.0835044627111881,23.583333333333268,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":1.6067708637253313E-2},null,317.21307570725611,287.54519204315216,0.46031656802266069,53.071031163493217,0.93747946513777958,0.47630542592510045,null,0,22.333704491521743,null,22.333704491521743,null,null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,159.19080687327249,7.3980029413923534,22.305081807399237,0,0,1,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,4.4976716677010513,6.0493008362906489,23.6666666666666,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":1.5974523914419201E-2},null,317.11752937435455,287.44611594619681,0.46018951362661858,53.036752808519338,0.93726113301484382,0.4760733397485879,null,0,22.305081807399237,null,22.305081807399237,null,null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,159.13774327098142,7.3896110178612036,22.276453554507818,0,0,1,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,4.466643916465002,6.0152895148264856,23.749999999999932,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":1.5881879616655378E-2},null,317.02201489023059,287.34707660876597,0.46006249017461426,53.002495431610697,0.93704282005879269,0.47584065992709151,null,0,22.276453554507818,null,22.276453554507818,null,null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,159.08469735655777,7.3812174763613001,22.247819782069126,0,0,1,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,4.4358217874620598,5.9814694171118177,23.833333333333265,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":1.5789772609765079E-2},null,316.926532244268,287.24807401350415,0.45993549765831193,52.968259019663066,0.93682452627923263,0.47560738663260982,null,0,22.247819782069126,null,22.247819782069126,null,null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,159.03166912410558,7.3728223312986723,22.219180539227967,0,0,1,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,4.4052039652750992,5.9478394680186932,23.916666666666597,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":1.5698199777728333E-2},null,316.83108142585411,287.14910814306825,0.45980853606938205,52.934043559581426,0.93660625168576828,0.47537352003723155,null,0,22.219180539227967,null,22.219180539227967,null,null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,158.97865856773089,7.3644255970567913,22.190535875052191,0,0,1,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,4.3747891426190613,5.9143985984639125,23.999999999999929,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":1.560715802259652E-2},null,316.73566242437965,287.0501789801275,0.45968160539950059,52.899849038280195,0.93638799628799829,0.47513906031312891,null,0,22.190535875052191,null,22.190535875052191,null,null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,158.92566568154166,7.3560272879968256,22.161885838533561,0,0,1,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,4.3445760202926351,5.8811457453750418,24.083333333333261,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":1.5516644264387593E-2},null,316.64027522923902,286.95128650736399,0.45955470564035023,52.865675442683369,0.93616976009551822,0.47490400763257179,null,0,22.161885838533561,null,22.161885838533561,null,null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,158.87269045964783,7.3476274184574528,22.133230478587123,0,0,1,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,4.3145633071299194,5.848079851656621,24.166666666666593,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":1.5426655440981863E-2},null,316.54491982983012,286.85243070747219,0.45942783678361937,52.831522759724322,0.93595154311792039,0.4746683621679153,null,0,22.133230478587123,null,22.133230478587123,null,null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,158.8197328961613,7.339226002754927,22.104569844051422,0,0,1,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,4.2847497199525328,5.8151998661565525,24.249999999999925,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":1.5337188508018424E-2},null,316.44959621555438,286.7536115631591,0.45930099882100223,52.79739097634598,0.93573334536479269,0.47443212409160124,null,0,22.104569844051422,null,22.104569844051422,null,null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,158.76679298519591,7.3308230551832079,22.075903983688949,0,0,1,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,4.2551339835220405,5.7825047436326926,24.333333333333258,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":1.5248240438792136E-2},null,316.3543043758167,286.6548290571439,0.4591741917441991,52.763280079500362,0.93551516684571889,0.47419529357616869,null,0,22.075903983688949,null,22.075903983688949,null,null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,158.7138707208675,7.322418590013851,22.047232946185765,0,0,1,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,4.2257148304924872,5.749993444719621,24.41666666666659,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":1.5159808224151253E-2},null,316.25904430002555,286.55608317215859,0.4590474155449164,52.729190056149235,0.93529700757027967,0.4739578707942394,null,0,22.047232946185765,null,22.047232946185765,null,null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,158.66096609729388,7.3140126214960821,22.018556780151755,0,0,1,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,4.1964910013633325,5.7176649358955984,24.499999999999922,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":1.5071888872395609E-2},null,316.163815977593,286.45737389094768,0.45892067021486677,52.695120893263635,0.93507886754805203,0.47371985591852539,null,0,22.018556780151755,null,22.018556780151755,null,null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,158.60807910859478,7.3056051638568889,21.989875534120937,0,0,1,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,4.1674612444326611,5.6855181894497138,24.583333333333254,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":1.4984479409175423E-2},null,316.06861939793464,286.35870119626793,0.45879395574576837,52.661072577824058,0.93486074678860775,0.47348124912183143,null,0,21.989875534120937,null,21.989875534120937,null,null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,158.55520974889191,7.2971962313008625,21.961189256550938,0,0,1,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,4.1386243157504952,5.6535521834492091,24.666666666666586,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":1.4897576877390642E-2},null,315.97345455046951,286.26006507088846,0.45866727212934549,52.627045096820268,0.93464264530151631,0.47324205057704494,null,0,21.961189256550938,null,21.961189256550938,null,null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,158.50235801230895,7.2887858380104342,21.932497995823773,0,0,1,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,4.1099789790726406,5.6217659017070005,24.749999999999918,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":1.4811178337090943E-2},null,315.87832142462014,286.16146549759083,0.45854061935732821,52.593038437251437,0.93442456309634259,0.47300226045714822,null,0,21.932497995823773,null,21.932497995823773,null,null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,158.44952389297151,7.2803739981457882,21.903801800245571,0,0,1,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,4.0815240058145719,5.5901583337493665,24.83333333333325,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":1.472528086537625E-2},null,315.78322000981279,286.06290245916932,0.458413997421453,52.559052586126313,0.93420650018264784,0.47276187893520982,null,0,21.903801800245571,null,21.903801800245571,null,null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,158.3967073850072,7.2719607258448891,21.87510071804666,0,0,1,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,4.0532581750056726,5.5587284747838295,24.916666666666583,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":1.4639881556297845E-2},null,315.68815029547699,285.96437593843018,0.45828740631346193,52.525087530462599,0.93398845656998974,0.47252090618439024,null,0,21.87510071804666,null,21.87510071804666,null,null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,158.34390848254554,7.2635460352235146,21.846394797381684,0,0,1,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,4.0251802732437278,5.5274753256672122,24.999999999999915,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":1.4554977520760079E-2},null,315.59311227104604,285.86588591819248,0.45816084602510326,52.491143257287831,0.93377043226792134,0.47227934237793462,null,0,21.846394797381684,null,21.846394797381684,null,null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,158.29112717971805,7.2551299403751717,21.817684086329304,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,3.9972890946496098,5.4963978928738761,25.083333333333247,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":1.447056588642261E-2},null,315.49810592595651,285.76743238128688,0.45803431654813048,52.457219753638356,0.93355242728599275,0.47203718768917446,null,0,21.817684086329304,null,21.817684086329304,null,null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,158.23836347065816,7.2467124553714042,21.788968632893258,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,3.9695834408224697,5.4654951884641365,25.166666666666579,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":1.4386643797603259E-2},null,315.40313124964871,285.66901531055737,0.45790781787430407,52.423317006560296,0.93333444163374912,0.47179444229153777,null,0,21.788968632893258,null,21.788968632893258,null,null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,158.18561734950129,7.2382935942615507,21.760248485001544,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,3.9420621207948412,5.4347662300528565,25.249999999999911,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":1.430320841518137E-2},null,315.30818823156636,285.57063468885963,0.4577813499953895,52.389435003108986,0.93311647532073327,0.47155110635853631,null,0,21.760248485001544,null,21.760248485001544,null,null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,158.1328888103848,7.2298733710728049,21.731523690506599,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,3.9147239509881855,5.4042100407782225,25.333333333333243,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":1.4220256916501774E-2},null,315.21327686115666,285.47229049906167,0.45765491290315857,52.355573730348794,0.93289852835648313,0.47130718006376993,null,0,21.731523690506599,null,21.731523690506599,null,null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,158.080177847448,7.2214517998103682,21.702794297185843,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,3.8875677551687562,5.3738256492706782,25.416666666666575,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":1.4137786495279308E-2},null,315.11839712787042,285.3739827240442,0.45752850658938909,52.321733175353756,0.93268060075053272,0.47106266358092869,null,0,21.702794297185843,null,21.702794297185843,null,null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,158.02748445483218,7.2130288944573238,21.674060352741233,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,3.8605923644035403,5.3436120896220594,25.499999999999908,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":1.405579436150387E-2},null,315.02354902116195,285.27571134669989,0.45740213104586419,52.287913325207171,0.93246269251241298,0.4708175570837872,null,0,21.674060352741233,null,21.674060352741233,null,null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,157.97480862668058,7.2046046689747918,21.645321904799825,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,3.8337966170166302,5.3135684013548765,25.58333333333324,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":1.397427774134602E-2},null,314.92873253048907,285.1774763499339,0.45727578626437365,52.254114167001347,0.93224480365165008,0.47057186074621471,null,0,21.645321904799825,null,21.645321904799825,null,null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,157.92215035713835,7.1961791373018222,21.616579000913358,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,3.8071793585456746,5.2836936293917889,25.666666666666572,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":1.3893233877063151E-2},null,314.83394764531306,285.0792777166634,0.45714947223671248,52.22033568783803,0.93202693417776694,0.47032557474216319,null,0,21.616579000913358,null,21.616579000913358,null,null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,157.86950964035265,7.1877523133554915,21.587831688558627,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,3.7807394416987181,5.2539868240252385,25.749999999999904,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":1.3812660026906197E-2},null,314.73919435509879,284.98111542981809,0.4570231889546818,52.186577874828373,0.93180908410028318,0.47007869924567208,null,0,21.587831688558627,null,21.587831688558627,null,null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,157.81688647047253,7.1793242110309912,21.559080015137752,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,3.7544757263112722,5.2244470408872639,25.833333333333236,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":1.3732553465026873E-2},null,314.64447264931459,284.88298947233983,0.45689693641008872,52.152840715092594,0.93159125342871307,0.46983123443087538,null,0,21.559080015137752,null,21.559080015137752,null,null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,157.76428084164905,7.1708948442015101,21.530324027977819,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,3.7283870793035172,5.195073340919472,25.916666666666568,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":1.3652911481385459E-2},null,314.54978251743233,284.78489982718264,0.45677071459474577,52.119124195760293,0.93137344217256812,0.46958318047198977,null,0,21.530324027977819,null,21.530324027977819,null,null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,157.71169274803518,7.1624642267182548,21.501563774330897,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,3.7024723746378232,5.1658647903431936,25.999999999999901,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":1.3573731381659114E-2},null,314.45512394892734,284.68684647731277,0.45664452350047186,52.085428303970133,0.9311556503413555,0.46933453754331672,null,0,21.501563774330897,null,21.501563774330897,null,null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,157.65912218378583,7.1540323724106596,21.472799301374799,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,3.6767304932766409,5.1368204606297949,26.083333333333233,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":1.3495010487150733E-2},null,314.36049693327851,284.58882940570868,0.45651836311909139,52.051753026870074,0.93093787794457916,0.46908530581925301,null,0,21.472799301374799,null,21.472799301374799,null,null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,157.6065691430579,7.1455992950862299,21.444030656212515,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,3.6511603231404059,5.107939428471159,26.166666666666565,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":1.3416746134698326E-2},null,314.26590145996823,284.49084859536111,0.45639223344243435,52.018098351617596,0.93072012499173862,0.46883548547427661,null,0,21.444030656212515,null,21.444030656212515,null,null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,157.55403362001022,7.1371650085306282,21.415257885872538,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,3.6257607590658352,5.079220775750338,26.249999999999897,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":1.3338935676584913E-2},null,314.17133751848246,284.39290402927298,0.45626613446233738,51.984464265378932,0.93050239149232961,0.46858507668295718,null,0,21.415257885872538,null,21.415257885872538,null,null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,157.50151560880354,7.1287295265077448,21.386481037309068,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,3.6005307027644489,5.0506635895123608,26.333333333333229,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":1.3261576480448962E-2},null,314.07680509831044,284.29499569045925,0.45614006617064179,51.950850755329952,0.93028467745584409,0.46833407961995183,null,0,21.386481037309068,null,21.386481037309068,null,null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,157.4490151036006,7.1202928627595199,21.357700157401439,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,3.5754690627811949,5.0222669619352178,26.416666666666561,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":1.3184665929195321E-2},null,313.98230418894514,284.19712356194714,0.45601402855919565,51.917257808655364,0.93006698289177026,0.46808249445999855,null,0,21.357700157401439,null,21.357700157401439,null,null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,157.39653209856607,7.1118550310062956,21.328915292955298,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,3.550574754453609,4.9940299903009944,26.499999999999893,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":1.3108201420906698E-2},null,313.88783477988295,284.09928762677589,0.45588802161985226,51.883685412549255,0.92984930780959218,0.46783032137793285,null,0,21.328915292955298,null,21.328915292955298,null,null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,157.34406658786656,7.1034160449465356,21.300126490701658,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,3.5258466998708529,4.9659517769671799,26.583333333333226,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":1.3032180368755626E-2},null,313.79339686062389,284.00148786799707,0.45576204534447101,51.850133554214864,0.92963165221879074,0.46757756054866995,null,0,21.300126490701658,null,21.300126490701658,null,null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,157.2916185656706,7.0949759182570009,21.271333797297491,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,0,3.5012838278332432,4.9380314293381256,26.666666666666558,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":1.2956600200916943E-2},null,313.69899042067112,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":283.90372426867407},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.45563609972491687},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":51.816602220864468},0.92941401612884167,0.46732421214721548,null,0,21.271333797297491,null,21.271333797297491,null,null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD383=7,$AE383,0)","v":0},0]
[null,26.74999999999989,157.23918802614872,7.0865346645927687,21.242537259325804,0,0,{"$f":"IF(ROUND(F$48-B384,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,3.4768850738119341,4.9102680598366764,26.74999999999989,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":1.2881458360480807E-2},null,{"$f":"C384*1.8+32-F$20","v":313.60461544953176},283.80599681188278,0.45551018475306054,51.783091399719922,{"$f":"(1-($F$34+273)/(C384+273))/(1-($F$34+273)/($F$17+273))","v":0.92919639954921851},{"$f":"( -12.447*U384^2 + 25.389*U384 - 11.942)*V$59","v":0.46707027634866033},null,0,21.242537259325804,null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":21.242537259325804},null,null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},0,{"$f":"IF($AD384=8,$AE384,0)","v":0}]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":26.833333333333222},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":157.18677496347334},{"$f":"V385*T385/3.413","v":7.0780922975871459},{"$f":"IF(B385>=F$48,E384,IF(D385*F$23/1000000-F$32/1000<0,0,D385*F$23/1000000-F$32/1000))","v":21.213736923295336},{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},{"$f":"I385/(1+$F$38)^B385","v":0},{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":3.4526493799087636},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":4.8826607858759523},{"$f":"IF(J385<1, B385,N384)","v":26.833333333333222},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":1.2806752305366169E-2},null,313.51027193671604,283.70830548071081,0.45538430042077865,51.749601078011693,0.92897880248938913,0.46681575332818198,null,{"$f":"IF(X384>0,X384,IF(J385=0,0,B385))","v":0},{"$f":"IF(X384>0,Y384,E385)","v":21.213736923295336},null,21.213736923295336,null,null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.916666666666554,157.13437937181885,7.0696488308518664,21.184932835641224,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,3.4285756948164914,4.8552087298312872,26.916666666666554,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":1.2732479508234799E-2},null,313.41595987173798,283.61065025825803,0.45525844671995347,51.71613124297977,0.92876122495881885,0.46656064326104785,null,0,21.184932835641224,null,21.184932835641224,null,null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,157.0820012453616,7.0612042779769952,21.156125042724689,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,3.4046629737791116,4.827911019012336,26.999999999999886,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":1.2658637456405766E-2},null,313.32167924411493,283.51303112763645,0.45513262364247314,51.682681881873151,0.92854366696696911,0.46630494632261182,null,0,21.156125042724689,null,21.156125042724689,null,null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,157.02964057827981,7.0527586525308905,21.127313590832902,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,3.3809101785524147,4.8007667856353278,27.083333333333218,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":1.2585223651770438E-2},null,313.22743004336769,283.41544807196988,0.45500683118023116,51.649252981949985,0.92832612852329643,0.46604866268830869,null,0,21.127313590832902,null,21.127313590832902,null,null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,156.97729736475372,7.0443119680604287,21.098498526179753,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,3.3573162773649323,4.7737751667954811,27.166666666666551,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":1.2512235610707974E-2},null,313.13321225902075,283.3179010743944,0.45488106932512723,51.615844530477517,0.92810860963725461,0.46579179253366793,null,0,21.098498526179753,null,21.098498526179753,null,null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,156.92497159896547,7.0358642380908636,21.069679894905359,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,3.3338802448788978,4.7469353044395737,27.249999999999883,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":1.2439670864001301E-2},null,313.03902588060191,283.22039011805805,0.45475533806906648,51.582456514732144,0.92789111031829263,0.46553433603430261,null,0,21.069679894905359,null,21.069679894905359,null,null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,156.87266327509914,7.0274154761258334,21.040857743076106,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,3.3106010621515214,4.7202463453386603,27.333333333333215,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":1.2367526956753569E-2},null,312.94487089764249,283.12291518612074,0.45462963740395984,51.549088921999214,0.92767363057585628,0.46527629336590959,null,0,21.040857743076106,null,21.040857743076106,null,null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,156.82037238734077,7.0189656956475153,21.012032116685166,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,3.2874777165965652,4.6937074410609556,27.416666666666547,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":1.2295801448305122E-2},null,312.85074729967744,283.02547626175459,0.45450396732172388,51.515741739573429,0.92745617041938699,0.46501766470427475,null,0,21.012032116685166,null,21.012032116685166,null,null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,156.76809892987833,7.0105149101165214,20.983203061652144,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,3.2645092019459989,4.6673177479448595,27.499999999999879,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":1.2224491912150909E-2},null,312.75665507624507,282.92807332814374,0.45437832781428117,51.482414954758354,0.92723872985832323,0.46475845022526863,null,0,20.983203061652144,null,20.983203061652144,null,null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,156.71584289690171,7.002063132972066,20.954370623823653,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,3.2416945182120256,4.6410764270721341,27.583333333333211,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":1.2153595935858403E-2},null,312.6625942168871,282.83070636848402,0.45425271887355906,51.44910855486691,0.92702130890209844,0.46449865010485181,null,0,20.954370623823653,null,20.954370623823653,null,null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,156.66360428260273,6.9936103776317928,20.925534848972703,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,3.2190326716491438,4.6149826442412429,27.666666666666544,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":1.2083111120985984E-2},null,312.56856471114895,282.73337536598342,0.45412714049149189,51.41582252722057,0.92680390756014275,0.46423826451906858,null,0,20.925534848972703,null,20.925534848972703,null,null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,156.61138308117521,6.9851566574919586,20.896695782799362,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,3.1965226747166224,4.5890355699408234,27.749999999999876,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":1.2013035083001803E-2},null,312.47456654857939,282.63608030386206,0.45400159266001855,51.382556859150611,0.92658652584188206,0.46397729364404677,null,0,20.896695782799362,null,20.896695782799362,null,null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,156.55917928681481,6.9767019859273613,20.867853470930491,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,3.174163546041052,4.5632343793233234,27.833333333333208,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":1.1943365451203119E-2},null,312.38059971873071,282.53882116535164,0.45387607537108438,51.349311537996613,0.92636916375673906,0.46371573765600449,null,0,20.867853470930491,null,20.867853470930491,null,null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,156.5069928937192,6.9682463762914537,20.839007958920121,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,3.1519543103792125,4.5375782521787764,27.91666666666654,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":1.1874099868636077E-2},null,312.28666421115861,282.44159793369596,0.45375058861663981,51.316086551107674,0.92615182131413187,0.46345359673124514,null,0,20.839007958920121,null,20.839007958920121,null,null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,156.45482389608796,6.959789841916229,20.810159292249093,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,3.1298939985810414,4.5120663729087287,27.999999999999872,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":1.1805235992015984E-2},null,312.19276001542238,282.34441059215072,0.45362513238864105,51.282881885841789,0.92593449852347542,0.46319087104615397,null,0,20.810159292249093,null,20.810159292249093,null,null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,156.4026722881226,6.9513323961124218,20.781307516325718,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,3.1079816475529709,4.4866979305003101,28.083333333333204,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":1.1736771491648035E-2},null,312.09888712108472,282.24725912398361,0.45349970667905032,51.249697529565964,0.92571719539417974,0.46292756077720837,null,0,20.781307516325718,null,20.781307516325718,null,null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,156.35053806402658,6.9428740521693291,20.752452676485174,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,3.0862163002212903,4.4614721185004536,28.166666666666536,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":1.1668704051348504E-2},null,312.00504551771189,282.15014351247407,0.45337431147983492,51.21653346965627,0.92549991193565173,0.46266366610096449,null,0,20.752452676485174,null,20.752452676485174,null,null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,156.29842121800525,6.9344148233550511,20.723594817990325,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,3.0645970054959295,4.436388134990259,28.249999999999869,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":1.1601031368366365E-2},null,311.91123519487348,282.05306374091344,0.45324894678296818,51.183389693497674,0.92528264815729455,0.46239918719407241,null,0,20.723594817990325,null,20.723594817990325,null,null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,156.24632174426591,6.9259547229162965,20.694733986031068,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,3.0431228182342367,4.4114451825594996,28.333333333333201,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":1.1533751153305417E-2},null,311.8174561421427,281.9560197926051,0.45312361258042871,51.150266188484466,0.92506540406850679,0.46213412423325845,null,0,20.694733986031068,null,20.694733986031068,null,null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,156.19423963701783,6.9174937640785048,20.665870225724735,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,3.0217927992051195,4.3866424682812708,28.416666666666533,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":1.1466861130046808E-2},null,311.72370834909611,281.85901165086386,0.45299830886420117,51.117162942019263,0.92484817967868371,0.46186847739534004,null,0,20.665870225724735,null,20.665870225724735,null,null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,156.14217489047218,6.9090319600459917,20.637003582116602,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,3.0006060150534122,4.3619792036867882,28.499999999999865,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":1.1400359035672056E-2},null,311.62999180531398,281.76203929901709,0.45287303562627551,51.084079941514574,0.92463097499721647,0.46160224685721996,null,0,20.637003582116602,null,20.637003582116602,null,null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,156.09012749884204,6.9005693240017507,20.608134100179207,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,2.9795615382642744,4.3374546047403157,28.583333333333197,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":1.1334242620386469E-2},null,311.53630650037974,281.66510272040313,0.45274779285864725,51.051017174391035,0.92441379003349222,0.46133543279588751,null,0,20.608134100179207,null,20.608134100179207,null,null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,156.03809745634243,6.8921058691075494,20.579261824812665,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,2.9586584471279402,4.3130678918142484,28.666666666666529,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":1.126850964744305E-2},null,311.44265242388042,281.56820189837271,0.45262258055331756,51.017974628078747,0.92419662479689479,0.46106803538841096,null,0,20.579261824812665,null,20.579261824812665,null,null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,155.98608475719033,6.8836416085040328,20.550386800845054,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,2.9378958257046861,4.2888182896643245,28.749999999999861,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":1.1203157893066827E-2},null,311.34902956540662,281.47133681628821,0.45249739870229327,50.984952290016651,0.92397947929680291,0.46080005481194874,null,0,20.550386800845054,null,20.550386800845054,null,null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,155.93408939560462,6.8751765553107216,20.521509073032366,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,2.9172727637899341,4.2647050274049789,28.833333333333194,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":1.1138185146379613E-2},null,311.25543791455237,281.37450745752392,0.45237224729758668,50.951950147652724,0.92376235354259262,0.46053149124374559,null,0,20.521509073032366,null,20.521509073032366,null,null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,155.88211136580608,6.8667107226259034,20.492628686058183,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,2.896788356879521,4.2407273384848416,28.916666666666526,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":1.1073589209325215E-2},null,311.16187746091498,281.27771380546562,0.45224712633121572,50.918968188443614,0.92354524754363554,0.46026234486112733,null,0,20.492628686058183,null,20.492628686058183,null,null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,155.83015066201747,6.8582441235268421,20.463745684534338,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,2.876441706135314,4.2168844606623672,28.999999999999858,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":1.1009367896595077E-2},null,311.06834819409551,281.18095584351124,0.45212203579520377,50.886006399855319,0.92332816130929929,0.45999261584150691,null,0,20.463745684534338,null,20.463745684534338,null,null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,155.77820727846347,6.8497767710696351,20.434860113000482,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,2.8562319183508618,4.1931756359816017,29.08333333333319,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":1.0945519035554343E-2},null,310.97485010369832,281.08423355507,0.45199697568157998,50.85306476936222,0.92311109484894849,0.45972230436238198,null,0,20.434860113000482,null,20.434860113000482,null,null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,155.72628120937065,6.8413086782893631,20.405972015924554,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,2.8361581059173822,4.1696001107480907,29.166666666666522,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":1.0882040466168362E-2},null,310.88138317933124,280.98754692356329,0.45187194598237873,50.820143284448136,0.92289404817194221,0.45945141060133377,null,0,20.405972015924554,null,20.405972015924554,null,null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,155.67437244896755,6.8328398582000593,20.377081437702699,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,2.8162193867898622,4.146157135504918,29.249999999999854,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":1.0818930040929606E-2},null,310.78794741060563,280.89089593242397,0.45174694668964016,50.787241932605497,0.92267702128763707,0.45917993473603086,null,0,20.377081437702699,null,20.377081437702699,null,null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,155.62248099148457,6.8243703237946995,20.348188422659224,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,2.7964148844533669,4.1228459650088816,29.333333333333186,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":1.0756185624785026E-2},null,310.69454278713624,280.79428056509687,0.45162197779540975,50.754360701335912,0.92246001420538459,0.45890787694422186,null,0,20.348188422659224,null,20.348188422659224,null,null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,155.57060683115407,6.8159000880452769,20.31929301504686,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,2.776743727889583,4.0996658582067989,29.416666666666519,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":1.069380509506382E-2},null,310.60116929854138,280.69770080503821,0.45149703929173884,50.721499578149405,0.92224302693453386,0.45863523740374545,null,0,20.31929301504686,null,20.31929301504686,null,null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.499999999999851,155.51874996221036,6.8074291639027811,20.290395259046672,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,2.7572050515435094,4.0766160782119547,29.499999999999851,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":1.063178634140562E-2},null,310.50782693444268,280.60115663571617,0.45137213117068392,50.688658550565378,0.92202605948442851,0.45836201629251921,null,0,20.290395259046672,null,20.290395259046672,null,null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,155.46691037888962,6.7989575642972726,20.261495198768348,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,2.7377979952903937,4.0536958922806727,29.583333333333183,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":1.05701272656891E-2},null,310.41451568446536,280.50464804061028,0.45124725342430699,50.655837606111731,0.92180911186440972,0.45808821378855019,null,0,20.261495198768348,null,20.261495198768348,null,null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,155.41508807542999,6.7904853021378617,20.232592878250092,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,2.7185217044028103,4.030904571789022,29.666666666666515,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":1.0508825781960994E-2},null,310.32123553823806,280.40817500321225,0.45112240604467585,50.623036732325573,0.92159218408381349,0.45781383006992599,null,0,20.232592878250092,null,20.232592878250092,null,null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,155.36328304607153,6.7820123903127154,20.203688341458662,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,2.6993753295179395,4.0082413922096523,29.749999999999847,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":1.0447879816365529E-2},null,310.22798648539282,280.31173750702504,0.45099758902386361,50.590255916752596,0.92137527615197246,0.45753886531481908,null,0,20.203688341458662,null,20.203688341458662,null,null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,155.31149528505617,6.7735388416891613,20.174781632289736,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,2.6803580266051013,3.9857056330887692,29.833333333333179,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":1.0387287307074262E-2},null,310.13476851556516,280.21533553556333,0.45087280235394861,50.557495146947531,0.92115838807821526,0.4572633197014882,null,0,20.174781632289736,null,20.174781632289736,null,null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,155.25972478662783,6.7650646691136442,20.14587279456774,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,2.6614689569333798,3.9632965780232192,29.916666666666512,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":1.0327046204216333E-2},null,310.04158161839416,280.11896907235359,0.45074804602701529,50.524754410473804,0.92094151987186745,0.45698719340827659,null,0,20.14587279456774,null,20.14587279456774,null,null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,155.20797154503228,6.756589885411648,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,2.6427072870394546,3.9410135146377301,29.999999999999844,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":1.0267154469809112E-2},null,309.94842578352217,280.02263810093365,0.45062332003515287,50.492033694903682,0.92072467154224868,0.45671048661360403,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":309.85530100059515},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":279.92634260485329},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.45049862437045635},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":50.459332987818556},0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD447=7,$AE447,0)","v":0},0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,{"$f":"IF(ROUND(F$48-B448,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,{"$f":"(1-($F$34+273)/(C448+273))/(1-($F$34+273)/($F$17+273))","v":0.92050784309867717},{"$f":"( -12.447*U448^2 + 25.389*U448 - 11.942)*V$59","v":0.45643319949598465},null,0,20.1169618720456,null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":20.1169618720456},null,null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},0,{"$f":"IF($AD448=8,$AE448,0)","v":0}]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":30},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":155.15623555451728},{"$f":"V449*T449/3.413","v":6.7481145033880185},{"$f":"IF(B449>=F$48,E448,IF(D449*F$23/1000000-F$32/1000<0,0,D449*F$23/1000000-F$32/1000))","v":20.1169618720456},{"$f":"IF(B449>F$48-5,0,IF(C449 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},{"$f":"I449/(1+$F$38)^B449","v":0},{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":30},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,{"$f":"IF(X448>0,X448,IF(J449=0,0,B449))","v":0},{"$f":"IF(X448>0,Y448,E449)","v":20.1169618720456},null,20.1169618720456,null,null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":309.85530100059515},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":279.92634260485329},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.45049862437045635},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":50.459332987818556},0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD511=7,$AE511,0)","v":0},0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,{"$f":"IF(ROUND(F$48-B512,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,{"$f":"(1-($F$34+273)/(C512+273))/(1-($F$34+273)/($F$17+273))","v":0.92050784309867717},{"$f":"( -12.447*U512^2 + 25.389*U512 - 11.942)*V$59","v":0.45643319949598465},null,0,20.1169618720456,null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":20.1169618720456},null,null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},0,{"$f":"IF($AD512=8,$AE512,0)","v":0}]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":30},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":155.15623555451728},{"$f":"V513*T513/3.413","v":6.7481145033880185},{"$f":"IF(B513>=F$48,E512,IF(D513*F$23/1000000-F$32/1000<0,0,D513*F$23/1000000-F$32/1000))","v":20.1169618720456},{"$f":"IF(B513>F$48-5,0,IF(C513 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},{"$f":"I513/(1+$F$38)^B513","v":0},{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":30},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,{"$f":"IF(X512>0,X512,IF(J513=0,0,B513))","v":0},{"$f":"IF(X512>0,Y512,E513)","v":20.1169618720456},null,20.1169618720456,null,null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,6.7481145033880185,20.1169618720456,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.45643319949598465,null,0,20.1169618720456,null,20.1169618720456,null,null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E63:E543)","v":11504.466251014357},null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":4137.1711015467845},{"$f":"SUM(M63:M543)","v":4638.828514280729},{"$f":"N543","v":30},{"$f":"SUM(O63:O543)","v":12.608480703743428}]
[]
[]
[]
[null,null,"P90"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":164.90662974087061},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.36224908364674185},null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":19.66503251546828},null,{"$f":"MIN(AA554:AA1035)","v":19.66503251546828}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":175},{"$f":"V554*T554/3.413","v":6.7575533036411946},{"$f":"IF(D554*H$23/1000000-H$32/1000<0,0,D554*H$23/1000000-H$32/1000)","v":30},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":30},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":30.000000000000007},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38/12)","v":8.2850041425020712E-2},null,{"$f":"C554*1.8+32-H$20","v":345.57407700246404},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":317.13086032351958},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.4975500981445799},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":63.667599081681857},{"$f":"(1-($H$34+273)/(C63+273))/(1-($H$34+273)/($H$17+273))","v":1},{"$f":"( -12.447*U554^2 + 25.389*U554 - 11.942)*V$550","v":0.36224908364674185},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":30},null,{"$f":"IF(B554<=AA$550,E554,AA553)","v":30},null,null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":174.94166666666666},6.7524740845031461,{"$f":"IF(B555>=H$48,E554,IF(D555*H$23/1000000-H$32/1000<0,0,D555*H$23/1000000-H$32/1000))","v":29.97411483835694},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":29.805589700831092},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":29.831329326886227},8.3333333333333329E-2,{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":345.46907700246402},317.02063181686719,0.49741392592938721,63.626818404777737,{"$f":"(1-($H$34+273)/(C64+273))/(1-($H$34+273)/($H$17+273))","v":0.99977664389697207},{"$f":"( -12.447*U555^2 + 25.389*U555 - 11.942)*V$550","v":0.36220880798714744},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":29.97411483835694},null,29.97411483835694,null,null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":174.88335277777779},{"$f":"V556*T556/3.413","v":6.747390166195764},{"$f":"IF(B556>=H$48,E555,IF(D556*H$23/1000000-H$32/1000<0,0,D556*H$23/1000000-H$32/1000))","v":29.948205728395337},{"$f":"IF(B556>H$48-5,0,IF(C556 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},{"$f":"IF(OR(I556=1,J555 =1), 1,0)","v":0},{"$f":"I556/(1+$H$38)^B556","v":0},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":29.612393483080997},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":29.663606980304735},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,345.36411200246408,316.91044554474286,0.49727778729777944,63.586062834773344,0.99955330409426502,0.36216808543510493,null,{"$f":"IF(X555>0,X555,IF(J556=0,0,B556))","v":0},{"$f":"IF(X555>0,Y555,E556)","v":29.948205728395337},null,29.948205728395337,null,null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,174.82505832685186,6.7423015639788879,29.922272747883746,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,29.420404049836222,29.496827628426374,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,345.2591819907974,316.80030148558649,0.49714168223929095,63.545332355446106,0.99932998060250533,0.36212691609107245,null,0,29.922272747883746,null,29.922272747883746,null,null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.76678330740958,6.7372082930913848,29.896315974483805,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,29.229614146143895,29.330985969399446,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,345.1542869558013,316.69019961785557,0.49700561074346589,63.504626950585987,0.99910667343231574,0.3620853000555847,null,0,29.896315974483805,null,29.896315974483805,null,null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.70852771297379,6.7321103687513375,29.870335485751255,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,29.040016558784785,29.166076731181132,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,345.04942688581684,316.58013992002554,0.49686957279985705,63.463946603996447,0.99888338259431575,0.36204323742925609,null,0,29.870335485751255,null,29.870335485751255,null,null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.65029153706948,6.7270078061558909,29.844331359135097,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,28.85160411604566,29.002094671369914,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,344.94460176918909,316.47012237058925,0.49673356839802724,63.423291299493371,0.99866010809912142,0.36200072831277763,null,0,29.844331359135097,null,29.844331359135097,null,null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.5920747732238,6.7219006204813105,29.818303671977958,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,28.664369687493963,28.839034577038927,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,344.83981159426691,316.36014694805681,0.49659759752754812,63.382661020905289,0.99843684995734516,0.36195777280691765,null,0,29.818303671977958,null,29.818303671977958,null,null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.53387741496607,6.7167888268831222,29.792252501516757,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,28.478306183753883,28.676891264570237,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,344.73505634940295,316.25021363095618,0.49646166017800081,63.342055752073776,0.99821360817959726,0.36191437101252538,null,0,29.792252501516757,null,29.792252501516757,null,null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,174.47569945582777,6.7116724404959331,29.766177924881795,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,28.293406556282012,28.515659579490041,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,344.630336022954,316.14032239783285,0.49632575633897552,63.301475476853341,0.99799038277648322,0.36187052303052103,null,0,29.766177924881795,null,29.766177924881795,null,null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.41754088934249,6.7065514764336669,29.740080019097988,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,28.109663797146244,28.355334396304841,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,344.52565060328055,316.03047322724973,0.49618988600007202,63.260920179110997,0.99776717375860524,0.36182622896190958,null,0,29.740080019097988,null,29.740080019097988,null,null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.35940170904604,6.7014259497893596,29.713958861083789,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,27.927070938803489,28.19591061833847,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,344.42100007874694,315.92066609778703,0.49605404915089918,63.220389842726462,0.9975439811365634,0.36178148890776751,null,0,29.713958861083789,null,29.713958861083789,null,null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,174.30128190847637,6.6962958756353874,29.687814527652343,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,27.745621053880694,28.037383177570099,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,344.31638443772152,315.8109009880427,0.49591824578107496,63.179884451592471,0.99732080492095321,0.3617363029692518,null,0,29.687814527652343,null,29.687814527652343,null,null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.24318148117354,6.6911612690233691,29.661647095511043,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,27.565307254955389,27.879747034473109,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,344.21180366857641,315.70117787663168,0.49578247588022656,63.139403989614152,0.9970976451223672,0.36169067124759718,null,0,29.661647095511043,null,29.661647095511043,null,null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,174.18510042067982,6.6860221449841895,29.635456641261605,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,27.386122694337871,27.722997177854889,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,344.10725775968774,315.59149674218679,0.4956467394379907,63.098948440709535,0.99687450175139458,0.36164459384411313,null,0,29.635456641261605,null,29.635456641261605,null,null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,174.12703872053959,6.680878518528095,29.609243241400549,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,27.208060563854843,27.567128624697549,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,344.00274669943531,315.48185756335806,0.49551103644401279,63.058517788809553,0.99665137481862087,0.36159807086018808,null,0,29.609243241400549,null,29.609243241400549,null,null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,174.06899637429942,6.6757304046445851,29.583006972318692,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,27.031114094633189,27.412136419999481,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,343.89827047620298,315.37226031881249,0.49537536688794764,63.018112017857192,0.99642826433462883,0.36155110239728666,null,0,29.583006972318692,null,29.583006972318692,null,null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,174.010973375508,6.6705778183026467,29.556747910302285,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,26.855276556886412,27.258015636617881,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,343.79382907837845,315.262704987235,0.49523973075945932,62.977731111808765,0.99620517030999667,0.36150368855695442,null,0,29.556747910302285,null,29.556747910302285,null,null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.95296971771617,6.6654207744504612,29.530466131531561,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,26.680541259699716,27.104761375112066,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,343.68942249435315,315.15319154732731,0.49510412804822085,62.937375054632696,0.99598209275530092,0.36145582944080706,null,0,29.530466131531561,null,29.530466131531561,null,null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.89498539447695,6.6602592880157685,29.504161712082578,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,26.506901550819229,26.952368763587781,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,343.58505071252256,315.04371997780879,0.49496855874391427,62.897043830310537,0.99575903168111324,0.36140752515054392,null,0,29.504161712082578,null,29.504161712082578,null,null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.83702039934545,6.6550933739055989,29.477834727925845,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,26.334350816439301,26.800832957542276,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,343.48071372128584,314.93429025741568,0.49483302283623093,62.85673742283592,0.99553598709800217,0.36135877578793718,null,0,29.477834727925845,null,29.477834727925845,null,null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.77907472587901,6.6499230470064701,29.451485254927356,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,26.162882480993105,26.650149139710319,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,343.37641150904625,314.82490236490185,0.49469752031487119,62.816455816215552,0.99531295901653383,0.36130958145483666,null,0,29.451485254927356,null,29.451485254927356,null,null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.72114836763706,6.6447483221843529,29.425113368848351,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,25.992490006943139,26.500312519911066,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,343.27214406421075,314.71555627903808,0.4945620511695446,62.776198994468331,0.99508994744726931,0.36125994225317093,null,0,29.425113368848351,null,29.425113368848351,null,null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.66324131818118,6.6395692142846912,29.398719145345495,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,25.823166894573127,26.351318334895769,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,343.16791137519016,314.60625197861248,0.49442661538996951,62.735966941626032,0.99486695240076817,0.36120985828494367,null,0,29.398719145345495,null,29.398719145345495,null,null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.60535357107511,6.6343857381324378,29.372302659971012,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,25.65490668178095,26.203161848196356,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,343.06371343039928,314.49698944243039,0.49429121296587347,62.695759641732934,0.99464397388758474,0.36115932965223646,null,0,29.372302659971012,null,29.372302659971012,null,null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.54748511988475,6.6291979085319923,29.345863988172368,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,25.487702943872257,26.055838349974863,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,342.9595502182566,314.38776864931395,0.49415584388699269,62.655577078845681,0.99442101191827126,0.36110835645720496,null,0,29.345863988172368,null,29.345863988172368,null,null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.48963595817813,6.6240057402673642,29.319403205293142,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,25.32154929335611,25.909343156873724,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,342.85542172718465,314.27858957810281,0.49402050814307313,62.615419237033507,0.99419806650337628,0.36105693880208517,null,0,29.319403205293142,null,29.319403205293142,null,null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.43180607952542,6.6188092481021057,29.292920386572639,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,25.156439379740583,25.763671611866865,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,342.75132794560977,314.16945220765359,0.49388520572386935,62.575286100378236,0.99397513765344447,0.36100507678918847,null,0,29.292920386572639,null,29.292920386572639,null,null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,173.37399547749891,6.6136084467793106,29.266415607145902,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,24.992366889329755,25.618819084111664,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,342.64726886196206,314.06035651683987,0.49374993661914451,62.53517765297417,0.99375222537901742,0.36095277052090136,null,0,29.266415607145902,null,29.266415607145902,null,null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,173.31620414567308,6.6084033510216784,29.239888942044047,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,24.829325545022012,25.474780968801756,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,342.54324446467558,313.9513024845524,0.49361470081867137,62.495093878928003,0.99352932969063323,0.36090002009968775,null,0,29.239888942044047,null,29.239888942044047,null,null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,173.25843207762452,6.6031939755315232,29.213340466194289,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,24.667309106109069,25.331552687020622,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,342.43925474218815,313.84229008969874,0.49347949831223109,62.455034762358878,0.99330645059882716,0.36084682562808801,null,0,29.213340466194289,null,29.213340466194289,null,null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,173.20067926693199,6.5979803349908268,29.186770254420232,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,24.506311368076283,25.189129685596058,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,342.33529968294164,313.73331931120384,0.49334432908961429,62.415000287398556,0.99308358811412967,0.36079318720871983,null,0,29.186770254420232,null,29.186770254420232,null,null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,173.14294570717635,6.5927624440612149,29.160178381441746,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,24.346326162403596,25.047507436955396,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,342.23137927538147,313.62439012800928,0.49320919314061989,62.374990438191134,0.99286074224706977,0.3607391049442773,null,0,29.160178381441746,null,29.160178381441746,null,null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,173.08523139194062,6.5875403173839544,29.133564921874921,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,24.187347356367582,24.906681438981604,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,342.12749350795718,313.51550251907389,0.4930740904550564,62.335005198893128,0.99263791300817106,0.36068457893752875,null,0,29.133564921874921,null,29.133564921874921,null,null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,173.02753631480999,6.5823139695800048,29.106929950232391,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,24.029368852844783,24.766647214870154,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,342.02364236912206,313.40665646337311,0.49293902102274051,62.295044553673449,0.99241510040795533,0.36062960929131882,null,0,29.106929950232391,null,29.106929950232391,null,null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.96986046937172,6.5770834152500939,29.080273540923649,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,23.872384590116052,24.627400312986694,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,341.91982584733313,313.29785193989932,0.49280398483349824,62.255108486713226,0.99219230445693962,0.36057419610857216,null,0,29.080273540923649,null,29.080273540923649,null,null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.91220384921527,6.5718486689746403,29.053595768254716,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,23.71638854167136,24.488936306725559,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,341.81604393105152,313.18908892766228,0.49266898187716474,62.215196982206265,0.99196952516563852,0.36051833949228534,null,0,29.053595768254716,null,29.053595768254716,null,null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.8545664479322,6.5666097453138592,29.02689670642863,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,23.56137471601626,24.35125079436903,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,341.71229660874201,313.08036740568815,0.492534012143583,62.175310024358822,0.9917467625445624,0.36046203954553296,null,0,29.02689670642863,null,29.02689670642863,null,null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.79694825911622,6.5613666588076898,29.0001764295451,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,23.407337156478654,24.214339398947406,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,341.60858386887327,312.97168735301995,0.49239907562260593,62.135447597388918,0.99152401660421929,0.36040529637146596,null,0,29.0001764295451,null,29.0001764295451,null,null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.73934927636319,6.5561194239759102,28.973435011601083,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,23.25426994101732,24.078197768099869,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,341.5049056999178,312.86304874871769,0.49226417230409464,62.095609685527421,0.99130128735511303,0.3603481100733108,null,0,28.973435011601083,null,28.973435011601083,null,null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.68176949327108,6.5508680553181176,28.946672526490723,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,23.102167182030872,23.942821573936129,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,341.40126209035196,312.75445157185817,0.492129302177919,62.055796273017478,0.99107857480774386,0.36029048075437037,null,0,28.946672526490723,null,28.946672526490723,null,null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.62420890344001,6.5456125673136931,28.919889048005089,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,22.95102302616754,23.808206512898835,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,341.29765302865604,312.645895801535,0.49199446523395812,62.016007344114371,0.99085587897260941,0.36023240851802157,null,0,28.919889048005089,null,28.919889048005089,null,null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,172.56666750047219,6.5403529744219364,28.893084649832943,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,22.800831654136747,23.674348305626744,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,341.19407850331402,312.53738141685835,0.49185966146209942,61.976242883085661,0.99063319986020248,0.36017389346772055,null,0,28.893084649832943,null,28.893084649832943,null,null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,172.50914527797204,6.5350892910819312,28.866259405560001,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,22.651587280520484,23.541242696818742,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,341.09053850281373,312.42890839695519,0.49172489085223942,61.936502874211101,0.99041053748101415,0.36011493570699482,null,0,28.866259405560001,null,28.866259405560001,null,null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,172.45164222954605,6.5298215317128054,28.83941338867028,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,22.503284153587213,23.408885455098495,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,340.98703301564694,312.32047672096945,0.49159015339428286,61.896787301783206,0.9901878918455308,0.36005553533945289,null,0,28.83941338867028,null,28.83941338867028,null,null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,172.39415834880288,6.5245497107134502,28.812546672544684,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,22.355916555104656,23.277272372879999,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,340.88356203030924,312.21208636806148,0.49145544907814404,61.857096150106031,0.98996526296423593,0.35999569246877483,null,0,28.812546672544684,null,28.812546672544684,null,null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,172.33669362935328,6.5192738424627859,28.78565933046233,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,22.209478800155622,23.146399266233782,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,340.78012553529993,312.1037373174085,0.49132077789374501,61.817429403496561,0.98974265084760948,0.35993540719871719,null,0,28.78565933046233,null,28.78565933046233,null,null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,172.27924806481016,6.5139939413196553,28.75875143559999,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,22.063965236953315,23.016261974753913,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,340.67672351912233,311.99542954820419,0.49118613983101739,61.777787046283322,0.98952005550612832,0.35987467963311448,null,0,28.75875143559999,null,28.75875143559999,null,null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,172.22182164878856,6.5087100216228606,28.731823061032351,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,21.919370246658243,22.886856361425753,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,340.57335597028344,311.8871630396589,0.491051534879901,61.738169062807401,0.98929747695026471,0.35981350987587385,null,0,28.731823061032351,null,28.731823061032351,null,null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,172.16441437490565,6.5034220976912387,28.704874279732302,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,21.775688243196075,22.758178312494419,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,340.47002287729418,311.77893777099985,0.4909169630303441,61.698575437422363,0.98907491519048818,0.35975189803097835,null,0,28.704874279732302,null,28.704874279732302,null,null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,172.10702623678068,6.4981301838236067,28.677905164570738,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,21.632913673076082,22.63022373733402,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,340.36672422866928,311.67075372147042,0.4907824242723044,61.659006154493198,0.98885237023726613,0.35968984420248901,null,0,28.677905164570738,null,28.677905164570738,null,null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,172.0496572280351,6.4928342942988442,28.650915788316937,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,21.491041015210904,22.502988568317633,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,340.26346001292723,311.5626108703309,0.49064791859574747,61.619461198397687,0.98862984210106009,0.35962734849454003,null,0,28.650915788316937,null,28.650915788316937,null,null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.99230734229243,6.4875344433758464,28.623906223638322,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,21.350064780736826,22.37646876068797,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,340.16023021859041,311.45450919685788,0.49051344599064778,61.579940553525518,0.98840733079232956,0.35956441101134046,null,0,28.623906223638322,null,28.623906223638322,null,null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.93497657317835,6.4822306452936314,28.596876543101033,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,21.209979512835563,22.250660292428812,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,340.05703483418506,311.34644868034474,0.49037900644698845,61.540444204278629,0.98818483632153087,0.35950103185717647,null,0,28.596876543101033,null,28.596876543101033,null,null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.87766491432063,6.476922914271297,28.569826819169684,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,21.070779786556361,22.125559164137147,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,339.95387384824119,311.23842930010107,0.4902445999547615,61.500972135070725,0.98796235869911564,0.35943721113641081,null,0,28.569826819169684,null,28.569826819169684,null,null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.82037235934919,6.4716112645079971,28.542757124207235,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,20.932460208639078,22.00116139889602,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,339.85074724929257,311.13045103545312,0.49011022650396657,61.461524330328189,0.98773989793553307,0.35937294895347499,null,0,28.542757124207235,null,28.542757124207235,null,null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,171.76309890189609,6.4662957101830738,28.515667530475703,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,20.795015417338849,21.877463042148129,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,339.74765502587701,311.02251386574369,0.48997588608461323,61.422100774488939,0.98751745404122881,0.35930824541288181,null,0,28.515667530475703,null,28.515667530475703,null,null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,171.70584453559547,6.4609762654560363,28.488558110136019,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,20.658440082250952,21.754460161570098,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,339.6445971665359,310.91461777033169,0.48984157868671835,61.382701452003346,0.98729502702664429,0.35924310061921794,null,0,28.488558110136019,null,28.488558110136019,null,null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,171.64860925408362,6.455652944466542,28.461428935247937,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,20.522728904136688,21.632148846947462,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,339.54157365981456,310.80676272859262,0.48970730430030823,61.343326347333431,0.98707261690221881,0.35917751467714593,null,0,28.461428935247937,null,28.461428935247937,null,null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,171.59139305099893,6.4503257613344118,28.434280077770133,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,20.387876614750265,21.510525210050393,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,339.4385844942621,310.69894871991852,0.48957306291541697,61.303975444953863,0.98685022367838671,0.35911148769139856,null,0,28.434280077770133,null,28.434280077770133,null,null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,171.53419591998193,6.444994730159749,28.407111609560786,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,20.253877976666903,21.389585384510053,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,339.33562965843151,310.5911757237177,0.48943885452208785,61.26464872935091,0.98662784736557962,0.35904501976678965,null,0,28.407111609560786,null,28.407111609560786,null,null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,171.47701785467527,6.4396598650227972,28.37992360237687,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,20.120727783110954,21.26932552569572,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,339.23270914087954,310.48344371941477,0.4893046791103724,61.225346185022858,0.98640548797422622,0.3589781110082032,null,0,28.37992360237687,null,28.37992360237687,null,null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,171.41985884872372,6.4343211799841153,28.352716127875027,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,19.988420857785997,21.149741810592545,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,339.12982293016677,310.37575268645048,0.48917053667033022,61.186067796480074,0.98618314551475084,0.35891076152060103,null,0,28.352716127875027,null,28.352716127875027,null,null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,171.36271889577415,6.4289786890845422,28.325489257611423,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,19.856952054705101,21.030830437680034,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,339.02697101485751,310.26810260428243,0.48903642719203005,61.14681354824512,0.98596081999757479,0.358842971409019,null,0,28.325489257611423,null,28.325489257611423,null,null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,171.30559798947556,6.4236324063451669,28.298243063041546,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,0,19.726316258021939,20.912587626811192,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,338.92415338352004,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":310.16049345238406},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.48890235066554871},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":61.107583424852237},0.98573851143311553,0.35877474077856758,null,0,28.298243063041546,null,{"$f":"IF(B618<=AA$550,E618,AA617)","v":28.298243063041546},null,null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0]
[null,5.4166666666666643,171.24849612347907,6.4182823457673654,28.270977615520458,0,0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},0,0,19.596508381863078,20.795009619092351,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":338.82137002472638},310.05292521024523,0.48876830708097146,61.068377410847802,{"$f":"(1-($H$34+273)/(C128+273))/(1-($H$34+273)/($H$17+273))","v":0.98551621983178728},{"$f":"( -12.447*U619^2 + 25.389*U619 - 11.942)*V$550","v":0.35870606973442926},null,0,28.270977615520458,null,28.270977615520458,null,null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":171.19141329143793},{"$f":"V620*T620/3.413","v":6.4129285213329501},{"$f":"IF(B620>=H$48,E619,IF(D620*H$23/1000000-H$32/1000<0,0,D620*H$23/1000000-H$32/1000))","v":28.243692986303472},{"$f":"IF(B620>H$48-5,0,IF(C620 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},{"$f":"IF(OR(I620=1,J619 =1), 1,0)","v":0},{"$f":"I620/(1+$H$38)^B620","v":0},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":19.467523370161455},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":20.67809267676369},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,338.71862092705231,309.94539785737209,0.48863429642839235,61.029195490789988,0.98529394520400104,0.35863695838186838,null,{"$f":"IF(X619>0,X619,IF(J620=0,0,B620))","v":0},{"$f":"IF(X619>0,Y619,E620)","v":28.243692986303472},null,28.243692986303472,null,null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,171.13434948700746,6.4075709470039408,28.21638924654507,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,19.339356196489472,20.561833083080394,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,338.61590607907749,309.83791137328677,0.48850031869791316,60.990037649249075,0.98507168756016417,0.3585674068262148,null,0,28.21638924654507,null,28.21638924654507,null,null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,171.07730470384513,6.4022096367228185,28.189066467300151,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,19.212001863894582,20.446227142194516,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,338.5132254693853,309.73046573752794,0.48836637387964471,60.950903870807139,0.98484944691067999,0.35849741517287892,null,0,28.189066467300151,null,28.189066467300151,null,null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,171.02027893561052,6.3968446044124487,28.161724719523626,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,19.085455404734596,20.331271179037476,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,338.41057908656296,309.62306092965025,0.4882324619637059,60.911794140058248,0.98462722326594954,0.35842698352734498,null,0,28.161724719523626,null,28.161724719523626,null,null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,170.96327217596533,6.391475863976078,28.134364074070447,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,18.959711880514114,20.21696153920324,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,338.30796691920165,309.51569692922465,0.48809858294022407,60.872708441608381,0.98440501663636926,0.35835611199517015,null,0,28.134364074070447,null,28.134364074070447,null,null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,170.90628441857334,6.3861034292973606,28.106984601695714,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,18.834766381721924,20.103294588832146,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,338.20538895589607,309.40837371583814,0.487964736799335,60.833646760075311,0.98418282703233229,0.35828480068198543,null,0,28.106984601695714,null,28.106984601695714,null,null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,170.84931565710048,6.3807273142404553,28.079586373055157,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,18.710614027669415,19.99026671449538,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,338.10284518524492,309.30109126909377,0.48783092353118268,60.794609080088605,0.98396065446422898,0.35821304969349976,null,0,28.079586373055157,null,28.079586373055157,null,null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,170.79236588521479,6.3753475326499167,28.052169458704618,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,18.587249966329221,19.877874323080114,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,338.00033559585069,309.19384956861091,0.48769714312591944,60.755595386289997,0.98373849894244569,0.35814085913549087,null,0,28.052169458704618,null,28.052169458704618,null,null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,170.7354350965864,6.3699640983508283,28.024733929100698,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,18.464669374175468,19.766113841675281,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,337.89786017631957,309.08664859402484,0.48756339557370615,60.7166056633327,0.98351636047736501,0.35806822911381508,null,0,28.024733929100698,null,28.024733929100698,null,null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,170.67852328488755,6.3645770251487681,27.997279854600592,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,18.342867456024305,19.654981717457982,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,337.79541891526162,308.97948832498696,0.48742968086471178,60.677639895881953,0.98329423907936653,0.35799515973440132,null,0,27.997279854600592,null,27.997279854600592,null,null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,170.62163044379258,6.3591863268298692,27.969807305462389,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,18.221839444875577,19.54447441758056,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,337.69301180129071,308.87236874116479,0.48729599898911352,60.6386980686149,0.98307213475882593,0.35792165110325397,null,0,27.969807305462389,null,27.969807305462389,null,null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,170.56475656697799,6.3537920171607212,27.942316351844603,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,18.101580601754829,19.434588429058277,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,337.59063882302445,308.76528982224158,0.48716234993709701,60.599780166220114,0.98285004752611627,0.35784770332644861,null,0,27.942316351844603,null,27.942316351844603,null,null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,170.50790164812233,6.348394109888547,27.914807063807032,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,17.982086215556997,19.325320258657662,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,337.48829996908421,308.65825154791696,0.48702873369885619,60.560886173398302,0.98262797739160601,0.357773316510137,null,0,27.914807063807032,null,27.914807063807032,null,null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,170.45106568090628,6.3429926187411745,27.887279511310631,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,17.863351602890248,19.21666643278542,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,337.38599522809534,308.55125389790646,0.48689515026459312,60.522016074861966,0.98240592436566043,0.35769849076054594,null,0,27.887279511310631,null,27.887279511310631,null,null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,170.39424865901265,6.3375875574269305,27.859733764216983,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,17.745372107920446,19.108623497378058,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,337.28372458868682,308.44429685194126,0.48676159962451809,60.483169855335035,0.98218388845864202,0.35762322618397258,null,0,27.859733764216983,null,27.859733764216983,null,null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,170.33745057612632,6.3321789396348747,27.832169892289471,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,17.628143102217429,19.001188017792035,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,337.1814880394914,308.33738038976895,0.48662808176884981,60.444347499553572,0.98196186968090915,0.35754752288679181,null,0,27.832169892289471,null,27.832169892289471,null,null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,170.28067142593429,6.3267667790346334,27.804587965192439,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,17.511659984600897,18.894356578694619,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,337.07928556914578,308.23050449115271,0.48649459668781497,60.405548992265096,0.98173986804281643,0.35747138097544995,null,0,27.804587965192439,null,27.804587965192439,null,null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,170.22391120212563,6.3213510892764662,27.776988052491539,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,17.395918180987795,18.78812578395528,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,336.97711716629021,308.12366913587158,0.48636114437164862,60.366774318228778,0.98151788355471503,0.35739480055646616,null,0,27.776988052491539,null,27.776988052491539,null,null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,170.16716989839159,6.3159318839914285,27.749370223654559,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,17.280913144240838,18.682492256537742,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,336.87498281956891,308.01687430372078,0.48622772481059379,60.328023462215953,0.98129591622695356,0.35731778173643725,null,0,27.749370223654559,null,27.749370223654559,null,null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,170.11044750842547,6.3105091767911459,27.721734548050236,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,17.166640354016533,18.577452638392636,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,336.77288251762991,307.91011997451119,0.48609433799490215,60.289296409009097,0.98107396606987596,0.3572403246220297,null,0,27.721734548050236,null,27.721734548050236,null,null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,170.05374402592267,6.3050829812680371,27.694081094949468,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,17.053095316615522,18.473003590350732,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,336.67081624912487,307.80340612806953,0.48596098391483294,60.250593143402739,0.98085203309382374,0.35716242931998593,null,0,27.694081094949468,null,27.694081094949468,null,null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,169.99705944458071,6.2996533109952582,27.666409933524946,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,16.940273564832729,18.369141792016809,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,336.56878400270932,307.69673274423849,0.48582766256065385,60.21191365020303,0.98063011730913352,0.35708409593712215,null,0,27.666409933524946,null,27.666409933524946,null,null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,169.94039375809919,6.294220179526623,27.638721132850819,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,16.828170657808283,18.265863941664076,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,336.46678576704261,307.5900998028763,0.48569437392264075,60.17325791422752,0.98040821872613981,0.3570053245803243,null,0,27.638721132850819,null,27.638721132850819,null,null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,169.88374696017982,6.2887836003968323,27.611014761903803,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,16.716782180880152,18.163166756129232,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,336.36482153078771,307.48350728385714,0.48556111799107754,60.134625920305609,0.98018633735517247,0.35692611535655672,null,0,27.611014761903803,null,27.611014761903803,null,null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,169.82711904452643,6.2833435871213315,27.583290889562491,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,16.606103745436425,18.061046970708095,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,336.26289128261163,307.37695516707117,0.48542789475625631,60.096017653278466,0.97996447320655899,0.35684646837285389,null,0,27.583290889562491,null,27.583290889562491,null,null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,169.77051000484494,6.2779001531963958,27.5555495846078,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,16.49613098876906,17.959501339051794,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,336.16099501118492,307.27044343242386,0.48529470420847703,60.057433097998569,0.97974262629062248,0.35676638373632624,null,0,27.5555495846078,null,27.5555495846078,null,null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,169.71391983484332,6.2724533120990822,27.527790915722676,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,16.386859573927989,17.858526633063605,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,336.05913270518204,307.16397205983657,0.48516154633804803,60.018872239330079,0.97952079661768221,0.35668586155415433,null,0,27.527790915722676,null,27.527790915722676,null,null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,169.65734852823172,6.26700307728734,27.500014951492702,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,16.278285189576476,17.758119642796299,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,335.95730435328113,307.05754102924647,0.4850284211352856,59.980335062148811,0.9792989841980555,0.35660490193359407,null,0,27.500014951492702,null,27.500014951492702,null,null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,169.60079607872231,6.2615494622000067,27.472221760406061,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,16.170403549846906,17.658277176350115,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,335.85550994416423,306.95115032060636,0.48489532859051404,59.941821551342201,0.97907718904205421,0.35652350498197521,null,0,27.472221760406061,null,27.472221760406061,null,null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,169.5442624800294,6.2560924802567692,27.444411410853338,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,16.063210394197199,17.558996059771292,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,335.75374946651698,306.84479991388474,0.48476226869406563,59.903331691809285,0.97885541115998798,0.35644167080669847,null,0,27.444411410853338,null,27.444411410853338,null,null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,169.48774772586941,6.2506321448582227,27.416583971127817,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,15.956701487268292,17.460273136951162,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,335.65202290902897,306.73848978906562,0.48462924143628111,59.864865468460266,0.978633650562163,0.35635939951523976,null,0,27.416583971127817,null,27.416583971127817,null,null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,169.4312518099608,6.2451684693859013,27.388739509425651,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,15.85087261874231,17.362105269525831,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,335.55033026039348,306.63221992614876,0.48449624680750852,59.826422866217428,0.97841190725888083,0.35627669121514577,null,0,27.388739509425651,null,27.388739509425651,null,null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,169.37477472602416,6.2397014672022975,27.36087809384594,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,15.745719603201394,17.264489336776389,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,335.44867150930753,306.52599030514943,0.48436328479810448,59.788003870014165,0.97819018126044011,0.35619354601403913,null,0,27.36087809384594,null,27.36087809384594,null,null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,169.31831646778215,6.2342311516508095,27.332999792390481,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,15.641238279987121,17.167422235529724,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,335.3470466444719,306.41980090609854,0.48423035539843334,59.749608464795557,0.97796847257713626,0.35610996401961137,null,0,27.332999792390481,null,27.332999792390481,null,null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,169.26187702895956,6.2287575360559,27.305104672964564,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,15.537424513061262,17.070900880059881,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,335.24545565459124,306.31365170904263,0.48409745859886771,59.711236635518105,0.97774678121926106,0.35602594533963178,null,0,27.305104672964564,null,27.305104672964564,null,null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,169.20545640328325,6.2232806337229496,27.277192803376241,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,15.434274190866379,16.974922201989937,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,335.14389852837388,306.2075426940437,0.48396459438978773,59.672888367149966,0.97752510719710262,0.35594149008193671,null,0,27.277192803376241,null,27.277192803376241,null,null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,169.14905458448217,6.2178004579384574,27.249264251337333,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,15.331783226188174,16.879483150194481,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,335.04237525453198,306.10147384117931,0.48383176276158185,59.634563644670578,0.97730345052094503,0.35585659835444211,null,0,27.249264251337333,null,27.249264251337333,null,null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,169.09267156628735,6.2123170219698656,27.221319084462543,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,15.229947556017478,16.784580690702608,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,334.94088582178125,305.99544513054252,0.48369896370464643,59.596262453070835,0.97708181120106907,0.35577127026513111,null,0,27.221319084462543,null,27.221319084462543,null,null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,169.03630734243194,6.2068303390657613,27.193357370270473,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,15.128763141414067,16.690211806601496,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,334.83943021884153,305.88945654224199,0.48356619720938548,59.557984777353397,0.97686018924775342,0.35568550592206255,null,0,27.193357370270473,null,27.193357370270473,null,null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,168.97996190665114,6.201340422455714,27.165379176182817,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,15.028225967370137,16.596373497940462,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,334.7380084344361,305.7835080564015,0.48343346326621134,59.519730602531723,0.97663858467127107,0.35559930543336621,null,0,27.165379176182817,null,27.165379176182817,null,null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,168.92363525268226,6.1958472853504798,27.137384569525395,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,14.928332042675571,16.503062781635617,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,334.63662045729211,305.67759965316077,0.48330076186554377,59.481499913631467,0.97641699748189259,0.35551266890724503,null,0,27.137384569525395,null,27.137384569525395,null,null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,168.8673273742647,6.1903509409418493,27.109373617527361,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,14.829077399782879,16.410276691375032,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,334.53526627614053,305.57173131267456,0.48316809299781099,59.443292695688967,0.97619542768988465,0.35542559645197419,null,0,27.109373617527361,null,27.109373617527361,null,null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,168.81103826513996,6.1848514024028285,27.081346387322142,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,14.730458094673828,16.318012277524446,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,334.43394587971596,305.46590301511333,0.48303545665344855,59.405108933752587,0.97597387530551094,0.35533808817590223,null,0,27.081346387322142,null,27.081346387322142,null,null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,168.75476791905157,6.1793486828874933,27.053302945946694,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,14.632470206725836,16.226266607033477,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,334.33265925675687,305.3601147406626,0.4829028528229003,59.366948612881458,0.97575234033903102,0.35525014418744899,null,0,27.053302945946694,null,27.053302945946694,null,null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,168.69851632974522,6.1738427955311588,27.025243360342358,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,14.535109838579974,16.135036763342409,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,334.23140639600541,305.25436646952357,0.48277028149661766,59.328811718146568,0.97553082280070103,0.35516176459510779,null,0,27.025243360342358,null,27.025243360342358,null,null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,168.64228349096865,6.1683337534503222,26.99716769735458,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,14.43837311600902,16.044319846289454,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,334.13018728620762,305.14865818191288,0.48263774266506015,59.290698234630213,0.97530932270077375,0.35507294950744395,null,0,26.99716769735458,null,26.99716769735458,null,null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,168.58606939647166,6.1628215697426381,26.969076023732775,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,14.342256187786337,15.954112972018574,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,334.02900191611303,305.04298985806213,0.48250523631869485,59.252608147425775,0.97508784004949822,0.35498369903309362,null,0,26.969076023732775,null,26.969076023732775,null,null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,168.52987404000618,6.1573062574870239,26.940968406130864,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,14.246755225555761,15.864413272887784,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,333.92785027447519,304.93736147821846,0.48237276244799693,59.214541441638033,0.97486637485712013,0.35489401328076692,null,0,26.940968406130864,null,26.940968406130864,null,null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,168.47369741532617,6.1517878297436637,26.912844911107307,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,14.151866423701954,15.77521789737801,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,333.82673235005115,304.83177302264426,0.48224032104344877,59.176498102383391,0.97464492713388096,0.35480389235924537,null,0,26.912844911107307,null,26.912844911107307,null,null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,168.41753951618773,6.1462662995539779,26.884705605124925,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,14.057585999221301,15.686524010002433,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,333.72564813160199,304.72622447161723,0.48210791209554155,59.138478114789052,0.97442349689001984,0.35471333637738389,null,0,26.884705605124925,null,26.884705605124925,null,null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,168.36140033634902,6.1407416799406578,26.856550554551109,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,13.963910191593724,15.598328791216344,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,333.62459760789227,304.62071580543045,0.4819755355947733,59.100481463994072,0.97420208413577136,0.35462234544410559,null,0,26.856550554551109,null,26.856550554551109,null,null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,168.30527986957026,6.1352139839077555,26.828379825658242,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,13.870835262655286,15.510629437327527,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,333.52358076769053,304.51524700439211,0.48184319153165062,59.062508135148306,0.97398068888136669,0.35453091966841155,null,0,26.828379825658242,null,26.828379825658242,null,null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,168.24917810961375,6.129683224440571,26.800193484623147,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,13.778357496470942,15.423423160407109,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,333.42259759976878,304.4098180488254,0.48171087989668687,59.024558113413093,0.97375931113703385,0.35443905915936952,null,0,26.800193484623147,null,26.800193484623147,null,null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,168.1930950502439,6.1241494145057924,26.771991597527801,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,13.686473199208672,15.336707188200958,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,333.32164809290305,304.3044289190691,0.4815786006804042,58.986631383960969,0.97353795091299655,0.35434676402612214,null,0,26.771991597527801,null,26.771991597527801,null,null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,168.13703068522716,6.1186125670514562,26.743774230359122,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,13.59517869901376,15.250478764041528,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,333.22073223587296,304.1990795954772,0.48144635387333173,58.948727931976038,0.97331660821947608,0.35425403437788144,null,0,26.743774230359122,null,26.743774230359122,null,null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,168.08098500833208,6.1130726950069594,26.715541449009031,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,13.504470345883915,15.16473514676025,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,333.11985001746177,304.09377005841844,0.4813141394660066,58.91084774265309,0.97309528306668869,0.35416087032393345,null,0,26.715541449009031,null,26.715541449009031,null,null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,168.0249580133293,6.1075298112831389,26.687293319274872,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,13.414344511545233,15.079473610600374,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,333.01900142645678,303.98850028827712,0.48118195744897369,58.87299080119854,0.97287397546484866,0.3540672719736363,null,0,26.687293319274872,null,26.687293319274872,null,null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,167.96894969399153,6.1019839287721904,26.659029906858976,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,13.324797589328391,14.994691445130327,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,332.91818645164881,303.8832702654525,0.48104980781278567,58.835157092829803,0.9726526854241655,0.35397323943641756,null,0,26.659029906858976,null,26.659029906858976,null,null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,167.91296004409355,6.0964350603477806,26.630751277369257,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,13.235825994046005,14.910385955157537,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,332.81740508183242,303.77807997035904,0.48091769054800265,58.79734660277569,0.97243141295484559,0.3538787728217776,null,0,26.630751277369257,null,26.630751277369257,null,null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,167.85698905741219,6.0908832188649864,26.60245749631888,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,13.147426161870218,14.826554460642781,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,332.716657305806,303.67292938342609,0.48078560564519252,58.759559316275926,0.97221015806709177,0.35378387223928753,null,0,26.60245749631888,null,26.60245749631888,null,null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,167.8010367277264,6.0853284171604161,26.574148629126899,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,13.05959455021139,14.743194296614954,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,332.61594311237155,303.56781848509826,0.48065355309493091,58.721795218581491,0.97198892077110344,0.35368853779859305,null,0,26.574148629126899,null,26.574148629126899,null,null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,167.74510304881716,6.0797706680521246,26.545824741117801,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,12.972327637596905,14.660302813086377,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,332.51526249033492,303.46274725583521,0.48052153288780092,58.684054294954763,0.97176770107707544,0.3535927696094075,null,0,26.545824741117801,null,26.545824741117801,null,null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,167.68918801446756,6.0742099843396806,26.517485897521876,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,0,12.885621923551044,14.577877374968537,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,332.41461542850567,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":303.35771567611175},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.4803895450143934},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":58.646336530669117},0.97154649899520074,0.35349656778151695,null,0,26.517485897521876,null,{"$f":"IF(B682<=AA$550,E682,AA681)","v":26.517485897521876},null,null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0]
[null,10.750000000000007,167.63329161846275,6.0686463788041793,26.489132163475254,0,0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},0,0,12.799473928475338,14.495915361988336,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":332.31400191569702},303.25272372641746,0.48025758946530689,58.608641911008959,{"$f":"(1-($H$34+273)/(C192+273))/(1-($H$34+273)/($H$17+273))","v":0.97132531453566751},{"$f":"( -12.447*U683^2 + 25.389*U683 - 11.942)*V$550","v":0.35339993242477946},null,0,26.489132163475254,null,26.489132163475254,null,null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":167.57741385458993},{"$f":"V684*T684/3.413","v":6.0630798642082464},{"$f":"IF(B684>=H$48,E683,IF(D684*H$23/1000000-H$32/1000<0,0,D684*H$23/1000000-H$32/1000))","v":26.460763604019959},{"$f":"IF(B684>H$48-5,0,IF(C684 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},{"$f":"IF(OR(I684=1,J683 =1), 1,0)","v":0},{"$f":"I684/(1+$H$38)^B684","v":0},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":12.713880193529553},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":14.414414168604768},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,332.21342194072594,303.14777138725691,0.48012566623114733,58.570970421269777,0.97110414770866049,0.35330286364912389,null,{"$f":"IF(X683>0,X683,IF(J684=0,0,B684))","v":0},{"$f":"IF(X683>0,Y683,E684)","v":26.460763604019959},null,26.460763604019959,null,null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,167.52155471663841,6.0575104532960955,26.432380284104156,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,12.628837280513432,14.33337120392612,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,332.1128754924132,303.04285863914993,0.47999377530252857,58.533322046758371,0.97088299852436089,0.35320536156455062,null,0,26.432380284104156,null,26.432380284104156,null,null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,167.46571419839952,6.0519381587935266,26.403982268582187,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,12.544341771748956,14.25278389162759,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,332.01236255958321,302.93798546263116,0.47986191667007178,58.49569677279257,0.97066186699294621,0.35310742628113201,null,0,26.403982268582187,null,26.403982268582187,null,null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,167.40989229366673,6.0463629934079046,26.375569622214439,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,12.460390269963145,14.172649669869386,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,331.91188313106414,302.83315183825027,0.47973009032440556,58.458094584701456,0.97044075312459133,0.35300905790900861,null,0,26.375569622214439,null,26.375569622214439,null,null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,167.3540889962355,6.0407849698282412,26.347142409667768,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,12.376979398171802,14.092965991215298,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,331.81143719568797,302.72835774657176,0.47959829625616696,58.420515467824629,0.97021965692946632,0.35291025655839692,null,0,26.347142409667768,null,26.347142409667768,null,null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,167.29830429990344,6.0352041007251556,26.318700695515286,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,12.294105799563498,14.013730322551698,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,331.71102474229025,302.62360316817512,0.47946653445599946,58.382959407513397,0.96999857841773773,0.35281102233957917,null,0,26.318700695515286,null,26.318700695515286,null,null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,167.24253819847013,6.029620398750926,26.290244544236653,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,12.211766137384517,13.934940145007037,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,331.61064575971028,302.51888808365447,0.47933480491455455,58.34542638912967,0.96977751759956976,0.35271135536291148,null,0,26.290244544236653,null,26.290244544236653,null,null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,167.18679068573732,6.0240338765395727,26.261774020218457,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,12.129957094824372,13.85659295387175,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,331.51030023679124,302.4142124736195,0.47920310762249169,58.307916398046757,0.96955647448512206,0.35261125573882274,null,0,26.261774020218457,null,26.261774020218457,null,null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,167.13106175550874,6.0184445467067054,26.233289187753488,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,12.048675374901485,13.77868625851864,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,331.40998816237976,302.30957631869387,0.4790714425704769,58.27042941964865,0.96933544908455016,0.35251072357780877,null,0,26.233289187753488,null,26.233289187753488,null,null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,167.07535140159024,6.0128524218496988,26.204790111041579,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,11.967917700350176,13.701217582323709,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,331.30970952532647,302.20497959951683,0.47893980974918465,58.232965439330655,0.96911444140800684,0.35240975899043797,null,0,26.204790111041579,null,26.204790111041579,null,null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,167.01965961778973,6.0072575145476295,26.176276854189325,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,11.887680813507753,13.62418446258741,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,331.20946431448556,302.10042229674201,0.47880820914929639,58.195524442498851,0.96889345146564121,0.35230836208734906,null,0,26.176276854189325,null,26.176276854189325,null,null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,166.96398639791713,6.0016598373613448,26.147749481210422,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,11.807961476202502,13.547584450456378,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,331.10925251871487,301.99590439103793,0.47867664076150113,58.158106414570369,0.96867247926759892,0.35220653297925275,null,0,26.147749481210422,null,26.147749481210422,null,null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,166.90833173578449,5.9960594028334802,26.119208056025744,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,11.728756469642148,13.47141511084557,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,331.0090741268761,301.89142586308799,0.47854510457649529,58.120711340973401,0.9684515248240213,0.35210427177693121,null,0,26.119208056025744,null,26.119208056025744,null,null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,166.85269562520591,5.9904562234883949,26.090652642463027,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,11.650062594302748,13.395674022360852,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,330.90892912783471,301.78698669359051,0.47841360058498322,58.083339207147077,0.9682305881450467,0.3520015785912341,null,0,26.090652642463027,null,26.090652642463027,null,null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,166.79707805999752,5.9848503118322549,26.062083304257293,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,11.571876669818517,13.320358777222038,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,330.80881751045956,301.68258686325817,0.4782821287776759,58.045989998541472,0.96800966924080956,0.35189845353308197,null,0,26.062083304257293,null,26.062083304257293,null,null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,166.74147903397753,5.9792416803530903,26.033500105051132,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,11.494195534872187,13.245466981186333,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,330.70873926362361,301.57822635281866,0.47815068914529274,58.008663700617376,0.96778876812144077,0.35179489671346986,null,0,26.033500105051132,null,26.033500105051132,null,null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,166.68589854096621,5.9736303415207557,26.004903108394515,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,11.417016047085749,13.170996253472232,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,330.60869437620323,301.47390514301429,0.4780192816785595,57.971360298846946,0.96756788479706812,0.35169090824345994,null,0,26.004903108394515,null,26.004903108394515,null,null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,166.6303365747859,5.9680163077869057,25.976292377744649,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,11.340335082911791,13.096944226683823,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,330.50868283707865,301.3696232146022,0.47788790636821016,57.934079778713027,0.96734701927781508,0.35158648823418304,null,0,25.976292377744649,null,25.976292377744649,null,null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,166.57479312926097,5.96239959158516,25.947667976466839,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,11.264149537525887,13.023308546735542,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,330.4087046351338,301.26538054835407,0.47775656320498588,57.896822125709292,0.96712617157380154,0.35148163679684602,null,0,25.947667976466839,null,25.947667976466839,null,null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,166.5192681982179,5.956780205330964,25.919029967833769,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,11.188456324718874,12.95008687277733,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,330.30875975925625,301.16117712505627,0.47762525217963497,57.859587325340442,0.96690534169514464,0.35137635404272138,null,0,25.919029967833769,null,25.919029967833769,null,null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,166.46376177548518,5.9511581614216933,25.890378415026024,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,11.113252376790232,12.877276877120218,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,330.20884819833736,301.05701292551004,0.47749397328291382,57.822375363122006,0.96668452965195661,0.35127064008315362,null,0,25.890378415026024,null,25.890378415026024,null,null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,166.40827385489337,5.9455334722366349,25.861713381132013,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,11.038534644441807,12.804876245162337,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,330.10896994127211,300.95288793053066,0.47736272650558492,57.785186224580372,0.96646373545434705,0.35116449502955621,null,0,25.861713381132013,null,25.861713381132013,null,null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,166.35280443027509,5.9399061501370714,25.833034929148393,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,10.964300096672311,12.732882675315331,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,330.00912497695919,300.8488021209489,0.47723151183841966,57.748019895252895,0.96624295911242164,0.35105791899341526,null,0,25.833034929148393,null,25.833034929148393,null,null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,166.29735349546499,5.9342762074661763,25.804343121979525,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,10.89054572067198,12.661293878931188,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,329.909313294301,300.74475547760926,0.47710032927219564,57.710876360687479,0.96602220063628208,0.35095091208628437,null,0,25.804343121979525,null,25.804343121979525,null,null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,166.24192104429983,5.9286436565491805,25.775638022438322,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,10.817268521718409,12.590107580229498,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,329.80953488220376,300.64074798137153,0.47696917879769823,57.67375560644345,0.96580146003602707,0.35084347441978808,null,0,25.775638022438322,null,25.775638022438322,null,null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,166.1865070706184,5.9230085096932781,25.746919693245793,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,10.744465523072382,12.519321516225089,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,329.70978972957715,300.53677961310962,0.47683806040571991,57.636657618090481,0.96558073732175154,0.3507356061056216,null,0,25.746919693245793,null,25.746919693245793,null,null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,166.13111156826153,5.9173707791876478,25.718188197031129,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,10.672133765874504,12.448933436656104,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,329.61007782533483,300.43285035371196,0.47670697408706114,57.599582381208791,0.96536003250354696,0.35062730725554969,null,0,25.718188197031129,null,25.718188197031129,null,null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,166.07573453107213,5.9117304773035899,25.689443596332399,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,10.600270309042656,12.378941103912457,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,329.51039915839385,300.32896018408189,0.47657591983252862,57.562529881390304,0.96513934559150028,0.35051857798140656,null,0,25.689443596332399,null,25.689443596332399,null,null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,166.02037595289511,5.9060876162943829,25.660685953595841,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,10.52887222916941,12.309342292964695,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,329.41075371767522,300.22510908513692,0.47644489763293724,57.525500104236926,0.9649186765956953,0.35040941839509659,null,0,25.660685953595841,null,25.660685953595841,null,null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,165.96503582757748,5.9004422083954147,25.631915331176508,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,10.457936620420575,12.240134791293285,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,329.3111414921035,300.12129703780926,0.47631390747910868,57.488493035361842,0.96469802552621298,0.3502998286085931,null,0,25.631915331176508,null,25.631915331176508,null,null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,165.90971414896831,5.894794265824185,25.603131791338292,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,10.387460594434025,12.171316398818258,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,329.21156247060702,300.0175240230455,0.47618294936187205,57.451508660388754,0.9644773923931298,0.3501898087339419,null,0,25.603131791338292,null,25.603131791338292,null,null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,165.85441091091866,5.8891438007802277,25.574335396253527,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,10.317441280218913,12.102884927829272,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,329.11201664211762,299.91379002180656,0.47605202327206381,57.414546964952024,0.96425677720651859,0.35007935888325464,null,0,25.574335396253527,null,25.574335396253527,null,null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,165.79912610728169,5.8834908254452838,25.545526208003867,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,10.247875824055965,12.034838202916086,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,329.01250399557108,299.81009501506799,0.47592112920052759,57.377607934696925,0.96403617997644908,0.34996847916871626,null,0,25.545526208003867,null,25.545526208003867,null,null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,165.74385973191261,5.8778353519831725,25.516704288579639,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,10.178761389397668,11.967174060899376,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,328.91302451990674,299.70643898381974,0.47579026713811418,57.340691555279506,0.96381560071298644,0.34985716970257735,null,0,25.516704288579639,null,25.516704288579639,null,null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,165.68861177866864,5.8721773925399274,25.48786969988052,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,10.110095156769564,11.899890350761984,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,328.8135782040676,299.60282190906605,0.47565943707568153,57.303797812366469,0.96359503942619318,0.34974543059716118,null,0,25.48786969988052,null,25.48786969988052,null,null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,165.63338224140909,5.8665169592437652,25.459022503715392,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,10.041874323671738,11.832984933580544,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,328.71416503700044,299.49924377182595,0.47552863900409509,57.266926691635462,0.96337449612612813,0.34963326196485922,null,0,25.459022503715392,null,25.459022503715392,null,null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,165.5781711139953,5.8608540642050446,25.430162761802123,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,9.974096104480827,11.766455682457469,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,328.6147850076556,299.39570455313213,0.47539787291422736,57.230078178774193,0.96315397082284548,0.34952066391813308,null,0,25.430162761802123,null,25.430162761802123,null,null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,165.52297839029063,5.8551887195164136,25.401290535768325,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,9.9067577303529255,11.700300482453349,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,328.5154381049872,299.29220423403223,0.47526713879695787,57.19325225948171,0.96293346352639719,0.34940763656951401,null,0,25.401290535768325,null,25.401290535768325,null,null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,165.46780406416053,5.8495209372526746,25.37240588715067,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,9.8398564491264775,11.634517230519718,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,328.41612431795301,299.18874279558804,0.47513643664317368,57.156448919467465,0.96271297424683011,0.34929418003159929,null,0,25.37240588715067,null,25.37240588715067,null,null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,165.41264812947247,5.8438507294709536,25.343508877395738,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,9.7733895252262961,11.569103835432196,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,328.31684363551449,299.08532021887572,0.47500576644376885,57.119668144451623,0.96249250299418876,0.34918029441705972,null,0,25.343508877395738,null,25.343508877395738,null,null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,165.35751058009598,5.8381781082106095,25.31459956785956,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,9.7073542395675787,11.50405821772401,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,328.2175960466368,298.98193648498568,0.47487512818964434,57.082909920165065,0.96227204977851311,0.34906597983863241,null,0,25.31459956785956,null,25.31459956785956,null,null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,165.30239140990261,5.8325030854933217,25.285678019808081,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,9.6417478894608291,11.439378309619888,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,328.11838154028874,298.8785915750226,0.47474452187170885,57.046174232349102,0.96205161460983968,0.34895123640912706,null,0,25.285678019808081,null,25.285678019808081,null,null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,165.24729061276599,5.8268256733230128,25.256744294416734,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,9.5765677885169342,11.375062054970327,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,328.01920010544285,298.77528547010553,0.47461394748087765,57.009461066755932,0.96183119749820178,0.34883606424141717,null,0,25.256744294416734,null,25.256744294416734,null,null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,165.19220818256176,5.8211458836859924,25.2277984527712,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,9.5118112665532379,11.31110740918623,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,327.9200517310752,298.67201815136775,0.47448340500807334,56.972770409148353,0.96161079845362896,0.34872046344844893,null,0,25.2277984527712,null,25.2277984527712,null,null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,165.13714411316758,5.8154637285508901,25.198840555867069,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,9.4474756694996866,11.247512339173905,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,327.82093640616569,298.56878959995657,0.47435289444422574,56.936102245299452,0.96139041748614618,0.34860443414323855,null,0,25.198840555867069,null,25.198840555867069,null,null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,165.08209839846319,5.8097792198686768,25.169870664609913,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,9.383558359305658,11.184274823270437,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,327.72185411969781,298.46559979703386,0.47422241578027174,56.899456560993286,0.96117005460577576,0.34848797643886747,null,0,25.169870664609913,null,25.169870664609913,null,null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,165.02707103233038,5.8040923695727145,25.140888839815588,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,9.3200567138473822,11.12139285117942,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,327.62280486065873,298.36244872377546,0.47409196900715517,56.862833342024317,0.96094970982253647,0.34837109044848841,null,0,25.140888839815588,null,25.140888839815588,null,null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,164.97206200865296,5.7984031895787753,25.111895142210287,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,9.2569681268357797,11.058864423907044,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,327.52378861803936,298.25933636137154,0.47396155411582724,56.826232574197661,0.96072938314644274,0.34825377628532284,null,0,25.111895142210287,null,25.111895142210287,null,null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,164.91707132131674,5.7927116917850086,25.082889632430408,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,9.1942900077247387,10.996687553698564,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,327.42480538083419,298.15626269102643,0.47383117109724576,56.789654243329096,0.96050907458750512,0.34813603406265875,null,0,25.082889632430408,null,25.082889632430408,null,null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,164.86209896420965,5.7870178880720529,25.053872371023097,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,9.132019781620123,10.934860263975086,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,327.32585513804139,298.05322769395843,0.47370081994237606,56.753098335244658,0.96028878415573216,0.34801786389385803,null,0,25.053872371023097,null,25.053872371023097,null,null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,164.80714493122159,5.781321790302937,25.024843418445766,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,9.0701548891889416,10.873380589270759,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,327.22693787866291,297.95023135140036,0.47357050064219058,56.716564835781185,0.96006851186112674,0.3478992658923461,null,0,25.024843418445766,null,25.024843418445766,null,null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,164.75220921624452,5.7756234103231421,24.995802835066389,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,9.0086927865692612,10.812246575170269,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,327.1280535917042,297.84727364459866,0.47344021318766832,56.680053730785829,0.95984825771368909,0.34778024017161752,null,0,24.995802835066389,null,24.995802835066389,null,null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,164.69729181317246,5.7699227599607212,24.966750681164129,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,8.9476309452807623,10.751456278246732,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,327.02920226617448,297.74435455481438,0.4733099575697956,56.643565006116631,0.95962802172341577,0.34766078684523877,null,0,24.966750681164129,null,24.966750681164129,null,null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,164.64239271590139,5.7642198510261125,24.937687016928379,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,8.8869668521351937,10.691007765999888,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,326.93038389108654,297.64147406332222,0.47317973377956585,56.607098647641635,0.95940780390029923,0.34754090602684068,null,0,24.937687016928379,null,24.937687016928379,null,null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,164.58751191832943,5.7585146953123854,24.908611902460009,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,8.826698009148128,10.630899116794692,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,326.83159845545703,297.53863215141132,0.47304954180797926,56.570654641239912,0.95918760425432903,0.34742059783012613,null,0,24.908611902460009,null,24.908611902460009,null,null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,164.53264941435665,5.7528073045950743,24.879525397770529,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,8.7668219334504354,10.571128419800209,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,326.73284594830602,297.43582880038468,0.47291938164604336,56.534232972800567,0.95896742279549041,0.34729986236886501,null,0,24.879525397770529,null,24.879525397770529,null,null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,164.4778051978852,5.7470976906322626,24.850427562782514,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,8.7073361572007304,10.511693774928879,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,326.6341263586574,297.33306399155936,0.47278925328477234,56.497833628223475,0.95874725953376494,0.34717869975689342,null,0,24.850427562782514,null,24.850427562782514,null,null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,164.42297926281924,5.7413858651646592,24.821318457329991,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,8.6482382274982363,10.452593292776104,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,326.53543967553867,297.2303377062666,0.47265915671518749,56.461456593418973,0.95852711447913053,0.34705711010811885,null,0,24.821318457329991,null,24.821318457329991,null,null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,164.36817160306498,5.7356718399155282,24.792198141158096,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,8.5895257062959249,10.393825094560201,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,326.43678588798099,297.12764992585141,0.47252909192831721,56.425101854307655,0.95830698764156208,0.34693509353651647,null,0,24.792198141158096,null,24.792198141158096,null,null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,164.31338221253063,5.7299556265907272,24.763066673923234,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,8.5311961703142547,10.335387312062654,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,326.33816498501915,297.02500063167292,0.47239905891519668,56.388769396820635,0.95808687903103018,0.34681265015612833,null,0,24.763066673923234,null,24.763066673923234,null,null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,164.25861108512646,5.7242372368787846,24.733924115193517,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,8.473247210955547,10.277278087568744,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,326.23957695569169,296.9223898051045,0.47226905766686805,56.352459206899795,0.95786678865750141,0.34668978008106527,null,0,24.733924115193517,null,24.733924115193517,null,null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,164.20385821476475,5.7185166824507858,24.704770524448143,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,8.4156764342184029,10.219495573808485,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,326.14102178904062,296.81981742753277,0.47213908817438061,56.316171270496682,0.95764671653093958,0.34656648342550572,null,0,24.704770524448143,null,24.704770524448143,null,null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,164.14912359535984,5.712793974960567,24.675605961078425,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,0,8.3584814606132021,10.162037933897901,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,326.04249947411176,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":296.71728348035901},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.47200915042879016},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":56.279905573574041},0.95742666266130438,0.34644276030369703,null,0,24.675605961078425,null,{"$f":"IF(B746<=AA$550,E746,AA745)","v":24.675605961078425},null,null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0]
[null,16.083333333333375,164.09440722082806,5.7070691260446162,24.646430484387245,0,0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},0,0,8.3016599250775069,10.104903341280624,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":325.94400999995457},296.61478794499817,0.47187924442115975,56.243662102104707,{"$f":"(1-($H$34+273)/(C256+273))/(1-($H$34+273)/($H$17+273))","v":0.95720662705855186},{"$f":"( -12.447*U747^2 + 25.389*U747 - 11.942)*V$550","v":0.34631861082995474},null,0,24.646430484387245,null,24.646430484387245,null,null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":164.03970908508779},{"$f":"V748*T748/3.413","v":5.7013421473220749},{"$f":"IF(B748>=H$48,E747,IF(D748*H$23/1000000-H$32/1000<0,0,D748*H$23/1000000-H$32/1000))","v":24.617244153589088},{"$f":"IF(B748>H$48-5,0,IF(C748 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},{"$f":"IF(OR(I748=1,J747 =1), 1,0)","v":0},{"$f":"I748/(1+$H$38)^B748","v":0},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":8.245209476892148},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":10.048089979669841},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,325.84555335562209,296.51233080287903,0.4717493701425593,56.207440842071804,0.95698660973263383,0.34619403511866054,null,{"$f":"IF(X747>0,X747,IF(J748=0,0,B748))","v":0},{"$f":"IF(X747>0,Y747,E748)","v":24.617244153589088},null,24.617244153589088,null,null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,163.98502918205944,5.6956130503948206,24.588047027810468,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,8.1891277795978858,9.9915960429905493,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,325.74712953017104,296.40991203544434,0.47161952758406561,56.171241779468886,0.95676661069349944,0.34606903328426514,null,0,24.588047027810468,null,24.588047027810468,null,null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,163.93036750566543,5.6898818468474639,24.558839166089886,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,8.1334125109123931,9.9354197353221423,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,325.64873851266179,296.30753162415073,0.47148971673676249,56.135064900299852,0.95654662995109374,0.34594360544128738,null,0,24.558839166089886,null,24.558839166089886,null,null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,163.87572404983021,5.6841485482474088,24.529620627378161,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,8.0780613626478104,9.8795592708413178,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,325.55038029215842,296.20518955046884,0.47135993759174016,56.098910190579375,0.95632666751535733,0.34581775170431434,null,0,24.529620627378161,null,24.529620627378161,null,null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,163.82109880848029,5.6784131661447139,24.500391470537714,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,8.0230720406284082,9.8240128737653087,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,325.45205485772857,296.10288579588291,0.47123019014009632,56.062777636331788,0.95610672339622849,0.34569147218799801,null,0,24.500391470537714,null,24.500391470537714,null,null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,163.76649177554413,5.6726757120723335,24.471151754343797,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,7.9684422646093518,9.7687787782954274,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,325.35376219844346,296.00062034189114,0.47110047437293495,56.026667223592312,0.95588679760364059,0.34556476700706196,null,0,24.471151754343797,null,24.471151754343797,null,null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,163.71190294495227,5.6669361975459305,24.441901537483538,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,7.9141697681952019,9.7138552285609396,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,325.25550230337814,295.89839317000553,0.47097079028136751,55.990578938406117,0.95566689014752393,0.34543763627629398,null,0,24.441901537483538,null,24.441901537483538,null,null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,163.65733231063729,5.6611946340640147,24.412640878556658,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,7.8602522987593959,9.6592404785632322,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,325.15727516161115,295.79620426175194,0.47084113785651166,55.954512766828998,0.95544700103780522,0.34531008011054942,null,0,24.412640878556658,null,24.412640878556658,null,null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,163.60277986653375,5.6554510331079761,24.383369836075616,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,7.8066876173640098,9.6049327921203282,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,325.05908076222482,295.69405359866994,0.47071151708949238,55.918468694926844,0.9552271302844072,0.34518209862475513,null,0,24.383369836075616,null,24.383369836075616,null,null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,163.54824560657823,5.6497054061419894,24.354088468465147,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,7.7534734986797504,9.5509304428116764,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,324.96091909430487,295.59194116231288,0.47058192797144111,55.882446708775916,0.95500727789724882,0.34505369193390106,null,0,24.354088468465147,null,24.354088468465147,null,null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,163.49372952470938,5.6439577646131331,24.324796834062848,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,7.7006077309067402,9.4972317139232789,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,324.86279014694094,295.48986693424797,0.47045237049349647,55.846446794462764,0.95478744388624559,0.34492486015304652,null,0,24.324796834062848,null,24.324796834062848,null,null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,163.43923161486782,5.6382081199513587,24.29549499111905,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,7.6480881156955043,9.4438348983931135,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,324.76469390922614,295.3878308960559,0.47032284464680346,55.810468938084142,0.95456762826130936,0.3447956033973178,null,0,24.29549499111905,null,24.29549499111905,null,null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,163.38475187099621,5.6324564835695607,24.266182997797138,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,7.5959124680685424,9.3907382987568688,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,324.66663037025722,295.28583302933163,0.47019335042251414,55.774513125747433,0.95434783103234788,0.34466592178190875,null,0,24.266182997797138,null,24.266182997797138,null,null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,163.33029028703922,5.6267028668634564,24.236860912172972,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,7.5440786163420537,9.3379402270939789,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,324.56859951913464,295.18387331568306,0.47006388781178715,55.738579343569626,0.95412805220926578,0.34453581542207834,null,0,24.236860912172972,null,24.236860912172972,null,null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,163.27584685694356,5.6209472812118211,24.207528792236054,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,7.4925844020486361,9.2854390049739735,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,324.47060134496246,295.08195173673244,0.46993445680578833,55.702667577678397,0.95390829180196302,0.34440528443315738,null,0,24.207528792236054,null,24.207528792236054,null,null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,163.22142157465791,5.6151897379762747,24.178186695888481,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,7.441427679859733,9.2332329634031094,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,324.3726358368483,294.9800682741153,0.46980505739568962,55.666777814211599,0.95368854982033746,0.34427432893053739,null,0,24.178186695888481,null,24.178186695888481,null,null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,163.16701443413302,5.6094302485014733,24.148834680945871,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,7.3906063175091159,9.1813204427713266,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,324.27470298390347,294.87822290948094,0.4696756895726702,55.630910039317143,0.95346882627428109,0.34414294902968173,null,0,24.148834680945871,null,24.148834680945871,null,null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,163.11262542932164,5.6036688241150987,24.119472805137356,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,7.340118195716502,9.1296997927994763,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,324.176802775243,294.77641562449253,0.46954635332791578,55.595064239153487,0.95324912117368432,0.34401114484612094,null,0,24.119472805137356,null,24.119472805137356,null,null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,163.05825455417855,5.5979054761277398,24.090101126104944,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,7.289961208111416,9.0783693724868684,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,324.07893519998544,294.67464640082653,0.46941704865261907,55.559240399888807,0.95302943452843292,0.34387891649544966,null,0,24.090101126104944,null,24.090101126104944,null,null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,163.00390180266049,5.5921402158330675,24.060719701404434,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,7.2401332611579372,9.0273275500591055,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,323.98110024725293,294.57291522017323,0.46928777553797901,55.52343850770194,0.95280976634840842,0.34374626409332965,null,0,24.060719701404434,null,24.060719701404434,null,null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,162.94956716872628,5.5863730545078134,24.031328588505293,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,7.1906322740795448,8.9765727029162043,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,323.88329790617132,294.47122206423654,0.46915853397520163,55.487658548781724,0.95259011664348936,0.34361318775549204,null,0,24.031328588505293,null,24.031328588505293,null,null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,162.89525064633671,5.5806040034116862,24.001927844790238,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,7.1414561787843152,8.9261032175810158,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,323.78552816587012,294.3695669147337,0.46902932395549973,55.451900509326833,0.95237048542355018,0.34347968759773179,null,0,24.001927844790238,null,24.001927844790238,null,null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,162.84095222945459,5.5748330737875937,23.972517527556356,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,7.0926029197909681,8.875917489647934,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,323.68779101548228,294.26794975339578,0.46890014547009212,55.416164375546799,0.95215087269846255,0.3433457637359138,null,0,23.972517527556356,null,23.972517527556356,null,null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,162.78667191204477,5.5690602768614061,23.943097694013915,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,7.0440704541546566,8.8260139237318906,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,323.59008644414462,294.16637056196731,0.46877099851020537,55.380450133660588,0.95193127847809256,0.34321141628596624,null,0,23.943097694013915,null,23.943097694013915,null,null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,162.73240968807409,5.5632856238421917,23.913668401287548,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,6.9958567513938652,8.7763909334176429,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,323.49241444099738,294.06482932220644,0.46864188306707183,55.344757769897797,0.95171170277230432,0.34307664536388599,null,0,23.913668401287548,null,23.913668401287548,null,null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,162.6781655515114,5.5575091259221345,23.884229706415844,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,6.9479597934172501,8.7270469412093359,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,323.39477499518455,293.96332601588472,0.46851279913193083,55.309087270497997,0.95149214559095752,0.34294145108573698,null,0,23.884229706415844,null,23.884229706415844,null,null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,162.62393949632758,5.5517307942765202,23.854781666351272,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,6.9003775744509754,8.677980378480358,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,323.29716809585369,293.86186062478725,0.46838374669602839,55.273438621710795,0.95127260694390858,0.34280583356764732,null,0,23.854781666351272,null,23.854781666351272,null,null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,162.56973151649547,5.5459506400638272,23.825324337960652,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,6.8531081009666304,8.6291896854234764,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,323.1995937321559,293.76043313071273,0.46825472575061716,55.237811809795971,0.95105308684100909,0.34266979292581351,null,0,23.825324337960652,null,23.825324337960652,null,null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,162.51554160598997,5.5401686744257335,23.795857778025177,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,6.8061493916094005,8.580673311001247,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,323.10205189324597,293.65904351547306,0.46812573628695603,55.202206821023481,0.95083358529210793,0.34253332927649882,null,0,23.795857778025177,null,23.795857778025177,null,null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,162.46136975878798,5.5343849084870458,23.766382043240057,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,6.7594994771265435,8.5324297128967128,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,323.00454256828243,293.55769176089393,0.46799677829631131,55.166623641673169,0.95061410230705001,0.34239644273603037,null,0,23.766382043240057,null,23.766382043240057,null,null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,162.4072159688684,5.5285993533558218,23.73689719021516,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,6.7131564002965431,8.48445735746437,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,322.90706574642718,293.45637784881421,0.4678678517699551,55.131062258035115,0.95039463789567646,0.34225913342080266,null,0,23.73689719021516,null,23.73689719021516,null,null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,162.35308023021213,5.5228120201233901,23.707403275475077,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,6.6671182158584976,8.4367547196814137,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,322.80962141684586,293.35510176108647,0.46773895669916671,55.095522656409457,0.95017519206782464,0.34212140144727926,null,0,23.707403275475077,null,23.707403275475077,null,null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,162.29896253680207,5.5170229198642176,23.67790035545848,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,6.6213829904417016,8.3893202830992628,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,322.71220956870775,293.25386347957641,0.46761009307523155,55.06000482310634,0.94995576483332778,0.3419832469319834,null,0,23.67790035545848,null,23.67790035545848,null,null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,162.24486288262312,5.5112320636361751,23.648388486519458,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,6.5759488024961783,8.3421525397953502,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,322.61483019118566,293.15266298616336,0.46748126088944192,55.024508744445995,0.94973635620201657,0.34184466999151303,null,0,23.648388486519458,null,23.648388486519458,null,null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,162.19078126166227,5.5054394624802905,23.618867724926272,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,6.5308137422228825,8.2952499903251873,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,322.51748327345615,293.05150026274003,0.46735246013309689,54.989034406758634,0.94951696618371684,0.34170567074252473,null,0,23.618867724926272,null,23.618867724926272,null,null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,162.13671766790839,5.4996451274209788,23.589338126862501,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,6.4859759115049256,8.2486111436746707,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,322.42016880469913,292.95037529121225,0.46722369079750153,54.953581796384469,0.94929759478825115,0.34156624930174695,null,0,23.589338126862501,null,23.589338126862501,null,null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,162.08267209535242,5.493849069465881,23.559799748426254,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,6.4414334238387401,8.2022345172127569,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,322.32288677409838,292.84928805349955,0.46709495287396779,54.918150899673975,0.94907824202543822,0.34142640578596695,null,0,23.559799748426254,null,23.559799748426254,null,null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,162.0286445379873,5.48805129960608,23.530252645631251,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,6.3971844042660182,8.156118636644246,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,322.2256371708412,292.74823853153458,0.46696624635381417,54.882741702987374,0.94885890790509253,0.3412861403120464,null,0,23.530252645631251,null,23.530252645631251,null,null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,161.97463498980798,5.4822518288158779,23.500696874405694,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,6.3532269893055267,8.1102620359629576,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,322.12841998411841,292.64722670726337,0.46683757122836572,54.847354192694866,0.94863959243702622,0.34114545299690507,null,0,23.500696874405694,null,23.500696874405694,null,null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,161.92064344481139,5.4764506680530287,23.471132490593448,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,6.3095593268858856,8.0646632574051242,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,322.03123520312454,292.54625256264512,0.46670892748895382,54.81198835517668,0.94842029563104602,0.34100434395753343,null,0,23.471132490593448,null,23.471132490593448,null,null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,161.86666989699646,5.4706478282586906,23.441559549953798,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,6.2661795762783514,8.019320851403041,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,321.93408281705769,292.4453160796528,0.46658031512691672,54.776644176823282,0.94820101749695584,0.34086281331098756,null,0,23.441559549953798,null,23.441559549953798,null,null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,161.81271434036412,5.4648433203573346,23.411978108160994,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,6.2230859080299181,7.974233376538991,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,321.83696281511948,292.34441724027204,0.46645173413359858,54.74132164403477,0.94798175804455631,0.34072086117438594,null,0,23.411978108160994,null,23.411978108160994,null,null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,161.75877676891733,5.4590371552568788,23.382388220804931,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,6.1802765038970939,7.9293993994994176,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,321.73987518651523,292.24355602650212,0.46632318450035087,54.706020743221188,0.94776251728364269,0.34057848766491472,null,0,23.382388220804931,null,23.382388220804931,null,null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,161.70485717666102,5.453229343848724,23.352789943391304,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,6.1377495567799176,7.884817495029365,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,321.64281992045386,292.14273242035551,0.46619466621853084,54.670741460802788,0.9475432952240086,0.34043569289982695,null,0,23.352789943391304,null,23.352789943391304,null,null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,161.65095555760215,5.4474198970076957,23.323183331341362,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,6.0955032706562262,7.8404862458871687,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,321.54579700614789,292.04194640385811,0.4660661792795025,54.63548378320985,0.9473240918754422,0.34029247699643922,null,0,23.323183331341362,null,23.323183331341362,null,null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,161.59707190574963,5.4416088255920538,23.293568439991926,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,6.053535860516372,7.7964042427993983,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,321.4488064328134,291.94119795904862,0.46593772367463643,54.600247696882064,0.94710490724772856,0.34014884007213469,null,0,23.293568439991926,null,23.293568439991926,null,null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,161.5432062151144,5.4357961404435633,23.263945324595735,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,6.0118455522983911,7.7525700844160612,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,321.35184818966997,291.84048706797915,0.46580929939530952,54.565033188269297,0.94688574135064896,0.34000478224436187,null,0,23.263945324595735,null,23.263945324595735,null,null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,161.48935847970935,5.429981852387435,23.234314040321184,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,5.9704305828233739,7.7089823772660546,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,321.25492226594088,291.73981371271498,0.46568090643290511,54.529840243831387,0.94666659419398047,0.33986030363063058,null,0,23.234314040321184,null,23.234314040321184,null,null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,161.43552869354946,5.4241659722325428,23.204674642253405,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,5.9292891997315449,7.6656397357128636,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,321.15802865085305,291.63917787533472,0.46555254477881286,54.494668850038181,0.94644746578749761,0.3397154043485246,null,0,23.204674642253405,null,23.204674642253405,null,null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,161.3817168506516,5.4183485107711231,23.175027185392739,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,5.8884196614180331,7.6225407819105158,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,321.06116733363694,291.5385795379301,0.46542421442442933,54.459518993369159,0.94622835614097012,0.33957008451568366,null,0,23.175027185392739,null,23.175027185392739,null,null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,161.32792294503471,5.4125294787790779,23.145371724656279,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,5.8478202369697954,7.5796841457597806,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,320.96433830352652,291.43801868260567,0.46529591536115694,54.424390660313634,0.94600926526416418,0.33942434424982015,null,0,23.145371724656279,null,23.145371724656279,null,null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,161.2741469707197,5.4067088870158475,23.115708314877228,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,5.807489206102324,7.5370684648646087,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,320.86754154975949,291.33749529147968,0.4651676475804048,54.389283837371238,0.94579019316684232,0.33927818366870716,null,0,23.115708314877228,null,23.115708314877228,null,null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,161.22038892172947,5.4008867462244297,23.08603701080499,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,5.7674248590969137,7.4946923844888307,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,320.77077706157706,291.23700934668307,0.46503941107358854,54.354198511050924,0.94557113985876318,0.33913160289018446,null,0,23.08603701080499,null,23.08603701080499,null,null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,161.16664879208889,5.3950630671314359,23.056357867105472,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,5.727625496738316,7.4525545575130838,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,320.67404482822405,291.13656083036005,0.46491120583212991,54.319134667871793,0.94535210534968184,0.33898460203215564,null,0,23.056357867105472,null,23.056357867105472,null,null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,161.11292657582487,5.3892378604471061,23.026670938361125,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,5.6880894302526963,7.4106536443919868,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,320.57734483894882,291.03614972466784,0.46478303184745712,54.284092294362722,0.94513308964934961,0.33883718121259054,null,0,23.026670938361125,null,23.026670938361125,null,null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,161.05922226696626,5.3834111368653401,22.996976279071148,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,5.6488149812459714,7.368988313111565,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,320.48067708300329,290.93577601177685,0.46465488911100478,54.249071377062421,0.94491409276751348,0.33868934054952538,null,0,22.996976279071148,null,22.996976279071148,null,null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,161.00553585954395,5.3775829070635801,22.967273943650849,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,5.609800481642286,7.3275572391468948,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,320.38404154964314,290.8354396738705,0.46452677761421418,54.214071902519265,0.94469511471391765,0.33854108016105539,null,0,22.967273943650849,null,22.967273943650849,null,null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,160.95186734759079,5.3717531817031006,22.937563986433155,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,5.5710442736233734,7.286359105420007,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,320.28743822812748,290.73514069314535,0.4643986973485324,54.179093857291832,0.94447615549830199,0.33839240016534866,null,0,22.937563986433155,null,22.937563986433155,null,null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,160.89821672514159,5.3659219714287314,22.907846461667184,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,5.5325447095675226,7.2453926022580086,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,320.19086710771893,290.63487905181074,0.46427064830541315,54.14413722794805,0.94425721513040217,0.33824330068063246,null,0,22.907846461667184,null,22.907846461667184,null,null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,160.84458398623323,5.3600892868690275,22.878121423519101,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,5.4943001519894663,7.2046564273514599,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,320.09432817768385,290.53465473208922,0.4641426304763166,54.109202001065768,0.94403829361995117,0.33809378182519967,null,0,22.878121423519101,null,22.878121423519101,null,null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,160.79096912490451,5.3542551386362982,22.848388926072289,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,5.4563089734804251,7.1641492857129645,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,319.99782142729214,290.43446771621643,0.46401464385270902,54.074288163232836,0.94381939097667689,0.33794384371740877,null,0,22.848388926072289,null,22.848388926072289,null,null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,160.73737213519621,5.3484195373265448,22.818649023327019,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,5.4185695566483778,7.123869889636004,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,319.90134684581722,290.33431798644074,0.46388668842606312,54.039395701046544,0.94360050721030464,0.33779348647568203,null,0,22.818649023327019,null,22.818649023327019,null,null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,160.68379301115115,5.3425824935195951,22.788901769201139,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,0,5.3810802940589104,7.0838169586540083,21.3333333333333,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,319.80490442253614,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":290.23420552502387},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.46375876418785805},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":54.004524601114269},0.94338164233055533,0.33764271021850922,null,0,22.788901769201139,null,{"$f":"IF(B810<=AA$550,E810,AA809)","v":22.788901769201139},null,null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0]
[null,21.416666666666632,160.6302317468141,5.3367440177789511,22.759147217529289,0,0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},0,0,5.3438395881760519,7.0439892194996423,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":319.70849414672944},290.13413031424011,0.46363087112957885,53.969674850052911,{"$f":"(1-($H$34+273)/(C320+273))/(1-($H$34+273)/($H$17+273))","v":0.94316279634714606},{"$f":"( -12.447*U811^2 + 25.389*U811 - 11.942)*V$550","v":0.33749151506443997},null,0,22.759147217529289,null,22.759147217529289,null,null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":160.57668833623183},{"$f":"V812*T812/3.413","v":5.3309041206519261},{"$f":"IF(B812>=H$48,E811,IF(D812*H$23/1000000-H$32/1000<0,0,D812*H$23/1000000-H$32/1000))","v":22.729385422063618},{"$f":"IF(B812>H$48-5,0,IF(C812 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},{"$f":"IF(OR(I812=1,J811 =1), 1,0)","v":0},{"$f":"I812/(1+$H$38)^B812","v":0},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":5.3068458513037928},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":7.0043854060643342},{"$f":"IF(J812<1, B812,N811)","v":21.499999999999964},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,319.61211600768132,290.03409233637683,0.46350300924271731,53.934846434489003,0.94294396926979063,0.33733990113209084,null,{"$f":"IF(X811>0,X811,IF(J812=0,0,B812))","v":0},{"$f":"IF(X811>0,Y811,E812)","v":22.729385422063618},null,22.729385422063618,null,null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,160.52316277345309,5.3250628126696622,22.699616436473846,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,5.2700975055277937,6.9650042593580279,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,319.5157699946796,289.93409157373458,0.46337517851877136,53.900039341059198,0.94272516110819859,0.3371878685401421,null,0,22.699616436473846,null,22.699616436473846,null,null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,160.46965505252862,5.3192201043471057,22.669840314347173,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,5.2335929826573633,6.9258445274691525,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,319.41945609701554,289.83412800862641,0.46324737894924489,53.865253556409527,0.94250637187207598,0.33703541740733961,null,0,22.669840314347173,null,22.669840314347173,null,null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,160.41616516751111,5.3133760061830131,22.640057109188273,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,5.1973307241678155,6.886904965524832,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,319.32317430398405,289.73420162337868,0.46311961052564882,53.830489067195799,0.94228760157112446,0.33688254785249178,null,0,22.640057109188273,null,22.640057109188273,null,null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,160.36269311245528,5.30753052866004,22.610266874419782,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,5.1613091811432401,6.8481843356513092,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,319.22692460488355,289.63431240033049,0.46299187323949925,53.795745860083883,0.94206885021504316,0.33672925999447179,null,0,22.610266874419782,null,22.610266874419782,null,null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,160.3092388814178,5.3016836822446445,22.580469663381777,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,5.1255268142193806,6.8096814069345903,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,319.13070698901606,289.53446032183365,0.46286416708231953,53.761023921748688,0.9418501178135259,0.33657555395221733,null,0,22.580469663381777,null,22.580469663381777,null,null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,160.25580246845732,5.2958354773872456,22.550665529332601,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,5.0899820935271407,6.7713949553813224,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,319.03452144568723,289.43464537025307,0.46273649204563877,53.726323238875295,0.94163140437626391,0.33642142984473178,null,0,22.550665529332601,null,22.550665529332601,null,null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,160.2023838676345,5.2899859245220586,22.520854525448009,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,5.0546734986360216,6.7333237638798744,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,318.93836796420612,289.33486752796631,0.46260884812099229,53.691643798158253,0.94141270991294412,0.3362668877910775,null,0,22.520854525448009,null,22.520854525448009,null,null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,160.14898307301195,5.2841350340673436,22.491036704822463,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,5.0195995184983806,6.6954666221616543,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,318.84224653388554,289.23512677736403,0.46248123529992174,53.656985586301943,0.94119403443325012,0.33611192791038791,null,0,22.491036704822463,null,22.491036704822463,null,null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,160.09560007865429,5.278282816425194,22.461212120468012,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,4.9847586513934399,6.6578223267626253,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,318.74615714404177,289.13542310084949,0.46235365357397512,53.622348590020181,0.9409753779468607,0.33595655032185534,null,0,22.461212120468012,null,22.461212120468012,null,null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,160.04223487862808,5.2724292819816467,22.431380825314893,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,4.9501494048720271,6.6203896809850598,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,318.65009978399456,289.0357564808387,0.46222610293470628,53.587732796036505,0.94075674046345148,0.3358007551447354,null,0,22.431380825314893,null,22.431380825314893,null,null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,159.98888746700189,5.2665744411067905,22.401542872212062,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,4.9157702957015852,6.5831674948594827,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,318.55407444306746,288.93612689976101,0.46209858337367565,53.553138191084429,0.94053812199269493,0.33564454249835052,null,0,22.401542872212062,null,22.401542872212062,null,null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,159.93555783784623,5.260718304154631,22.371698313926505,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,4.8816198498112451,6.5461545851068603,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,318.45808111058727,288.8365343400576,0.46197109488244942,53.51856476190639,0.94031952254425855,0.33548791250208754,null,0,22.371698313926505,null,22.371698313926505,null,null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,159.88224598523362,5.2548608814631717,22.341847203143669,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,4.8476966022374448,6.5093497751009659,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,318.36211977588459,288.73697878418329,0.46184363745260054,53.48401249525503,0.94010094212780682,0.33533086527539308,null,0,22.341847203143669,null,22.341847203143669,null,null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,159.82895190323856,5.2490021833544267,22.311989592467498,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,4.8139990970697761,6.4727518948309894,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,318.26619042829344,288.63746021460508,0.46171621107570754,53.449481377892255,0.93988238075300046,0.33517340093777942,null,0,22.311989592467498,null,22.311989592467498,null,null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,159.77567558593748,5.2431422201345441,22.282125534421095,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,4.7805258873972711,6.4363597808643354,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,318.17029305715153,288.53797861380332,0.46158881574335536,53.41497139659009,0.9396638384294953,0.33501551960882581,null,0,22.282125534421095,null,22.282125534421095,null,null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,159.72241702740882,5.2372810020935425,22.252255081445345,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,4.747275535254559,6.4001722763096405,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,318.07442765179991,288.43853396427028,0.46146145144713518,53.380482538129343,0.93944531516694463,0.3348572214081687,null,0,22.252255081445345,null,22.252255081445345,null,null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,159.66917622173304,5.2314185395056203,22.222378285900525,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,4.7142466115689681,6.3641882307799973,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,317.97859420158352,288.33912624851166,0.46133411817864439,53.346014789301023,0.93922681097499761,0.33469850645551152,null,0,22.222378285900525,null,22.222378285900525,null,null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,159.61595316299247,5.2255548426290579,22.192495200065778,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,4.6814376961074675,6.3284065003563814,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,317.88279269585047,288.23975544904545,0.46120681592948615,53.311568136905521,0.93900832586329963,0.33453937487062257,null,0,22.192495200065778,null,22.192495200065778,null,null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,159.56274784527147,5.2196899217061921,22.162605876139008,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,4.6488473774240067,6.2928259475512895,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,317.78702312395268,288.14042154840251,0.46107954469127005,53.277142567752804,0.93878985984149155,0.33437982677333083,null,0,22.162605876139008,null,22.162605876139008,null,null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,159.50956026265638,5.2138237869634674,22.132710366237106,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,4.6164742528072233,6.25744544127258,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,317.69128547524554,288.04112452912625,0.46095230445561169,53.242738068662305,0.93857141291921153,0.33421986228352885,null,0,22.132710366237106,null,22.132710366237106,null,null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,159.4563904092355,5.2079564486114922,22.102808722396279,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,4.584316928228465,6.2222638567875057,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,317.59557973908795,287.94186437377283,0.4608250952141329,53.208354626463063,0.938352985106093,0.33405948152117421,null,0,22.102808722396279,null,22.102808722396279,null,null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,159.4032382790991,5.2020879168450014,22.072900996571821,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,4.5523740182900001,6.1872800756869761,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,317.49990590484242,287.84264106491094,0.46069791695846146,53.173992227993608,0.93813457641176679,0.33389868460628691,null,0,22.072900996571821,null,22.072900996571821,null,null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,159.3501038663394,5.1962182018429175,22.04298724063845,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,4.5206441461736278,6.1524929858499897,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,317.40426396187496,287.74345458512221,0.46057076968023108,53.139650860102364,0.93791618684585787,0.33373747165894935,null,0,22.04298724063845,null,22.04298724063845,null,null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,159.29698716505061,5.1903473137682665,22.01306750638987,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,4.4891259435894382,6.1179014814082864,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,317.30865389955517,287.64430491700034,0.46044365337108223,53.105330509646421,0.93769781641798922,0.33357584279930763,null,0,22.01306750638987,null,22.01306750638987,null,null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,159.24388816932893,5.1844752627683395,21.983141845539599,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,4.4578180507251073,6.0835044627111898,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,317.21307570725611,287.54519204315216,0.46031656802266069,53.071031163493217,0.93747946513777958,0.33341379814757027,null,0,21.983141845539599,null,21.983141845539599,null,null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,159.19080687327249,5.1786020589746471,21.953210309720724,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,4.4267191161952688,6.0493008362906506,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,317.11752937435455,287.44611594619681,0.46018951362661858,53.036752808519338,0.93726113301484382,0.33325133782401151,null,0,21.953210309720724,null,21.953210309720724,null,null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,159.13774327098142,5.1727277125028426,21.923272950485526,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,4.3958277969911563,6.0152895148264873,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,317.02201489023059,287.34707660876597,0.46006249017461426,53.002495431610697,0.93704282005879269,0.33308846194896402,null,0,21.923272950485526,null,21.923272950485526,null,null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,159.08469735655777,5.166852233452909,21.893329819306427,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,4.3651427584307863,5.9814694171118195,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,316.926532244268,287.24807401350415,0.45993549765831193,52.968259019663066,0.93682452627923263,0.33292517064282684,null,0,21.893329819306427,null,21.893329819306427,null,null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,159.03166912410558,5.1609756319090705,21.863380967575523,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,4.3346626741091479,5.947839468018695,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,316.83108142585411,287.14910814306825,0.45980853606938205,52.934043559581426,0.93660625168576828,0.33276146402606205,null,0,21.863380967575523,null,21.863380967575523,null,null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,158.97865856773089,5.155097917939754,21.833426446604427,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,4.304386225848738,5.9143985984639142,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,316.73566242437965,287.0501789801275,0.45968160539950059,52.899849038280195,0.93638799628799829,0.33259734221919024,null,0,21.833426446604427,null,21.833426446604427,null,null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,158.92566568154166,5.1492191015977777,21.803466307625182,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,4.2743121036505975,5.8811457453750435,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,316.64027522923902,286.95128650736399,0.45955470564035023,52.865675442683369,0.93616976009551822,0.33243280534280023,null,0,21.803466307625182,null,21.803466307625182,null,null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,158.87269045964783,5.1433391929202168,21.77350060178961,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,4.2444390056453045,5.8480798516566219,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,316.54491982983012,286.85243070747219,0.45942783678361937,52.831522759724322,0.93595154311792039,0.33226785351754068,null,0,21.77350060178961,null,21.77350060178961,null,null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,158.8197328961613,5.1374582019284478,21.743529380169541,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,4.2147656380444323,5.8151998661565534,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,316.44959621555438,286.7536115631591,0.45930099882100223,52.79739097634598,0.93573334536479269,0.33210248686412086,null,0,21.743529380169541,null,21.743529380169541,null,null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,158.76679298519591,5.1315761386282457,21.713552693757268,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,4.1852907150923278,5.7825047436326944,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,316.3543043758167,286.6548290571439,0.4591741917441991,52.763280079500362,0.93551516684571889,0.33193670550331805,null,0,21.713552693757268,null,21.713552693757268,null,null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,158.7138707208675,5.1256930130096956,21.683570593465141,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,4.1560129590179899,5.7499934447196228,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,316.25904430002555,286.55608317215859,0.4590474155449164,52.729190056149235,0.93529700757027967,0.33177050955596754,null,0,21.683570593465141,null,21.683570593465141,null,null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,158.66096609729388,5.119808835047257,21.653583130125885,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,4.1269310999873738,5.7176649358956002,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,316.163815977593,286.45737389094768,0.45892067021486677,52.695120893263635,0.93507886754805203,0.33160389914296773,null,0,21.653583130125885,null,21.653583130125885,null,null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,158.60807910859478,5.1139236146998215,21.623590354492858,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,4.098043876055951,5.6855181894497147,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,316.06861939793464,286.35870119626793,0.45879395574576837,52.661072577824058,0.93486074678860775,0.33143687438528197,null,0,21.623590354492858,null,21.623590354492858,null,null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,158.55520974889191,5.1080373619106041,21.593592317239558,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,4.0693500331213919,5.65355218344921,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,315.97345455046951,286.26006507088846,0.45866727212934549,52.627045096820268,0.93464264530151631,0.33126943540393144,null,0,21.593592317239558,null,21.593592317239558,null,null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,158.50235801230895,5.1021500866073044,21.563589068960393,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,4.0408483248767784,5.6217659017070014,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,315.87832142462014,286.16146549759083,0.45854061935732821,52.593038437251437,0.93442456309634259,0.33110158232000375,null,0,21.563589068960393,null,21.563589068960393,null,null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,158.44952389297151,5.0962617987020513,21.533580660170422,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,4.0125375127638625,5.5901583337493683,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,315.78322000981279,286.06290245916932,0.458413997421453,52.559052586126313,0.93420650018264784,0.33093331525464681,null,0,21.533580660170422,null,21.533580660170422,null,null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,158.3967073850072,5.0903725080914217,21.503567141305449,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,3.984416365926684,5.5587284747838313,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,315.68815029547699,285.96437593843018,0.45828740631346193,52.525087530462599,0.93398845656998974,0.33076463432907316,null,0,21.503567141305449,null,21.503567141305449,null,null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,158.34390848254554,5.0844822246564592,21.473548562722112,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,3.956483661165437,5.527475325667214,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,315.59311227104604,285.86588591819248,0.45816084602510326,52.491143257287831,0.93377043226792134,0.33059553966455418,null,0,21.473548562722112,null,21.473548562722112,null,null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,25.083333333333247,158.29112717971805,5.0785909582626196,21.443524974697617,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,3.9287381828905441,5.496397892873877,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,315.49810592595651,285.76743238128688,0.45803431654813048,52.457219753638356,0.93355242728599275,0.3304260313824221,null,0,21.443524974697617,null,21.443524974697617,null,null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,158.23836347065816,5.072698718759983,21.413496427430797,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,3.901178723077233,5.4654951884641374,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,315.40313124964871,285.66901531055737,0.45790781787430407,52.423317006560296,0.93333444163374912,0.33025610960407642,null,0,21.413496427430797,null,21.413496427430797,null,null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,158.18561734950129,5.0668055159830852,21.383462971041276,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,3.8738040812200287,5.4347662300528583,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,315.30818823156636,285.57063468885963,0.4577813499953895,52.389435003108986,0.93311647532073327,0.33008577445097537,null,0,21.383462971041276,null,21.383462971041276,null,null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,158.1328888103848,5.0609113597509623,21.353424655569693,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,3.8466130642876997,5.4042100407782234,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,315.21327686115666,285.47229049906167,0.45765491290315857,52.355573730348794,0.93289852835648313,0.3299150260446389,null,0,21.353424655569693,null,21.353424655569693,null,null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,158.080177847448,5.0550162598672568,21.323381530978228,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,3.8196044866785157,5.37382564927068,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,315.11839712787042,285.3739827240442,0.45752850658938909,52.321733175353756,0.93268060075053272,0.32974386450665005,null,0,21.323381530978228,null,21.323381530978228,null,null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,158.02748445483218,5.0491202261201265,21.293333647150146,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,3.7927771701755901,5.3436120896220611,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,315.02354902116195,285.27571134669989,0.45740213104586419,52.287913325207171,0.93246269251241298,0.32957228995865101,null,0,21.293333647150146,null,21.293333647150146,null,null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,157.97480862668058,5.043223268282353,21.263281053890353,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,3.7661299439026537,5.3135684013548783,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,314.92873253048907,285.1774763499339,0.45727578626437365,52.254114167001347,0.93224480365165008,0.32940030252235025,null,0,21.263281053890353,null,21.263281053890353,null,null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,157.92215035713835,5.0373253961112754,21.233223800925057,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,3.7396616442799275,5.2836936293917907,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,314.83394764531306,285.0792777166634,0.45714947223671248,52.22033568783803,0.93202693417776694,0.32922790231951421,null,0,21.233223800925057,null,21.233223800925057,null,null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,157.86950964035265,5.0314266193488439,21.203161937902035,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,3.7133711149803581,5.2539868240252403,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,314.73919435509879,284.98111542981809,0.4570231889546818,52.186577874828373,0.93180908410028318,0.32905508947197043,null,0,21.203161937902035,null,21.203161937902035,null,null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,157.81688647047253,5.0255269477216933,21.173095514391022,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,3.6872572068861191,5.2244470408872647,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,314.64447264931459,284.88298947233983,0.45689693641008872,52.152840715092594,0.93159125342871307,0.32888186410161274,null,0,21.173095514391022,null,21.173095514391022,null,null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,157.76428084164905,5.019626390941057,21.143024579883249,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,3.6613187780452194,5.1950733409194729,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,314.54978251743233,284.78489982718264,0.45677071459474577,52.119124195760293,0.93137344217256812,0.32870822633039282,null,0,21.143024579883249,null,21.143024579883249,null,null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,157.71169274803518,5.0137249587027775,21.112949183791525,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,3.6355546936284568,5.1658647903431953,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,314.45512394892734,284.68684647731277,0.45664452350047186,52.085428303970133,0.9311556503413555,0.32853417628032167,null,0,21.112949183791525,null,21.112949183791525,null,null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,157.65912218378583,5.0078226606874612,21.082869375451001,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,3.6099638258867333,5.1368204606297958,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,314.36049693327851,284.58882940570868,0.45651836311909139,52.051753026870074,0.93093787794457916,0.32835971407347708,null,0,21.082869375451001,null,21.082869375451001,null,null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,157.6065691430579,5.0019195065603608,21.052785204118582,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,3.5845450541083848,5.1079394284711608,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,314.26590145996823,284.49084859536111,0.45639223344243435,52.018098351617596,0.93072012499173862,0.32818483983199359,null,0,21.052785204118582,null,21.052785204118582,null,null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,157.55403362001022,4.9960155059714397,21.022696718973265,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,3.5592972645769159,5.0792207757503389,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,314.17133751848246,284.39290402927298,0.45626613446233738,51.984464265378932,0.93050239149232961,0.32800955367807,null,0,21.022696718973265,null,21.022696718973265,null,null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,157.50151560880354,4.9901106685554213,20.992603969116363,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,3.5342193505289563,5.0506635895123626,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,314.07680509831044,284.29499569045925,0.45614006617064179,51.950850755329952,0.93028467745584409,0.32783385573396628,null,0,20.992603969116363,null,20.992603969116363,null,null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,157.4490151036006,4.9842050039316641,20.962507003570899,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,3.5093102121123247,5.0222669619352187,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,313.98230418894514,284.19712356194714,0.45601402855919565,51.917257808655364,0.93006698289177026,0.32765774612199899,null,0,20.962507003570899,null,20.962507003570899,null,null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,157.39653209856607,4.9782985217044056,20.932405871282832,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,3.4845687563446361,4.9940299903009953,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,313.88783477988295,284.09928762677589,0.45588802161985226,51.883685412549255,0.92984930780959218,0.32748122496455295,null,0,20.932405871282832,null,20.932405871282832,null,null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,157.34406658786656,4.9723912314625744,20.902300621120091,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,3.4599938970717834,4.9659517769671808,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,313.79339686062389,284.00148786799707,0.45576204534447101,51.850133554214864,0.92963165221879074,0.32730429238406894,null,0,20.902300621120091,null,20.902300621120091,null,null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,157.2916185656706,4.9664831427799001,20.872191301873162,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,0,3.4355845549269173,4.9380314293381264,26.666666666666558,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,313.69899042067112,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":283.90372426867407},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.45563609972491687},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":51.816602220864468},0.92941401612884167,0.3271269485030508,null,0,20.872191301873162,null,{"$f":"IF(B874<=AA$550,E874,AA873)","v":20.872191301873162},null,null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0]
[null,26.74999999999989,157.23918802614872,4.9605742652149383,20.842077962255193,0,0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},0,0,3.4113396572895853,4.9102680598366772,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":313.60461544953176},283.80599681188278,0.45551018475306054,51.783091399719922,{"$f":"(1-($H$34+273)/(C384+273))/(1-($H$34+273)/($H$17+273))","v":0.92919639954921851},{"$f":"( -12.447*U875^2 + 25.389*U875 - 11.942)*V$550","v":0.3269491934440622},null,0,20.842077962255193,null,20.842077962255193,null,null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":157.18677496347334},{"$f":"V876*T876/3.413","v":4.9546646083110017},{"$f":"IF(B876>=H$48,E875,IF(D876*H$23/1000000-H$32/1000<0,0,D876*H$23/1000000-H$32/1000))","v":20.811960650901653},{"$f":"IF(B876>H$48-5,0,IF(C876 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},{"$f":"IF(OR(I876=1,J875 =1), 1,0)","v":0},{"$f":"I876/(1+$H$38)^B876","v":0},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":3.3872581382450284},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":4.8826607858759532},{"$f":"IF(J876<1, B876,N875)","v":26.833333333333222},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,313.51027193671604,283.70830548071081,0.45538430042077865,51.749601078011693,0.92897880248938913,0.32677102732972735,null,{"$f":"IF(X875>0,X875,IF(J876=0,0,B876))","v":0},{"$f":"IF(X875>0,Y875,E876)","v":20.811960650901653},null,20.811960650901653,null,null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,157.13437937181885,4.9487541815963052,20.781839416371064,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,3.3633389385438908,4.855208729831288,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,313.41595987173798,283.61065025825803,0.45525844671995347,51.71613124297977,0.92876122495881885,0.32659245028273343,null,0,20.781839416371064,null,20.781839416371064,null,null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,157.0820012453616,4.9428429945838959,20.751714307144642,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,3.339581005561985,4.8279110190123369,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,313.32167924411493,283.51303112763645,0.45513262364247314,51.682681881873151,0.92854366696696911,0.32641346242582825,null,0,20.751714307144642,null,20.751714307144642,null,null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,157.02964057827981,4.9369310567716234,20.721585371626173,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,3.3159832932603268,4.8007667856353287,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,313.22743004336769,283.41544807196988,0.45500683118023116,51.649252981949985,0.92832612852329643,0.32623406388181603,null,0,20.721585371626173,null,20.721585371626173,null,null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,156.97729736475372,4.9310183776422987,20.691452658142783,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,3.2925447621455457,4.773775166795482,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,313.13321225902075,283.3179010743944,0.45488106932512723,51.615844530477517,0.92810860963725461,0.32605425477356748,null,0,20.691452658142783,null,20.691452658142783,null,null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,156.92497159896547,4.9251049666636035,20.661316214944499,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,3.2692643792303286,4.7469353044395746,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,313.03902588060191,283.22039011805805,0.45475533806906648,51.582456514732144,0.92789111031829263,0.32587403522401182,null,0,20.661316214944499,null,20.661316214944499,null,null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,156.87266327509914,4.9191908332880825,20.631176090204217,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,3.2461411179941604,4.7202463453386621,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,312.94487089764249,283.12291518612074,0.45462963740395984,51.549088921999214,0.92767363057585628,0.32569340535613667,null,0,20.631176090204217,null,20.631176090204217,null,null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,156.82037238734077,4.913275986953261,20.601032332018267,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,3.2231739583443826,4.6937074410609574,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,312.85074729967744,283.02547626175459,0.45450396732172388,51.515741739573429,0.92745617041938699,0.32551236529299232,null,0,20.601032332018267,null,20.601032332018267,null,null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,156.76809892987833,4.9073604370815644,20.57088498840605,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,3.2003618865773347,4.6673177479448604,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,312.75665507624507,282.92807332814374,0.45437832781428117,51.482414954758354,0.92723872985832323,0.32533091515768803,null,0,20.57088498840605,null,20.57088498840605,null,null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,156.71584289690171,4.9014441930804464,20.540734107310652,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,3.1777038953398682,4.6410764270721359,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,312.6625942168871,282.83070636848402,0.45425271887355906,51.44910855486691,0.92702130890209844,0.32514905507339625,null,0,20.540734107310652,null,20.540734107310652,null,null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,156.66360428260273,4.8955272643422543,20.510579736598174,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,3.1551989835908896,4.6149826442412438,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,312.56856471114895,282.73337536598342,0.45412714049149189,51.41582252722057,0.92680390756014275,0.32496678516334798,null,0,20.510579736598174,null,20.510579736598174,null,null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,156.61138308117521,4.8896096602443704,20.480421924058458,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,3.1328461565633381,4.5890355699408243,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,312.47456654857939,282.63608030386206,0.45400159266001855,51.382556859150611,0.92658652584188206,0.3247841055508327,null,0,20.480421924058458,null,20.480421924058458,null,null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,156.55917928681481,4.8836913901491528,20.45026071740477,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,3.1106444257262233,4.5632343793233243,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,312.38059971873071,282.53882116535164,0.45387607537108438,51.349311537996613,0.92636916375673906,0.32460101635920313,null,0,20.45026071740477,null,20.45026071740477,null,null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,156.5069928937192,4.8777724634040158,20.420096164274224,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,3.0885928087469989,4.5375782521787773,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,312.28666421115861,282.44159793369596,0.45375058861663981,51.316086551107674,0.92615182131413187,0.32441751771187155,null,0,20.420096164274224,null,20.420096164274224,null,null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,156.45482389608796,4.8718528893413602,20.389928312227415,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,3.0666903294540315,4.5120663729087296,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,312.19276001542238,282.34441059215072,0.45362513238864105,51.282881885841789,0.92593449852347542,0.32423360973230775,null,0,20.389928312227415,null,20.389928312227415,null,null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,156.4026722881226,4.8659326772786944,20.359757208749055,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,3.0449360177994382,4.486697930500311,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,312.09888712108472,282.24725912398361,0.45349970667905032,51.249697529565964,0.92571719539417974,0.3240492925440458,null,0,20.359757208749055,null,20.359757208749055,null,null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,156.35053806402658,4.8600118365185301,20.329582901247409,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,3.0233289098219625,4.4614721185004544,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,312.00504551771189,282.15014351247407,0.45337431147983492,51.21653346965627,0.92549991193565173,0.32386456627067511,null,0,20.329582901247409,null,20.329582901247409,null,null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,156.29842121800525,4.8540903763485357,20.299405437055107,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,3.0018680476102677,4.4363881349902599,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,311.91123519487348,282.05306374091344,0.45324894678296818,51.183389693497674,0.92528264815729455,0.32367943103585067,null,0,20.299405437055107,null,20.299405437055107,null,null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,156.24632174426591,4.8481683060414076,20.269224863428484,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,2.980552479266227,4.4114451825595005,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,311.8174561421427,281.9560197926051,0.45312361258042871,51.150266188484466,0.92506540406850679,0.32349388696328091,null,0,20.269224863428484,null,20.269224863428484,null,null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,156.19423963701783,4.8422456348549545,20.239041227547993,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,2.9593812588685844,4.3866424682812726,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,311.72370834909611,281.85901165086386,0.45299830886420117,51.117162942019263,0.92484817967868371,0.32330793417673803,null,0,20.239041227547993,null,20.239041227547993,null,null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,156.14217489047218,4.8363223720321935,20.208854576518707,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,2.9383534464368393,4.361979203686789,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,311.62999180531398,281.76203929901709,0.45287303562627551,51.084079941514574,0.92463097499721647,0.32312157280005394,null,0,20.208854576518707,null,20.208854576518707,null,null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,156.09012749884204,4.8303985268012255,20.17866495736968,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,2.9174681078951723,4.3374546047403175,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,311.53630650037974,281.66510272040313,0.45274779285864725,51.051017174391035,0.92441379003349222,0.32293480295712124,null,0,20.17866495736968,null,20.17866495736968,null,null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,156.03809745634243,4.8244741083752842,20.148472417054204,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,2.8967243150367175,4.3130678918142502,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,311.44265242388042,281.56820189837271,0.45262258055331756,51.017974628078747,0.92419662479689479,0.32274762477188762,null,0,20.148472417054204,null,20.148472417054204,null,null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,155.98608475719033,4.8185491259528224,20.118277002450238,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,2.876121145488058,4.2888182896643254,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,311.34902956540662,281.47133681628821,0.45249739870229327,50.984952290016651,0.92397947929680291,0.32256003836836405,null,0,20.118277002450238,null,20.118277002450238,null,null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,155.93408939560462,4.8126235887175053,20.088078760360386,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,2.8556576826738702,4.2647050274049798,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,311.25543791455237,281.37450745752392,0.45237224729758668,50.951950147652724,0.92376235354259262,0.3223720438706219,null,0,20.088078760360386,null,20.088078760360386,null,null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,155.88211136580608,4.806697505838132,20.057877737511483,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,2.835333015781714,4.2407273384848425,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,311.16187746091498,281.27771380546562,0.45224712633121572,50.918968188443614,0.92354524754363554,0.3221836414027891,null,0,20.057877737511483,null,20.057877737511483,null,null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,155.83015066201747,4.800770886468789,20.027673980555381,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,2.8151462397271998,4.2168844606623681,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,311.06834819409551,281.18095584351124,0.45212203579520377,50.886006399855319,0.92332816130929929,0.3219948310890548,null,0,20.027673980555381,null,20.027673980555381,null,null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,155.77820727846347,4.7948437397487442,19.997467536068427,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,2.7950964551191717,4.1931756359816026,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,310.97485010369832,281.08423355507,0.45199697568157998,50.85306476936222,0.92311109484894849,0.32180561305366734,null,0,19.997467536068427,null,19.997467536068427,null,null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,155.72628120937065,4.7889160748025539,19.967258450551977,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,2.7751827682252426,4.1696001107480916,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,310.88138317933124,280.98754692356329,0.45187194598237873,50.820143284448136,0.92289404817194221,0.32161598742093361,null,0,19.967258450551977,null,19.967258450551977,null,null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,155.67437244896755,4.782987900740042,19.937046770432321,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,2.7554042909374421,4.1461571355049198,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,310.78794741060563,280.89089593242397,0.45174694668964016,50.787241932605497,0.92267702128763707,0.32142595431522158,null,0,19.937046770432321,null,19.937046770432321,null,null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,155.62248099148457,4.7770592266562897,19.906832542060602,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,2.7357601407380683,4.1228459650088825,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,310.69454278713624,280.79428056509687,0.45162197779540975,50.754360701335912,0.92246001420538459,0.32123551386095528,null,0,19.906832542060602,null,19.906832542060602,null,null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,155.57060683115407,4.771130061631693,19.876615811713133,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,2.7162494406657913,4.0996658582067997,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,310.60116929854138,280.69770080503821,0.45149703929173884,50.721499578149405,0.92224302693453386,0.32104466618262179,null,0,19.876615811713133,null,19.876615811713133,null,null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,155.51874996221036,4.7652004147319458,19.8463966255913,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,2.6968713192818994,4.0766160782119556,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,310.50782693444268,280.60115663571617,0.45137213117068392,50.688658550565378,0.92202605948442851,0.32085341140476342,null,0,19.8463966255913,null,19.8463966255913,null,null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,155.46691037888962,4.7592702950080898,19.81617502982181,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,2.6776249106367835,4.0536958922806736,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,310.41451568446536,280.50464804061028,0.45124725342430699,50.655837606111731,0.92180911186440972,0.32066174965198507,null,0,19.81617502982181,null,19.81617502982181,null,null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,155.41508807542999,4.753339711496503,19.785951070456644,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,2.6585093542365859,4.0309045717890228,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,310.32123553823806,280.40817500321225,0.45112240604467585,50.623036732325573,0.92159218408381349,0.32046968104894819,null,0,19.785951070456644,null,19.785951070456644,null,null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,155.36328304607153,4.7474086732189003,19.75572479347306,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,2.6395237950100401,4.0082413922096531,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,310.22798648539282,280.31173750702504,0.45099758902386361,50.590255916752596,0.92137527615197246,0.32027720572037333,null,0,19.75572479347306,null,19.75572479347306,null,null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,155.31149528505617,4.7414771891824126,19.725496244773986,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,2.6206673832755678,3.9857056330887701,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,310.13476851556516,280.21533553556333,0.45087280235394861,50.557495146947531,0.92115838807821526,0.32008432379104168,null,0,19.725496244773986,null,19.725496244773986,null,null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,155.25972478662783,4.7355452683795516,19.695265470187849,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,2.6019392747084793,3.9632965780232201,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,310.04158161839416,280.11896907235359,0.45074804602701529,50.524754410473804,0.92094151987186745,0.31989103538579361,null,0,19.695265470187849,null,19.695265470187849,null,null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,155.20797154503228,4.7296129197881527,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,2.5833386303083627,3.941013514637731,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,309.94842578352217,280.02263810093365,0.45062332003515287,50.492033694903682,0.92072467154224868,0.31969734062952276,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":309.85530100059515},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":279.92634260485329},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.45049862437045635},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":50.459332987818556},0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,{"$f":"IF(B938<=AA$550,E938,AA937)","v":19.66503251546828},null,null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,{"$f":"(1-($H$34+273)/(C448+273))/(1-($H$34+273)/($H$17+273))","v":0.92050784309867717},{"$f":"( -12.447*U939^2 + 25.389*U939 - 11.942)*V$550","v":0.31950323964718924},null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":155.15623555451728},{"$f":"V940*T940/3.413","v":4.723680152371613},{"$f":"IF(B940>=H$48,E939,IF(D940*H$23/1000000-H$32/1000<0,0,D940*H$23/1000000-H$32/1000))","v":19.66503251546828},{"$f":"IF(B940>H$48-5,0,IF(C940 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},{"$f":"IF(OR(I940=1,J939 =1), 1,0)","v":0},{"$f":"I940/(1+$H$38)^B940","v":0},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":30},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,{"$f":"IF(X939>0,X939,IF(J940=0,0,B940))","v":0},{"$f":"IF(X939>0,Y939,E940)","v":19.66503251546828},null,19.66503251546828,null,null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":309.85530100059515},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":279.92634260485329},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.45049862437045635},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":50.459332987818556},0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":19.66503251546828},null,null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,{"$f":"(1-($H$34+273)/(C512+273))/(1-($H$34+273)/($H$17+273))","v":0.92050784309867717},{"$f":"( -12.447*U1003^2 + 25.389*U1003 - 11.942)*V$550","v":0.31950323964718924},null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":155.15623555451728},{"$f":"V1004*T1004/3.413","v":4.723680152371613},{"$f":"IF(B1004>=H$48,E1003,IF(D1004*H$23/1000000-H$32/1000<0,0,D1004*H$23/1000000-H$32/1000))","v":19.66503251546828},{"$f":"IF(B1004>H$48-5,0,IF(C1004 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},{"$f":"IF(OR(I1004=1,J1003 =1), 1,0)","v":0},{"$f":"I1004/(1+$H$38)^B1004","v":0},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":30},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,{"$f":"IF(X1003>0,X1003,IF(J1004=0,0,B1004))","v":0},{"$f":"IF(X1003>0,Y1003,E1004)","v":19.66503251546828},null,19.66503251546828,null,null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.723680152371613,19.66503251546828,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,309.85530100059515,279.92634260485329,0.45049862437045635,50.459332987818556,0.92050784309867717,0.31950323964718924,null,0,19.66503251546828,null,19.66503251546828,null,null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":4114.2314236032307},{"$f":"SUM(M554:M1034)","v":4638.8285142807308},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608480703743428}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-03-04"]
[null,null,"Changed the reservoir replacement",null,null,null,null,null,null,null,"2009-07-14"]

{"sheet":"Reservoir F1 10-90s","index":46,"n_rows":1046,"n_cols":42,"rows_kept":1046,"cut":false,"hidden":true,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",-1.6573973E-14,2.8111021999999999E-11,1.3197496E-9,-4.9784986000000005E-7,1.836296E-4,-1.0938577999999999E-2,0.30919828999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",7.0459061999999996E-16,1.5041709000000001E-13,-5.0170088000000003E-10,5.0269721000000001E-7,-1.3079802999999999E-4,1.0112508,-32.232886000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",-2.2525163000000001E-18,6.2185728999999999E-15,-6.5394475000000001E-12,4.5293969000000003E-9,-2.6352004E-6,2.1979158999999998E-3,-6.7756237999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!J47","v":50},{"$f":"Geofluid!J48","v":18.110910990000001},{"$f":"Geofluid!J49","v":3.6074901572348994E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!K47","v":50},{"$f":"Geofluid!K48","v":18.110910990000001},{"$f":"Geofluid!K49","v":3.6074901572348994E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"P10%",null,"P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T*"," = (T) / (T,design), where T's are absolute temperatures (K or R)"]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!L50","v":175},null,{"$f":"'Summary A1'!M50","v":175}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":347},null,{"$f":"H17*1.8+32","v":347},null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","1.10-0.1(T*)^[a(Td)^4 + b(Td)^3 + c(Td)^2 + d(Td) + e]"]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!L56","v":0.79217944307553501},null,{"$f":"'Summary A1'!M56","v":0.79217944307553501},null,null,null,null,null,null,null,"Td is the plant design temperature in °K"]
[null,null,null,null,"F",{"$f":"F19*1.8","v":1.4259229975359631},null,{"$f":"H19*1.8","v":1.4259229975359631},null,null,null,null,null,null,null,null,null,"a","b","c","d","e"]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":69.909055555555554},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":69.909055555555554},null,null,null,null,null,null,null,null,"single flash  ",-3.5942300000000002E-8,8.0878199999999994E-5,-6.8407200000000001E-2,25.741099999999999,-3637.06]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!Y268","v":4.0000000000000001E-3},null,{"$f":"'Input A1'!Z268","v":4.0000000000000001E-3},null,null,null,null,null,null,null,null,"dual flash, outlet constraint ",-4.2112230000000001E-8,9.6016498999999995E-5,-8.2103497999999997E-2,31.149267999999999,-4424.6598999999997]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!L310","v":6067704.5949792219},null,{"$f":"'Summary A1'!M310","v":6081601.0270913709},null,null,null,null,null,null,null,null,"dual flash,  NO outlet constraint ",-2.2497296000000001E-8,5.3163057000000002E-5,-4.7198812999999999E-2,18.637875999999999,-2762.4047999999998]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!L277","v":174.20782055692447},null,{"$f":"'Summary A1'!M277","v":174.20782055692447},null,null,null,null,null,null,null,null,"values used",{"$f":"IF($F$46=1,R21,IF($F$47=\"Yes\",R22,R23))","v":-4.2112230000000001E-8},{"$f":"IF($F$46=1,S21,IF($F$47=\"Yes\",S22,S23))","v":9.6016498999999995E-5},{"$f":"IF($F$46=1,T21,IF($F$47=\"Yes\",T22,T23))","v":-8.2103497999999997E-2},{"$f":"IF($F$46=1,U21,IF($F$47=\"Yes\",U22,U23))","v":31.149267999999999},{"$f":"IF($F$46=1,V21,IF($F$47=\"Yes\",V22,V23))","v":-4424.6598999999997}]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":1.1319840728900883},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":1.1319840728900883}]
[null,null,null,"2nd law efficiency",null,{"$f":"'Flash Plant F1-P10%'!P12","v":0.3111231086533402},null,{"$f":"'Flash Plant F1-P90%'!P12","v":0.3111231086533402}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!J52","v":18.654438640985017},null,{"$f":"Geofluid!K52","v":18.654438640985017}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!L307/F29","v":0.30843467463319724},null,{"$f":"'Summary A1'!M307/H29","v":0.30843467463319724}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":18.81703782841015},null,{"$f":"Geofluid!D52","v":18.81703782841015}]
[null,"[t]",null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":35215.907393310947},null,{"$f":"H27*H26*H23/1000","v":35296.559880375629}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!L237","v":0.85961788542357431},null,{"$f":"'Summary A1'!M237","v":0.87091538178537742}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":5215.9073933109448},null,{"$f":"H31*H23/1000","v":5296.5598803756247}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":30000},null,{"$f":"H30-H32","v":30000.000000000004}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!J46","v":10},null,{"$f":"Geofluid!K46","v":10}]
[{"$f":"'Input A1'!A264","v":0},null,null," Max T Decline Used","C",{"$f":"'Summary A1'!L179","v":24.55},null,{"$f":"'Summary A1'!M179","v":24.55}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":150.44999999999999},null,{"$f":"H17-H35","v":150.44999999999999}]
[null,null,null," Max Power Decline Used","kW",{"$f":"0.5*F33","v":15000},null,{"$f":"0.5*H33","v":15000.000000000002}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Summary A1'!L61*1000","v":300000},null,{"$f":"'Summary A1'!M61*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":8},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":8}]
[null,null,null,"To","C",{"$f":"F34","v":10},null,{"$f":"H34","v":10}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.5802396486110406},null,{"$f":"(H24+273)/(H41+273)","v":1.5802396486110406}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F41+273)/(F24+273)","v":0.36718459071764531},null,{"$f":"1-(H41+273)/(H24+273)","v":0.36718459071764531}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F41+273)/(1-F44*F43)","v":24.525692921343648},null,{"$f":"(H24+273)-(H41+273)/(1-H44*H43)","v":24.525692921343648}]
[null,null,null,"Number of flash",null,{"$f":"'Input A1'!T464","v":2},null,{"$f":"F46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P90"]
[null,null,null,"Tout constrained",null,{"$f":"'Input A1'!T463","v":"Yes"},null,{"$f":"F47","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!Y46","v":30},null,{"$f":"'Input A1'!Z46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.89154496129156058},null,{"$f":"L1035/M1035","v":0.89129657443306387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":12.608963995651742},null,{"$f":"O1035","v":12.608963995651742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$40-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$40-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$40-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$40-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$40-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$40-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":1000}]
[]
[null,null,"P10%"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":0.3111231086533402},null,null,null,null,null,null,null,{"$f":"F48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":50},{"$f":"W11","v":18.110910990000001},{"$f":"X11","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":20.785598529308892},null,{"$f":"MIN(AD63:AD543)","v":20.785598529308892},{"$f":"MIN(AE63:AE543)","v":162.47409896672843}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":175},{"$f":"V63*T63/3.413","v":5.8043258738917531},{"$f":"D63*F$23/1000000-F$32/1000","v":30.003027382458828},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},{"$f":"IF(E63<=($F$30-$F$32-$F$37)/1000,1,0)*0","v":0},{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":30.003027382458828},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":30},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38)^B63","v":8.3333333333333329E-2},null,{"$f":"C63*1.8+32-F$20","v":345.57407700246404},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":317.14119963734396},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.49755963940680259},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":63.673072351772646},{"$f":"((Q63+460)/(F$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U63^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.3111231086533402},{"$f":"V63/V$59","v":1},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":30.003027382458828},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":30.003027382458828},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":175},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":174.94166666666666},{"$f":"V64*T64/3.413","v":5.7997387701601246},29.975194192068781,{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":29.806662986032361},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":29.83132932688622},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":345.46907700246402},317.03098480518406,0.49742348611796061,63.632295696922171,{"$f":"((Q64+460)/(F$24*1.8+32+460))","v":0.99986965816925155},0.31107644641389143,{"$f":"V64/V$59","v":0.99985002001410073},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":29.975194192068781},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":29.975194192068781},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":174.97083333333333},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},0,{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":174.88335277777779},{"$f":"V65*T65/3.413","v":5.7951539362842786},{"$f":"D65*F$23/1000000-F$32/1000","v":29.947374774493095},{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},{"$f":"I65/(1+$F$38)^B65","v":0},{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":29.611571846748504},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":29.663606980304728},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,345.36411200246408,316.92081207778932,0.49728736628976511,63.591544081907131,0.99973935978577999,0.3110297236856317,0.99969984560737801,null,0.16666666666666666,null,0,29.947374774493095,null,29.947374774493095,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":174.94167314814817},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG65=8,$AH65,0)","v":0}]
[null,0.25,174.82505832685186,5.7905713707554423,29.919569120576984,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,29.417745768881588,29.496827628426367,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,345.2591819907974,316.81068143359613,0.49715127991167984,63.550817490537412,0.99960910483510301,0.31098294040562147,0.99954947657753412,null,0.25,null,0,29.919569120576984,null,29.919569120576984,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":174.91251944282408},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.76678330740958,5.7859910720665528,29.891777221176032,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,29.2251766091576,29.330985969399443,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,345.1542869558013,316.70059285106049,0.49701522697317946,63.510115906636969,0.99947889330274287,0.31093609651087839,0.99939891272213344,null,0.33333333333333331,null,0,29.891777221176032,null,29.891777221176032,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":174.88337221574119},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.70852771297379,5.7814130387121683,29.863999067155664,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,29.033856276419456,29.166076731181125,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,345.04942688581684,316.59054630865717,0.49687920746374992,63.469439314042717,0.99934872517422679,0.3108891919383775,0.99924815383860366,null,0.41666666666666663,null,0,29.863999067155664,null,29.863999067155664,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":174.85423146527992},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.65029153706948,5.7768372691885439,29.836234649391603,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,28.843776731295414,29.002094671369907,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,344.94460176918909,316.48054178488024,0.49674322137288784,63.42878769660544,0.99921860043508703,0.3108422266250514,0.99909719972423594,null,0.49999999999999994,null,0,29.836234649391603,null,29.836234649391603,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":174.82509718982129},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.5920747732238,5.7722637619935906,29.808483958769617,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,28.654929985868897,28.83903457703892,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,344.83981159426691,316.37057925824269,0.49660726869010074,63.38816103818931,0.99908851907086016,0.31079520050778991,0.99894605017618399,null,0.58333333333333326,null,0,29.808483958769617,null,29.808483958769617,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":174.79596938774662},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.53387741496607,5.7676925156268695,29.780746986185481,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,28.467308103350621,28.67689126457023,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,344.73505634940295,316.26065870727632,0.49647134940490678,63.347559322671856,0.99895848106708807,0.31074811352344034,0.99879470499146472,null,0.66666666666666663,null,0,29.780746986185481,null,29.780746986185481,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":174.76684805743767},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,174.47569945582777,5.7631235285896372,29.753023722545262,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,28.280903197753066,28.515659579490034,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,344.630336022954,316.15078011053225,0.496335463506835,63.306982533944421,0.99882848640931732,0.31070096560880733,0.99864316396695807,null,0.75,null,0,29.753023722545262,null,29.753023722545262,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":174.73773319727667},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.41754088934249,5.7585567993847784,29.725314158764913,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,28.09570743356646,28.355334396304833,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,344.52565060328055,316.04094344658046,0.49619961098542553,63.266430655911449,0.99869853508309925,0.31065375670065293,0.99849142689940706,null,0.83333333333333337,null,0,29.725314158764913,null,29.725314158764913,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":174.70862480564631},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.35940170904604,5.7539923265168396,29.697618285770464,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,27.911713025437265,28.195910618338463,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,344.42100007874694,315.93114869400966,0.49606379183022897,63.225903672490887,0.99856862707398963,0.31060648673569657,0.99833949358541785,null,0.91666666666666674,null,0,29.697618285770464,null,29.697618285770464,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":174.67952288092962},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,174.30128190847637,5.7494301084920334,29.669936094498052,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,27.728912237848647,28.037383177570092,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,344.31638443772152,315.82139583142759,0.49592800603080678,63.18540156761415,0.99843876236754991,0.3105591556506152,0.99818736382145967,null,1,null,0,29.669936094498052,null,29.669936094498052,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":174.65042742151016},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.24318148117354,5.7448701438182237,29.642267575893829,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,27.547297384802803,27.879747034473102,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,344.21180366857641,315.71168483746101,0.49579225357673129,63.144924325226043,0.99830894094934552,0.31051176338204295,0.99803503740386434,null,1.0833333333333333,null,0,29.642267575893829,null,29.642267575893829,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":174.62133842577182},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,174.18510042067982,5.7403124310049289,29.614612720914007,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,27.366860829505477,27.722997177854882,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,344.10725775968774,315.60201569075531,0.49565653445758551,63.104471929284699,0.99817916280494734,0.3104643098665717,0.99788251412882822,null,1.1666666666666665,null,0,29.614612720914007,null,29.614612720914007,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":174.59225589209899},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,174.12703872053959,5.7357569685633232,29.586971520524823,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,27.18759498405236,27.567128624697542,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,344.00274669943531,315.49238836997483,0.49552084866296287,63.064044363761781,0.99804942791993057,0.31041679504075026,0.99772979379240867,null,1.2499999999999998,null,0,29.586971520524823,null,29.586971520524823,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":174.56317981887653},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,174.06899637429942,5.7312037550062156,29.559343965702443,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,27.009492309117455,27.412136419999474,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,343.89827047620298,315.38280285380256,0.49538519618246779,63.023641612641995,0.9979197362798754,0.31036921884108531,0.99757687619052793,null,1.333333333333333,null,0,29.559343965702443,null,29.559343965702443,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":174.53411020448965},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,174.010973375508,5.7266527888480683,29.531730047433054,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,26.832545313643603,27.258015636617873,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,343.79382907837845,315.27325912094045,0.49524957700571559,62.983263659923495,0.99779008787036705,0.31032158120404074,0.99742376111897069,null,1.4166666666666663,null,0,29.531730047433054,null,29.531730047433054,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":174.50504704732398},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.95296971771617,5.7221040686050033,29.504129756712931,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,26.656746554534902,27.104761375112059,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,343.68942249435315,315.16375715010895,0.49511399112233156,62.942910489617873,0.99766048267699514,0.3102738820660379,0.99727044837338485,null,1.4999999999999996,null,0,29.504129756712931,null,29.504129756712931,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":174.47599034576569},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.89498539447695,5.7175575927947708,29.476543084548222,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,26.482088636350891,26.952368763587774,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,343.58505071252256,315.05429692004748,0.49497843852195222,62.902582085749856,0.99753092068535454,0.31022612136345545,0.99711693774928112,null,1.5833333333333328,null,0,29.476543084548222,null,29.476543084548222,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":174.44694009820125},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.83702039934545,5.7130133599367623,29.448970021955031,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,26.308564211002889,26.800832957542269,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,343.48071372128584,314.94487840951376,0.4948429191942243,62.862278432357385,0.9974014018810442,0.31017829903262956,0.99696322904203372,null,1.6666666666666661,null,0,29.448970021955031,null,29.448970021955031,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":174.41789630301764},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.77907472587901,5.708471368552031,29.421410559959543,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,26.136165977452322,26.650149139710312,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,343.37641150904625,314.83550159728469,0.4947074331288055,62.821999513491903,0.99727192624966865,0.31013041500985383,0.99680932204688,null,1.7499999999999993,null,0,29.421410559959543,null,29.421410559959543,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":174.38885895860224},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.72114836763706,5.7039316171632528,29.393864689597788,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,25.964886681410661,26.500312519911059,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,343.27214406421075,314.72616646215545,0.49457198031536387,62.781745313217868,0.99714249377683717,0.31008246923137944,0.99665521655892086,null,1.8333333333333326,null,0,29.393864689597788,null,29.393864689597788,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":174.35982806334289},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.66324131818118,5.6993941042947478,29.366332401915788,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,25.794719115041566,26.351318334895762,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,343.16791137519016,314.61687298293987,0.494436560743578,62.741515815613099,0.99701310444816305,0.31003446163341458,0.99650091237311911,null,1.9166666666666659,null,0,29.366332401915788,null,29.366332401915788,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":174.33080361562781},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.60535357107511,5.6948588284724595,29.338813687969381,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,25.625656116664668,26.203161848196348,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,343.06371343039928,314.50762113847026,0.49430117440313703,62.701311004768371,0.99688375824926512,0.30998639215212537,0.9963464092843024,null,1.9999999999999991,null,0,29.338813687969381,null,29.338813687969381,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":174.30178561384571},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.54748511988475,5.6903257882239808,29.311308538824466,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,25.457690570461601,26.055838349974859,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,342.9595502182566,314.39841090759774,0.49416582128374087,62.661130864787907,0.99675445516576688,0.30993826072363501,0.99619170708716021,null,2.0833333333333326,null,0,29.311308538824466,null,29.311308538824466,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":174.27277405638569},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.48963595817813,5.685794982078539,29.283816945556804,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,25.290815406183494,25.909343156873717,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,342.85542172718465,314.28924226919173,0.49403050137509941,62.62097537978903,0.99662519518329651,0.3098900672840243,0.99603680557624608,null,2.1666666666666661,null,0,29.283816945556804,null,29.283816945556804,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":174.24376894163726},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.43180607952542,5.6812664085669846,29.256338899252047,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,25.125023598860533,25.763671611866858,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,342.75132794560977,314.18011520214031,0.49389521466693365,62.580844533902166,0.99649597828748704,0.30984181176933157,0.9958817045459768,null,2.2499999999999996,null,0,29.256338899252047,null,29.256338899252047,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":174.21477026799042},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,173.37399547749891,5.6767400662218064,29.228874391005757,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,24.960308168513357,25.618819084111657,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,342.64726886196206,314.07102968534991,0.49375996114897436,62.540738311270985,0.99636680446397607,0.30979349411555229,0.99572640379063138,null,2.333333333333333,null,0,29.228874391005757,null,29.228874391005757,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":174.18577803383556},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,173.31620414567308,5.6722159535770977,29.201423411923255,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,24.796662179866146,25.474780968801749,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,342.54324446467558,313.96198569774538,0.49362474081096352,62.500656696051976,0.99623767369840632,0.30974511425863971,0.99557090310435326,null,2.4166666666666665,null,0,29.201423411923255,null,29.201423411923255,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":174.15679223756348},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,173.25843207762452,5.6676940691686166,29.173985953119949,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,24.634078742061913,25.331552687020615,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,342.43925474218815,313.85298321827008,0.49348955364265279,62.460599672415157,0.99610858597642504,0.30969667213450436,0.99541520228114844,null,2.5,null,0,29.173985953119949,null,29.173985953119949,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":174.12781287756545},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,173.20067926693199,5.6631744115337126,29.14656200572092,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,24.472551008379028,25.18912968559605,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,342.33529968294164,313.74402222588577,0.4933543996338049,62.420567224543277,0.99597954128368449,0.30964816767901432,0.9952593011148867,null,2.5833333333333335,null,0,29.14656200572092,null,29.14656200572092,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":174.09883995223313},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,173.14294570717635,5.6586569792113703,29.11915156086113,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,24.312072175950011,25.047507436955389,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,342.23137927538147,313.63510269957249,0.49321927877419258,62.380559336632274,0.99585053960584136,0.30959960082799493,0.99510319939930014,null,2.666666666666667,null,0,29.11915156086113,null,29.11915156086113,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":174.06987345995867},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,173.08523139194062,5.6541417707422017,29.09175460968547,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,24.152635485482012,24.906681438981597,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,342.12749350795718,313.52622461832857,0.4930841910535988,62.340575992891189,0.99572158092855767,0.30955097151722938,0.99494689692798577,null,2.7500000000000004,null,0,29.09175460968547,null,29.09175460968547,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":174.04091339913461},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,173.02753631480999,5.649628784668435,29.064371143348591,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,23.994234220978889,24.766647214870147,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,342.02364236912206,313.4173879611709,0.49294913646181737,62.300617177542051,0.99559266523749979,0.30950227968245797,0.99479039349440224,null,2.8333333333333339,null,0,29.064371143348591,null,29.064371143348591,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":174.01195976815393},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.96986046937172,5.6451180195338955,29.037001153014881,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,23.836861709465115,24.627400312986687,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,341.91982584733313,313.30859270713421,0.49281411498865191,62.260682874819736,0.99546379251833883,0.30945352525937853,0.9946336888918722,null,2.9166666666666674,null,0,29.037001153014881,null,29.037001153014881,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":173.98301256540995},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.91220384921527,5.6406094738840729,29.009644629858773,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,23.680511320711815,24.488936306725552,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,341.81604393105152,313.19983883527203,0.49267912662391666,62.220773068972534,0.99533496275675093,0.30940470818364652,0.99447678291358177,null,3.0000000000000009,null,0,29.009644629858773,null,29.009644629858773,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":173.95407178929659},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.8545664479322,5.6361031462660316,28.982301565064308,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,23.525176466963828,24.351250794369026,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,341.71229660874201,313.09112632465582,0.49254417135743622,62.180887744261355,0.99520617593841687,0.30935582839087478,0.99431967535258026,null,3.0833333333333344,null,0,28.982301565064308,null,28.982301565064308,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":173.92513743820805},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.79694825911622,5.6315990352284624,28.954971949825353,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,23.370850602669094,24.214339398947402,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,341.60858386887327,312.9824551543752,0.49240924917904516,62.141026884960183,0.99507743204902221,0.30930688581663363,0.99416236600178021,null,3.1666666666666679,null,0,28.954971949825353,null,28.954971949825353,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":173.89620951053902},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.73934927636319,5.6270971393216556,28.927655775345503,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,23.217527224209508,24.078197768099862,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,341.5049056999178,312.87382530353807,0.49227436007858871,62.101190475355821,0.99494873107425752,0.30925788039645097,0.99400485465395794,null,3.2500000000000013,null,0,28.927655775345503,null,28.927655775345503,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":173.86728800468464},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.68176949327108,5.6225974570975428,28.9003530328383,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,23.065199869633705,23.942821573936126,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,341.40126209035196,312.76523675127049,0.49213950404592188,62.061378499748344,0.99482007299981767,0.30920881206581202,0.99384714110175232,null,3.3333333333333348,null,0,28.9003530328383,null,28.9003530328383,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":173.83837291904038},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.62420890344001,5.6180999871096322,28.873063713526879,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,22.913862118391116,23.808206512898828,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,341.29765302865604,312.65668947671668,0.49200468107091033,62.021590942450416,0.99469145781140256,0.30915968076015954,0.99368922513766611,null,3.4166666666666683,null,0,28.873063713526879,null,28.873063713526879,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":173.8094642520023},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,172.56666750047219,5.613604727913053,28.845787808644172,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,22.763507591068119,23.674348305626737,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,341.19407850331402,312.54818345903885,0.49186989114342972,61.981827787787694,0.99456288549471705,0.30911048641489403,0.99353110655406607,null,3.5000000000000018,null,0,28.845787808644172,null,28.845787808644172,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":173.7805620019667},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,172.50914527797204,5.6091116780645338,28.81852530943284,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,22.614129949125726,23.541242696818735,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,341.09053850281373,312.43971867741732,0.4917351342533659,61.942089020098706,0.99443435603547037,0.30906122896537319,0.99337278514318139,null,3.5833333333333353,null,0,28.81852530943284,null,28.81852530943284,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":173.75166616733048},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,172.45164222954605,5.6046208361224226,28.791276207145369,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,22.465722894638947,23.408885455098488,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,340.98703301564694,312.33129511105051,0.49160041039061475,61.902374623735,0.99430586941937671,0.30901190834691228,0.99321426069710472,null,3.6666666666666687,null,0,28.791276207145369,null,28.791276207145369,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":173.72277674649084},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,172.39415834880288,5.6001322006466419,28.764040493043783,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,22.318280170037649,23.277272372879992,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,340.88356203030924,312.22291273915488,0.49146571954508278,61.862684583060656,0.99417742563215517,0.30896252449478423,0.99305553300779292,null,3.7500000000000022,null,0,28.764040493043783,null,28.764040493043783,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":173.69389373784546},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,172.33669362935328,5.595645770198753,28.73681815840008,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,22.171795557849503,23.146399266233775,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,340.78012553529993,312.11457154096479,0.49133106170668583,61.823018882453027,0.99404902465952927,0.3089130773442193,0.99289660186706552,null,3.8333333333333357,null,0,28.73681815840008,null,28.73681815840008,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":173.66501713979241},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,172.27924806481016,5.591161543341876,28.709609194495673,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,22.026262880443866,23.01626197475391,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,340.67672351912233,312.00627149573273,0.49119643686535086,61.783377506301804,0.99392066648722766,0.3088635668304055,0.99273746706660637,null,3.9166666666666692,null,0,28.709609194495673,null,28.709609194495673,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":173.63614695073031},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,172.22182164878856,5.586679518640751,28.682413592621845,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,21.881675999778054,22.88685636142575,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,340.57335597028344,311.898012582729,0.49106184501101413,61.743760439009804,0.99379235110098352,0.30881399288848804,0.99257812839796156,null,4.0000000000000027,null,0,28.682413592621845,null,28.682413592621845,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":173.60728316905804},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,172.16441437490565,5.5821996946617078,28.655231344079507,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,21.738028817144677,22.758178312494412,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,340.47002287729418,311.78979478124182,0.49092728613362235,61.70416766499244,0.99366407848653482,0.30876435545357001,0.99241858565254193,null,4.0833333333333357,null,0,28.655231344079507,null,28.655231344079507,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":173.57842579317497},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,172.10702623678068,5.5777220699726833,28.628062440179324,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,21.595315272920882,22.630223737334013,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,340.36672422866928,311.68161807057749,0.49079276022313201,61.664599168678166,0.99353584862962407,0.30871465446071167,0.99225883862162079,null,4.1666666666666687,null,0,28.628062440179324,null,28.628062440179324,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":173.54957482148097},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,172.0496572280351,5.5732466431431842,28.600906872241477,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,21.453529346318902,22.50298856831763,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,340.26346001292723,311.57348243005993,0.49065826726951001,61.62505493450783,0.99340766151599913,0.30866488984493107,0.99209888709633542,null,4.2500000000000018,null,0,28.600906872241477,null,28.600906872241477,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":173.52073025237627},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.99230734229243,5.5687734127443171,28.573764631595868,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,21.31266505513852,22.376468760687967,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,340.16023021859041,311.465387839031,0.49052380726273304,61.585534946935155,0.99327951713141205,0.30861506154120383,0.99193873086768725,null,4.3333333333333348,null,0,28.573764631595868,null,28.573764631595868,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":173.49189208426145},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.93497657317835,5.5643023773487972,28.546635709582159,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,21.172716455521002,22.250660292428808,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,340.05703483418506,311.35733427685051,0.49038938019278766,61.546039190426796,0.99315141546161978,0.30856516948446294,0.9917783697265401,null,4.4166666666666679,null,0,28.546635709582159,null,28.546635709582159,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":173.46306031553772},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.87766491432063,5.5598335355308999,28.519520097549471,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,21.033677641704301,22.12555916413714,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,339.95387384824119,311.24932172289596,0.49025498604967088,61.5065676494618,0.99302335649238416,0.30851521360959905,0.99161780346362216,null,4.5000000000000009,null,0,28.519520097549471,null,28.519520097549471,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":173.43423494460649},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.82037235934919,5.5553668858665031,28.492417786856645,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,20.895542745780286,22.001161398896013,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,339.85074724929257,311.14135015656245,0.49012062482338903,61.46712030853206,0.99289534020947157,0.30846519385146026,0.99145703186952461,null,4.5833333333333339,null,0,28.492417786856645,null,28.492417786856645,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":173.40541596986972},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,171.76309890189609,5.550902426933054,28.465328768872066,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,20.758305937453144,21.877463042148126,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,339.74765502587701,311.0334195572633,0.48998629650395942,61.427697152142002,0.99276736659865339,0.3084151101448524,0.99129605473470273,null,4.666666666666667,null,0,28.465328768872066,null,28.465328768872066,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":173.37660338972984},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,171.70584453559547,5.5464401573096076,28.438253034973844,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,20.621961423799608,21.754460161570091,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,339.6445971665359,310.92552990442903,0.48985200108140803,61.38829816480893,0.99263943564570545,0.30836496242453876,0.99113487184947546,null,4.75,null,0,28.438253034973844,null,28.438253034973844,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":173.34779720258962},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,171.64860925408362,5.5419800755767783,28.411190576549568,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,20.486503449030373,21.632148846947455,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,339.54157365981456,310.81768117750812,0.48971773854577161,61.348923331062622,0.99251154733640834,0.30831475062524005,0.99097348300402444,null,4.833333333333333,null,0,28.411190576549568,null,28.411190576549568,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":173.31899740685222},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,171.59139305099893,5.5375221803167696,28.384141384996479,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,20.351926294253374,21.510525210050389,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,339.4385844942621,310.70987335596664,0.48958350888709645,61.309572635445448,0.99238370165654788,0.30826447468163498,0.99081188798839637,null,4.9166666666666661,null,0,28.384141384996479,null,28.384141384996479,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":173.29020400092134},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,171.53419591998193,5.5330664701133641,28.35710545172137,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,20.21822427723832,21.389585384510049,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,339.33562965843151,310.60210641928842,0.48944931209543907,61.270246062512513,0.99225589859191388,0.30821413452835933,0.9906500865925002,null,4.9999999999999991,null,0,28.35710545172137,null,28.35710545172137,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":173.261416983201},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,171.47701785467527,5.5286129435519227,28.33008276814066,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,20.085391752182883,21.269325525695713,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,339.23270914087954,310.49438034697482,0.48931514816086541,61.23094359683148,0.99212813812830136,0.30816373010000669,0.99048807860610921,null,5.0833333333333321,null,0,28.33008276814066,null,28.33008276814066,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":173.23263635209577},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,171.41985884872372,5.5241615992193811,28.303073325680256,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,19.953423109480205,21.149741810592541,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,339.12982293016677,310.38669511854488,0.48918101707345163,61.19166522298255,0.99200042025151014,0.30811326133112849,0.99032586381886101,null,5.1666666666666652,null,0,28.303073325680256,null,28.303073325680256,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":173.20386210601049},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,171.36271889577415,5.5197124357042346,28.276077115775589,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,19.822312775488033,21.030830437680027,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,339.02697101485751,310.2790507135349,0.48904691882328344,61.152410925558343,0.99187274494734456,0.30806272815623331,0.99016344202025564,null,5.2499999999999982,null,0,28.276077115775589,null,28.276077115775589,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":173.17509424335054},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,171.30559798947556,5.5152654515965747,28.249094129871747,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,0,19.692055212299348,20.912587626811188,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,338.92415338352004,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":310.17144711149911},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.48891285340045643},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":61.113180689164324},0.99174511220161354,{"$f":"(1.1-0.1*U127^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.30801213050978754},0.99000081299965736,null,5.3333333333333313,null,0,28.249094129871747,null,28.249094129871747,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":173.14633276252169},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},{"$f":"IF((F127+G127)=0,0,B127)","v":0},0,0,0,0,0,0,0,0]
[null,5.4166666666666643,171.24849612347907,5.5108206454880451,28.22212435942323,0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,19.562644917514216,20.795009619092347,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":338.82137002472638},310.06388429200922,0.48877882079507651,61.07397449841821,{"$f":"((Q128+460)/(F$24*1.8+32+460))","v":0.99161752200013131},0.30796146832621524,{"$f":"V128/V$59","v":0.98983797654629468},null,{"$f":"B128","v":5.4166666666666643},null,{"$f":"IF(AA127>0,AA127,IF(K128=0,0,B128))","v":0},{"$f":"IF(AA127>0,AB127,E128)","v":28.22212435942323},null,{"$f":"IF(B128<=AD$59,E128,AD127)","v":28.22212435942323},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":173.11757766193014},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},0,{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},0]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":171.19141329143793},{"$f":"V129*T129/3.413","v":5.5063780159718663},{"$f":"D129*F$23/1000000-F$32/1000","v":28.195167795894118},{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},{"$f":"I129/(1+$F$38)^B129","v":0},{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":19.43407642401338},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":20.678092676763686},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,338.71862092705231,309.95636223465414,0.48864482099725837,61.034792337950364,0.99148997432871622,0.30791074153989795,0.98967493244925908,null,5.4999999999999973,null,0,28.195167795894118,null,28.195167795894118,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":173.08882893998248},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG129=8,$AH129,0)","v":0}]
[null,5.5833333333333304,171.13434948700746,5.5019375616428405,28.168224430758091,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,19.306344299733166,20.561833083080391,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,338.61590607907749,309.8488809190406,0.48851085399712713,60.99563419240377,0.9913624691731916,0.30785995008517492,0.98951168049750637,null,5.5833333333333304,null,0,28.168224430758091,null,28.168224430758091,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":173.06008659508578},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,171.07730470384513,5.4974992810973022,28.141294255498128,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,19.17944314744161,20.446227142194509,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,338.5132254693853,309.74144032479251,0.48837691978481756,60.956500046433547,0.99123500651938545,0.30780909389634287,0.98934822047985549,null,5.6666666666666634,null,0,28.141294255498128,null,28.141294255498128,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":173.03135062564752},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,171.02027893561052,5.4930631729331738,28.114377261606815,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,19.053367604516435,20.331271179037472,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,338.41057908656296,309.63404043155128,0.48824301835047412,60.91738988470749,0.99110758635313045,0.30775817290765628,0.98918455218498991,null,5.7499999999999964,null,0,28.114377261606815,null,28.114377261606815,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":173.00262103007557},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,170.96327217596533,5.4886292357499418,28.087473440586269,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,18.928112342724166,20.216961539203236,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,338.30796691920165,309.52668121897591,0.48810914968425101,60.878303691905899,0.99098020866026426,0.30770718705332722,0.98902067540145644,null,5.8333333333333295,null,0,28.087473440586269,null,28.087473440586269,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":172.97389780677821},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,170.90628441857334,5.4841974681486425,28.060582783947989,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,18.803672068000598,20.103294588832139,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,338.20538895589607,309.41936266674242,0.48797531377631198,60.839241452721325,0.99085287342662909,0.30765613626752547,0.98885658991766601,null,5.9166666666666625,null,0,28.060582783947989,null,28.060582783947989,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":172.94518095416427},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,170.84931565710048,5.4797678687318809,28.033705283212985,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,18.680041520232855,19.990266714495377,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,338.10284518524492,309.31208475454451,0.48784151061683068,60.800203151858881,0.9907255806380717,0.30760502048437827,0.98869229552189308,null,5.9999999999999956,null,0,28.033705283212985,null,28.033705283212985,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":172.91647047064285},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,170.79236588521479,5.4753404361038269,28.006840929911778,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,18.557215473042746,19.87787432308011,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,338.00033559585069,309.20484746209303,0.48770774019599006,60.7611887740361,0.99059833028044386,0.30755383963797062,0.98852779200227603,null,6.0833333333333286,null,0,28.006840929911778,null,28.006840929911778,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":172.88776635462355},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,170.7354350965864,5.4709151688701896,27.979989715584228,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,18.435188733571376,19.766113841675274,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,337.89786017631957,309.09765076911611,0.48757400250398308,60.722198303982736,0.99047112233960211,0.30750259366234528,0.98836307914681787,null,6.1666666666666616,null,0,27.979989715584228,null,27.979989715584228,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":172.85906860451638},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,170.67852328488755,5.4664920656382368,27.953151631779644,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,18.313956142265315,19.654981717457975,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,337.79541891526162,308.99049465535927,0.48744029753101237,60.683231726440965,0.99034395680140708,0.30745128249150239,0.98819815674338407,null,6.2499999999999947,null,0,27.953151631779644,null,27.953151631779644,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":172.8303772187318},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,170.62163044379258,5.4620711250168137,27.926326670056898,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,18.193512572664151,19.544474417580552,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,337.69301180129071,308.88337910058522,0.48730662526728963,60.644289026165524,0.99021683365172486,0.30739990605939999,0.98803302457970521,null,6.3333333333333277,null,0,27.926326670056898,null,27.926326670056898,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":172.80169219568063},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,170.56475656697799,5.457652345616272,27.899514821984038,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,18.073852931189027,19.434588429058273,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,337.59063882302445,308.77630408457378,0.4871729857030368,60.605370187923029,0.99008975287642575,0.30734846429995366,0.98786768244337542,null,6.4166666666666607,null,0,27.899514821984038,null,27.899514821984038,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":172.77301353377419},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,170.50790164812233,5.4532357260485673,27.872716079138801,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,17.954972156933135,19.325320258657655,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,337.48829996908421,308.66926958712213,0.48703937882848469,60.566475196492945,0.98996271446138517,0.30729695714703675,0.98770213012185271,null,6.4999999999999938,null,0,27.872716079138801,null,27.872716079138801,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":172.74434123142419},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,170.45106568090628,5.4488212649271697,27.845930433108141,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,17.8368652214529,19.216666432785416,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,337.38599522809534,308.56227558804471,0.48690580463387445,60.527604036666759,0.98983571839248297,0.30724538453448014,0.98753636740245898,null,6.5833333333333268,null,0,27.845930433108141,null,27.845930433108141,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":172.71567528704273},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,170.39424865901265,5.4444089608671202,27.819157875488532,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,17.719527128560994,19.108623497378051,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,337.28372458868682,308.45532206717297,0.48677226310945609,60.488756693248376,0.98970876465560365,0.30719374639607261,0.98737039407238059,null,6.6666666666666599,null,0,27.819157875488532,null,27.819157875488532,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":172.68701569904235},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,170.33745057612632,5.4399988124849568,27.792398397885538,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,17.602952914120173,19.001188017792032,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,337.1814880394914,308.34840900435535,0.48663875424548986,60.449933151053528,0.98958185323663661,0.30714204266556039,0.98720420991866731,null,6.7499999999999929,null,0,27.792398397885538,null,27.792398397885538,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":172.65836246583606},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,170.28067142593429,5.4355908183988442,27.765651991914591,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,17.487137645839226,18.894356578694616,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,337.07928556914578,308.24153637945773,0.48650527803224441,60.411133394911076,0.98945498412147603,0.30709027327664762,0.98703781472823338,null,6.8333333333333259,null,0,27.765651991914591,null,27.765651991914591,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":172.62971558583726},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,170.22391120212563,5.4311849772284004,27.738918649199942,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,17.372076423069043,18.788125783955273,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,336.97711716629021,308.13470417236272,0.48637183445999921,60.372357409661134,0.98932815729602042,0.30703843816299597,0.98687120828785668,null,6.916666666666659,null,0,27.738918649199942,null,27.738918649199942,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":172.60107505745972},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,170.16716989839159,5.4267812875948742,27.71219836137573,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,17.25776437660133,18.682492256537738,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,336.87498281956891,308.02791236297031,0.48623842351904178,60.333605180157008,0.98920137274617326,0.306986537258225,0.9867043903841799,null,6.999999999999992,null,0,27.71219836137573,null,27.71219836137573,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":172.57244087911775},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,170.11044750842547,5.4223797481209779,27.685491120084986,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,17.144196668467288,18.577452638392632,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,336.77288251762991,307.92116093119739,0.48610504519967057,60.294876691263397,0.98907463045784283,0.30693457049591183,0.98653736080370902,null,7.083333333333325,null,0,27.685491120084986,null,27.685491120084986,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":172.54381304922597},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,170.05374402592267,5.417980357430995,27.658796916980268,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,17.031368491738604,18.473003590350729,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,336.67081624912487,307.81444985697772,0.48597169949219243,60.256171927857594,0.98894793041694173,0.30688253780959118,0.98637011933281382,null,7.1666666666666581,null,0,27.658796916980268,null,27.658796916980268,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":172.51519156619949},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,169.99705944458071,5.4135831141507511,27.632115743723492,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,16.919275070329224,18.369141792016805,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,336.56878400270932,307.70777912026222,0.48583838638692389,60.217490874829025,0.98882127260938768,0.30683043913275593,0.98620266575772986,null,7.2499999999999911,null,0,27.632115743723492,null,27.632115743723492,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":172.48657642845384},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,169.94039375809919,5.4091880169076205,27.605447591985968,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,16.807911658798457,18.265863941664069,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,336.46678576704261,307.60114870101887,0.48570510587419091,60.178833517079511,0.98869465702110282,0.3067782743988563,0.98603499986455523,null,7.3333333333333242,null,0,27.605447591985968,null,27.605447591985968,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":172.45796763440489},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,169.88374696017982,5.4047950643304574,27.578792453447992,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,16.697273542155141,18.163166756129229,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,336.36482153078771,307.4945585792322,0.485571857944329,60.14019983952241,0.98856808363801385,0.30672604354130029,0.98586712143925248,null,7.4166666666666572,null,0,27.578792453447992,null,27.578792453447992,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":172.42936518246907},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,169.82711904452643,5.400404255049728,27.552150319799633,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,16.587356035663706,18.061046970708091,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,336.26289128261163,307.38800873490413,0.48543864258768255,60.101589827084041,0.98844155244605292,0.30667374649345391,0.98569903026764927,null,7.4999999999999902,null,0,27.552150319799633,null,27.552150319799633,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":172.40076907106311},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,169.77051000484494,5.3960155876973426,27.525521182739727,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,16.478154484650418,17.959501339051791,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,336.16099501118492,307.28149914805311,0.48530545979460615,60.063003464701978,0.98831506343115572,0.30662138318864057,0.98553072613543613,null,7.5833333333333233,null,0,27.525521182739727,null,27.525521182739727,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":172.37217929860421},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,169.71391983484332,5.3916290609068112,27.498905033976822,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,16.36966426431206,17.858526633063601,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,336.05913270518204,307.17502979871455,0.48517230955546276,60.024440737326557,0.98818861657926349,0.30656895356014169,0.98536220882816894,null,7.6666666666666563,null,0,27.498905033976822,null,27.498905033976822,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":172.34359586351002},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,169.65734852823172,5.3872446733131429,27.472301865228548,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,16.261880779524809,17.758119642796292,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,335.95730435328113,307.06860066694088,0.48503919186062527,59.985901629919994,0.98806221187632204,0.30651645754119644,0.98519347813126734,null,7.7499999999999893,null,0,27.472301865228548,null,27.472301865228548,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":172.31501876419853},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,169.60079607872231,5.3828624235528739,27.445711668221822,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,16.154799464654911,17.658277176350111,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,335.85550994416423,306.96221173280117,0.48490610670047585,59.947386127456497,0.98793584930828138,0.30646389506500155,0.98502453383001509,null,7.8333333333333224,null,0,27.445711668221822,null,27.445711668221822,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":172.28644799908827},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,169.5442624800294,5.3784823102640731,27.419134434692833,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,16.048415783370356,17.558996059771289,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,335.75374946651698,306.85586297638127,0.4847730540654055,59.908894214922469,0.98780952886109685,0.30641126606471175,0.98485537570956039,null,7.9166666666666554,null,0,27.419134434692833,null,27.419134434692833,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":172.25788356659805},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,169.48774772586941,5.3741043320863247,27.392570156386991,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,15.942725228453794,17.460273136951159,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,335.65202290902897,306.74955437778397,0.48464003394581512,59.870425877316251,0.98768325052072814,0.30635857047343951,0.98468600355491609,null,7.9999999999999885,null,0,27.392570156386991,null,27.392570156386991,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":172.22932546514727},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,169.4312518099608,5.3697284876607441,27.366018825058976,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,15.837723321616647,17.362105269525827,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,335.55033026039348,306.64328591712859,0.48450704633211428,59.831981099648317,0.98755701427313936,0.30630580822425485,0.9845164171509585,null,8.0833333333333215,null,0,27.366018825058976,null,27.366018825058976,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":172.20077369315558},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,169.37477472602416,5.3653547756299504,27.339480432472616,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,15.733405613314336,17.264489336776386,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,335.44867150930753,306.53705757455134,0.48437409121472241,59.79355986694091,0.98743082010430006,0.30625297925018613,0.9843466162824297,null,8.1666666666666554,null,0,27.339480432472616,null,27.339480432472616,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":172.17222824904314},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,169.31831646778215,5.3609831946381146,27.312954970401133,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,15.629767682562882,17.16742223552972,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,335.3470466444719,306.43086933020504,0.48424116858406718,59.755162164228778,0.98730466800018335,0.30620008348421879,0.98417660073393409,null,8.2499999999999893,null,0,27.312954970401133,null,27.312954970401133,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":172.14368913123053},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,169.26187702895956,5.3566137433308958,27.286442430626781,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,15.52680513675633,17.070900880059877,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,335.24545565459124,306.32472116425936,0.48410827843058668,59.716787976558152,0.98717855794676823,0.30614712085929674,0.98400637028994264,null,8.3333333333333233,null,0,27.286442430626781,null,27.286442430626781,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":172.11515633813875},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,169.20545640328325,5.3522464203554767,27.259942804941073,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,15.424513611485665,16.974922201989934,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,335.14389852837388,306.21861305690038,0.48397542074472744,59.678437288987396,0.98705248993003758,0.30609409130832138,0.98383592473478965,null,8.4166666666666572,null,0,27.259942804941073,null,27.259942804941073,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":172.08662986818919},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,169.14905458448217,5.3478812243605702,27.233456085144798,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,15.322888770358761,16.879483150194474,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,335.04237525453198,306.11254498833102,0.48384259551694508,59.640110086587043,0.98692646393597905,0.30604099476415181,0.98366526385267328,null,8.4999999999999911,null,0,27.233456085144798,null,27.233456085144798,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":172.05810971980367},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,169.09267156628735,5.3435181539963805,27.206982263047781,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,15.221926304821336,16.784580690702604,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,334.94088582178125,306.00651693877057,0.48370980273770459,59.601806354439248,0.98680047995058517,0.30598783115960532,0.98349438742765738,null,8.583333333333325,null,0,27.206982263047781,null,27.206982263047781,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":172.02959589140448},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,169.03630734243194,5.3391572079146448,27.180521330469173,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,15.121621933979345,16.690211806601493,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,334.83943021884153,305.90052888845531,0.48357704239748045,59.563526077638301,0.98667453795985327,0.30593460042745685,0.9833232952436699,null,8.666666666666659,null,0,27.180521330469173,null,27.180521330469173,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":172.00108838141423},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,168.97996190665114,5.3347983847685931,27.154073279237178,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,15.021971404422167,16.596373497940458,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,334.7380084344361,305.79458081763767,0.48344431448675562,59.525269241290317,0.98654863794978498,0.3058813025004391,0.98315198708450291,null,8.7499999999999929,null,0,27.154073279237178,null,27.154073279237178,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":171.97258718825611},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,168.92363525268226,5.3304416832129684,27.127638101189159,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,14.922970490047167,16.503062781635613,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,334.63662045729211,305.68867270658677,0.4833116189960226,59.487035830513264,0.9864227799063866,0.30582793731124275,0.98298046273381312,null,8.8333333333333268,null,0,27.127638101189159,null,27.127638101189159,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":171.94409231035354},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,168.8673273742647,5.3260871019040295,27.101215788171704,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,14.824614991885301,16.410276691375028,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,334.53526627614053,305.58280453558831,0.48317895591578275,59.448825830437102,0.98629696381566934,0.30577450479251622,0.9828087219751217,null,8.9166666666666607,null,0,27.101215788171704,null,27.101215788171704,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":171.9156037461305},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,168.81103826513996,5.3217346394995575,27.074806332040612,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,14.726900737927838,16.318012277524439,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,334.43394587971596,305.4769762849445,0.48304632523654645,59.410639226203813,0.98617118966364914,0.3057210048768661,0.98263676459181548,null,8.9999999999999947,null,0,27.074806332040612,null,27.074806332040612,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":171.8871214940113},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,168.75476791905157,5.3173842946587806,27.048409724660484,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,14.629823582953929,16.226266607033473,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,334.33265925675687,305.37118793497382,0.48291372694883361,59.372476002966692,0.98604545743634597,0.30566743749685626,0.98246459036714384,null,9.0833333333333286,null,0,27.048409724660484,null,27.048409724660484,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":171.85864555242074},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,168.69851632974522,5.3130360660425069,27.022025957905502,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,14.533379408359936,16.135036763342406,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,334.23140639600541,305.26543946601146,0.48278116104317237,59.334336145891569,0.98591976711978546,0.30561380258500909,0.98229219908422261,null,9.1666666666666625,null,0,27.022025957905502,null,27.022025957905502,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":171.83017591978404},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,168.64228349096865,5.308689952312978,26.995655023658532,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,14.437564121988938,16.044319846289451,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,334.13018728620762,305.15973085840892,0.48264862751010096,59.296219640155442,0.98579411869999711,0.30556010007380457,0.98211959052603182,null,9.2499999999999964,null,0,26.995655023658532,null,26.995655023658532,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":171.80171259452678},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,168.58606939647166,5.3043459521339811,26.969296913811849,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,14.342373657962201,15.954112972018571,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,334.02900191611303,305.05406209253402,0.4825161263401655,59.258126470947616,0.98566851216301521,0.30550632989568044,0.98194676447541518,null,9.3333333333333304,null,0,26.969296913811849,null,26.969296913811849,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":171.77325557507496},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,168.52987404000618,5.3000040641707962,26.942951620266744,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,14.247803976511102,15.864413272887781,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,333.92785027447519,304.94843314877119,0.48238365752392187,59.220056623469048,0.98554294749487925,0.30545249198303281,0.98177372071508295,null,9.4166666666666643,null,0,26.942951620266744,null,26.942951620266744,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":171.74480485985504},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,168.47369741532617,5.295664287090168,26.916619134933431,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,14.153851063810306,15.775217897378006,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,333.82673235005115,304.84284400752085,0.48225122105193463,59.182010082932209,0.98541742468163229,0.30539858626821498,0.98160045902760762,null,9.4999999999999982,null,0,26.916619134933431,null,26.916619134933431,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":171.71636044729394},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,168.41753951618773,5.2913266195603823,26.890299449731454,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,14.060510931812251,15.686524010002428,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,333.72564813160199,304.73729464920018,0.48211881691477732,59.143986834561758,0.98529194370932338,0.30534461268353891,0.98142697919542898,null,9.5833333333333321,null,0,26.890299449731454,null,26.890299449731454,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":171.68792233581888},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,168.36140033634902,5.2869910602512027,26.863992556589348,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,13.967779618082304,15.598328791216341,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,333.62459760789227,304.63178505424241,0.48198644510303235,59.105986863593927,0.98516650456400523,0.30529057116127412,0.9812532810008503,null,9.6666666666666661,null,0,26.863992556589348,null,26.863992556589348,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":171.65949052385758},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,168.30527986957026,5.2826576078338698,26.83769844744457,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,13.875653185635096,15.510629437327523,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,333.52358076769053,304.52631520309717,0.48185410560729147,59.068010155276539,0.98504110723173555,0.30523646163364798,0.98107936422603936,null,9.75,null,0,26.83769844744457,null,26.83769844744457,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":171.63106500983821},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,168.24917810961375,5.2783262609811246,26.811417114243721,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,13.784127722772068,15.423423160407106,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,333.42259759976878,304.42088507623009,0.48172179841815466,59.030056694869216,0.98491575169857648,0.30518228403284597,0.98090522865302943,null,9.8333333333333339,null,0,26.811417114243721,null,26.811417114243721,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":171.60264579218926},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,168.1930950502439,5.2739970183672193,26.785148548942548,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,13.693199342919916,15.336707188200954,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,333.32164809290305,304.31549465412354,0.48158952352623141,58.992126467643516,0.98479043795059518,0.30512803829101143,0.98073087406371795,null,9.9166666666666679,null,0,26.785148548942548,null,26.785148548942548,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":171.57423286933971},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,168.13703068522716,5.2696698786678748,26.758892743505715,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,13.60286418446996,15.250478764041524,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,333.22073223587296,304.21014391727573,0.4814572809221398,58.954219458882449,0.98466516597386322,0.30507372434024577,0.98055630023986817,null,10.000000000000002,null,0,26.758892743505715,null,26.758892743505715,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":171.54582623971893},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,168.08098500833208,5.2653448405602976,26.732649689906911,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,13.513118410618691,15.164735146760247,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,333.11985001746177,304.10483284620102,0.48132507059650653,58.916335653880708,0.98453993575445675,0.30501934211260817,0.98038150696310711,null,10.083333333333336,null,0,26.732649689906911,null,26.732649689906911,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":171.51742590175675},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,168.0249580133293,5.2610219027231917,26.706419380128892,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,13.423958209209331,15.07947361060037,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,333.01900142645678,303.99956142143026,0.48119289253996766,58.878475037944753,0.98441474727845679,0.30496489154011602,0.98020649401492776,null,10.16666666666667,null,0,26.706419380128892,null,26.706419380128892,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":171.48903185388335},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,167.96894969399153,5.2567010638367444,26.680201806163435,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,13.335379792574315,14.994691445130323,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,332.91818645164881,303.89432962351032,0.4810607467431679,58.840637596392696,0.98428960053194892,0.30491037255474457,0.98003126117668748,null,10.250000000000004,null,0,26.680201806163435,null,26.680201806163435,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":171.46064409452936},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,167.91296004409355,5.2523823225826245,26.653996960011284,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,13.247379397378795,14.910385955157533,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,332.81740508183242,303.78913743300421,0.48092863319676071,58.802823314554246,0.98416449550102325,0.30485578508842703,0.97985580822960872,null,10.333333333333337,null,0,26.653996960011284,null,26.653996960011284,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":171.43226262212588},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,167.85698905741219,5.2480656776439796,26.62780483368217,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,13.159953284465189,14.826554460642777,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,332.716657305806,303.68398483049094,0.48079655189140824,58.765032177770735,0.98403943217177436,0.30480112907305451,0.97968013495477846,null,10.416666666666671,null,0,26.62780483368217,null,26.62780483368217,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":171.40388743510434},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,167.8010367277264,5.2437511277054387,26.601625419194821,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,13.07309773869868,14.74319429661495,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,332.61594311237155,303.57887179656564,0.4806645028177815,58.727264171395063,0.98391441053030193,0.30474640444047646,0.97950424113314971,null,10.500000000000005,null,0,26.601625419194821,null,26.601625419194821,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":171.37551853189663},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,167.74510304881716,5.2394386714531072,26.575458708576903,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,12.986809068813692,14.660302813086373,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,332.51526249033492,303.47379831183963,0.48053248596656062,58.689519280791728,0.98378943056271007,0.30469161112249993,0.97932812654553936,null,10.583333333333339,null,0,26.575458708576903,null,26.575458708576903,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":171.34715591093507},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,167.68918801446756,5.2351283075745885,26.549304693865182,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,0,12.901083607261437,14.577877374968534,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,332.41461542850567,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":303.36876435694029},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.48040050132843393},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":58.651797491336993},0.98366449225510744,{"$f":"(1.1-0.1*U191^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.30463674905089039},0.97915179097263061,null,10.666666666666673,null,0,26.549304693865182,null,26.549304693865182,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":171.31879957065237},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},{"$f":"IF((F191+G191)=0,0,B191)","v":0},0,0,0,0,0,0,0,0]
[null,10.750000000000007,167.63329161846275,5.230820034758934,26.523163367105212,0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,12.815917710058221,14.495915361988333,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":332.31400191569702},303.26376991251084,0.48026854889409887,58.614098788418431,{"$f":"((Q192+460)/(F$24*1.8+32+460))","v":0.98353959559360737},0.30458181815737101,{"$f":"V192/V$59","v":0.97897523419497057},null,{"$f":"B192","v":10.750000000000007},null,{"$f":"IF(AA191>0,AA191,IF(K192=0,0,B192))","v":0},{"$f":"IF(AA191>0,AB191,E192)","v":26.523163367105212},null,{"$f":"IF(B192<=AD$59,E192,AD191)","v":26.523163367105212},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":171.2904495094817},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},0,{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},0]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":167.57741385458993},{"$f":"V193*T193/3.413","v":5.2265138516966845},{"$f":"D193*F$23/1000000-F$32/1000","v":26.497034720351575},{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},{"$f":"I193/(1+$F$38)^B193","v":0},{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":12.731307756634937},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":14.414414168604765},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,332.21342194072594,303.15881495921053,0.48013662865426132,58.576423157435272,0.98341474056432776,0.30452681837362316,0.97879845599297233,null,10.833333333333341,null,0,26.497034720351575,null,26.497034720351575,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":171.26210572585657},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG193=8,$AH193,0)","v":0}]
[null,10.916666666666675,167.52155471663841,5.2222097570798462,26.470918745667763,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,12.647250149687412,14.333371203926117,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,332.1128754924132,303.05389947771471,0.48000474059963627,58.538770583798225,0.98328992715339114,0.30447174963128615,0.97862145614691343,null,10.916666666666675,null,0,26.470918745667763,null,26.470918745667763,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":171.23376821821097},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,167.46571419839952,5.2179077496019284,26.444815435126369,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,12.563741315027791,14.252783891627589,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,332.01236255958321,302.94902344871474,0.4798728847209468,58.501141052929881,0.98316515534692484,0.30441661186195745,0.97844423443693707,null,11.000000000000009,null,0,26.444815435126369,null,26.444815435126369,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":171.20543698497929},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,167.40989229366673,5.2136078279578557,26.418724780808574,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,12.480777701436558,14.172649669869383,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,331.91188313106414,302.84418685291757,0.47974106100892533,58.46353455026366,0.98304042513106071,0.30436140499719261,0.97826679064305178,null,11.083333333333343,null,0,26.418724780808574,null,26.418724780808574,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":171.17711202459637},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,167.3540889962355,5.2093099908440701,26.392646774804785,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,12.398355780516061,14.092965991215294,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,331.81143719568797,302.73938967104652,0.4796092694543127,58.425951061245058,0.98291573649193531,0.30430612896850517,0.97808912454513097,null,11.166666666666677,null,0,26.392646774804785,null,26.392646774804785,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":171.1487933354974},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,167.29830429990344,5.2050142369584735,26.366581409214255,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,12.316472046544455,14.013730322551696,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,331.71102474229025,302.63463188384054,0.47947751004785799,58.388390571330973,0.98279108941568949,0.30425078370736669,0.97791123592291307,null,11.250000000000011,null,0,26.366581409214255,null,26.366581409214255,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":171.12048091611803},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,167.24253819847013,5.200720565000398,26.340528676144906,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,12.235123016330688,13.934940145007033,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,331.61064575971028,302.52991347205426,0.47934578278031947,58.350853065989327,0.98266648388846911,0.30419536914520701,0.97773312455600259,null,11.333333333333345,null,0,26.340528676144906,null,26.340528676144906,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":171.09217476489431},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,167.18679068573732,5.1964289736707121,26.314488567713997,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,12.154305229070813,13.856592953871747,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,331.51030023679124,302.42523441645875,0.47921408764246365,58.313338530700292,0.98254191989642459,0.30413988521341401,0.97755479022386904,null,11.416666666666679,null,0,26.314488567713997,null,26.314488567713997,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":171.06387488026274},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,167.13106175550874,5.1921394616716539,26.288461076047092,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,12.074015246204404,13.778686258518638,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,331.40998816237976,302.32059469784019,0.47908242462506612,58.275846950954474,0.98241739742571055,0.30408433184333344,0.97737623270584661,null,11.500000000000012,null,0,26.288461076047092,null,26.288461076047092,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":171.03558126066019},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,167.07535140159024,5.1878520277070139,26.262446193279175,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,11.994249651272897,13.701217582323705,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,331.30970952532647,302.21599429700109,0.47895079371891025,58.238378312254866,0.98229291646248706,0.30402870896626955,0.97719745178113604,null,11.583333333333346,null,0,26.262446193279175,null,26.262446193279175,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":171.00729390452398},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,167.01965961778973,5.183566670481988,26.23644391155376,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,11.915005049777891,13.624184462587406,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,331.20946431448556,302.11143319475957,0.47881919491478886,58.200932600115266,0.98216847699291776,0.3039730165134843,0.97701844722880204,null,11.66666666666668,null,0,26.23644391155376,null,26.23644391155376,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":170.97901281029181},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,166.96398639791713,5.1792833887032481,26.210454223023309,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,11.836278069040974,13.547584450456377,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,331.10925251871487,302.0069113719494,0.47868762820350264,58.163509800061064,0.98204407900317159,0.30391725441619799,0.97683921882777558,null,11.750000000000014,null,0,26.210454223023309,null,26.210454223023309,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":170.95073797640185},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,166.90833173578449,5.1750021810789271,26.184477119849156,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,11.758065358064195,13.471415110845566,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,331.0090741268761,301.90242880942026,0.47855609357586126,58.126109897629021,0.98191972247942216,0.30386142260558929,0.97665976635685381,null,11.833333333333348,null,0,26.184477119849156,null,26.184477119849156,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":170.92246940129263},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,166.85269562520591,5.1707230463186171,26.158512594201486,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,11.680363587391465,13.395674022360849,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,330.90892912783471,301.79798548803751,0.47842459102268275,58.088732878367324,0.98179540740784721,0.30380552101279462,0.97648008959469812,null,11.916666666666682,null,0,26.158512594201486,null,26.158512594201486,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":170.89420708340313},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,166.79707805999752,5.1664459831333485,26.132560638259218,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,11.603169448970775,13.320358777222035,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,330.80881751045956,301.69358138868193,0.47829312053479334,58.051378727835328,0.98167113377462956,0.30374954956890882,0.976300188319836,null,12.000000000000016,null,0,26.132560638259218,null,26.132560638259218,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":170.86595102117275},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,166.74147903397753,5.1621709902356416,26.106621244210299,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,11.526479656017504,13.245466981186331,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,330.70873926362361,301.58921649225056,0.47816168210302823,58.014047431604155,0.98154690156595614,0.30369350820498464,0.97612006231065984,null,12.08333333333335,null,0,26.106621244210299,null,26.106621244210299,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":170.8377012130413},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,166.68589854096621,5.1578980663394187,26.080694404251187,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,11.450290942878217,13.170996253472229,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,330.60869437620323,301.48489077965553,0.4780302757182312,57.976738975255614,0.98142271076801901,0.30363739685203328,0.97593971134542867,null,12.166666666666684,null,0,26.080694404251187,null,26.080694404251187,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":170.80945765744895},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,166.6303365747859,5.1536272101601064,26.05478011058748,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,11.374600064895837,13.096944226683821,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,330.50868283707865,301.38060423182486,0.47789890137125368,57.93945334438348,0.98129856136701454,0.30358121544102401,0.97575913520226643,null,12.250000000000018,null,0,26.05478011058748,null,26.05478011058748,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":170.78122035283636},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,166.57479312926097,5.1493584204145453,26.028878355433338,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,11.299403798275156,13.023308546735539,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,330.4087046351338,301.27635682970219,0.47776755905295643,57.902190524592413,0.98117445334914377,0.3035249639028843,0.97557833365916291,null,12.333333333333352,null,0,26.028878355433338,null,26.028878355433338,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":170.75298929764458},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,166.5192681982179,5.1450916958210264,26.002989131011734,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,11.224698939949553,12.950086872777327,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,330.30875975925625,301.17214855424652,0.47763624875420818,57.864950501498356,0.98105038670061229,0.30346864216849984,0.97539730649397338,null,12.416666666666686,null,0,26.002989131011734,null,26.002989131011734,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":170.72476449031507},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,166.46376177548518,5.1408270350993108,25.977112429554552,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,11.150482307448499,12.877276877120215,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,330.20884819833736,301.06797938643274,0.47750497046588614,57.82773326072882,0.98092636140763045,0.30341225016871454,0.97521605348441909,null,12.50000000000002,null,0,25.977112429554552,null,25.977112429554552,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":170.6965459292897},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,166.40827385489337,5.1365644369705867,25.951248243302345,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,11.076750738765766,12.804876245162335,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,330.10896994127211,300.96384930725117,0.47737372417887614,57.790538787922344,0.98080237745641285,0.30335578783433037,0.97503457440808639,null,12.583333333333353,null,0,25.951248243302345,null,25.951248243302345,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":170.66833361301079},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,166.35280443027509,5.1323039001575017,25.925396564504506,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,11.003501092228632,12.732882675315327,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,330.00912497695919,300.85975829770746,0.47724250988407169,57.753367068728892,0.98067843483317885,0.30329925509610778,0.97485286904242807,null,12.666666666666687,null,0,25.925396564504506,null,25.925396564504506,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":170.64012753992102},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,166.29735349546499,5.1280454233841208,25.899557385419055,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,10.930730246367775,12.661293878931186,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,329.909313294301,300.75570633882296,0.47711132757237573,57.716218088809342,0.98055453352415267,0.30324265188476529,0.97467093716476239,null,12.750000000000021,null,0,25.899557385419055,null,25.899557385419055,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":170.6119277084635},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,166.24192104429983,5.1237890053759791,25.873730698312901,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,10.858435099788194,12.590107580229494,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,329.80953488220376,300.6516934116346,0.47698017723469899,57.679091833836111,0.9804306735155629,0.30318597813097986,0.97448877855227378,null,12.833333333333355,null,0,25.873730698312901,null,25.873730698312901,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":170.5837341170818},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,166.1865070706184,5.1195346448600416,25.847916495461646,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,10.786612571040743,12.519321516225085,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,329.70978972957715,300.54771949719441,0.47684905886196005,57.641988289492787,0.98030685479364255,0.30312923376538636,0.9743063929820116,null,12.916666666666689,null,0,25.847916495461646,null,25.847916495461646,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":170.55554676421986},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,166.13111156826153,5.1152823405646997,25.822114769149554,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,10.715259598494574,12.448933436656102,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,329.61007782533483,300.44378457657029,0.47671797244508718,57.604907441473841,0.98018307734462973,0.30307241871857848,0.97412378023089263,null,13.000000000000023,null,0,25.822114769149554,null,25.822114769149554,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":170.52736564832205},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,166.07573453107213,5.1110320912198137,25.796325511669782,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,10.644373140210483,12.378941103912453,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,329.51039915839385,300.33988863084522,0.47658691797501518,57.567849275485486,0.98005934115476623,0.30301553292110744,0.9739409400756972,null,13.083333333333357,null,0,25.796325511669782,null,25.796325511669782,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":170.49919076783311},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,166.02037595289511,5.106783895556644,25.770548715323994,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,10.573950173814818,12.309342292964693,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,329.41075371767522,300.23603164111779,0.47645589544268885,57.530813777244475,0.9799356462102996,0.30295857630348355,0.97375787229307442,null,13.166666666666691,null,0,25.770548715323994,null,25.770548715323994,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":170.47102212119827},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,165.96503582757748,5.1025377523079136,25.744784372422732,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,10.503987696374502,12.240134791293283,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,329.3111414921035,300.13221358850183,0.47632490483906009,57.493800932479189,0.97981199249748108,0.30290154879617481,0.97357457665953695,null,13.250000000000025,null,0,25.744784372422732,null,25.744784372422732,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":170.44285970686315},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,165.90971414896831,5.0982936602077693,25.719032475285172,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,10.434482724272589,12.171316398818256,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,329.21156247060702,300.02843445412663,0.47619394615508959,57.45681072692895,0.97968838000256686,0.30284445032960788,0.97339105295146511,null,13.333333333333359,null,0,25.719032475285172,null,25.719032475285172,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":170.41470352327374},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,165.85441091091866,5.0940516179917728,25.693293016239071,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,10.365432293084696,12.102884927829271,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,329.11201664211762,299.9246942191366,0.47606301938174622,57.419843146344022,0.9795648087118175,0.30278728083416756,0.9732073009451041,null,13.416666666666693,null,0,25.693293016239071,null,25.693293016239071,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":170.38655356887648},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,165.79912610728169,5.08981162439696,25.667565987621145,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,10.296833457456415,12.034838202916083,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,329.01250399557108,299.82099286469179,0.47593212451000688,57.382898176486293,0.97944127861149832,0.30273004024019701,0.9730233204165657,null,13.500000000000027,null,0,25.667565987621145,null,25.667565987621145,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":170.35840984211822},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,165.74385973191261,5.085573678161766,25.641851381776586,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,10.228683290981117,11.967174060899373,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,328.91302451990674,299.71733037196742,0.475801261530857,57.345975803128368,0.97931778968787941,0.30267272847799787,0.97283911114182808,null,13.583333333333361,null,0,25.641851381776586,null,25.641851381776586,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":170.33027234144623},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,165.68861177866864,5.0813377780260334,25.616149191059126,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,10.160978886078794,11.899890350761982,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,328.8135782040676,299.61370672215372,0.47567043043529023,57.309076012053708,0.9791943419272352,0.30261534547782998,0.97265467289673513,null,13.666666666666694,null,0,25.616149191059126,null,25.616149191059126,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":170.30214106530818},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,165.63338224140909,5.0771039227310828,25.590459407831478,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,10.09371735387581,11.832984933580541,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,328.71416503700044,299.51012189645655,0.47553963121430798,57.272198789057484,0.97907093531584422,0.30255789116991139,0.97247000545699624,null,13.750000000000028,null,0,25.590459407831478,null,25.590459407831478,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":170.27401601215217},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,165.5781711139953,5.0728721110196444,25.564782024464897,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,10.026895824085049,11.766455682457465,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,328.6147850076556,299.40657587609689,0.47540886385892012,57.235344119945637,0.97894756983999065,0.30250036548441894,0.97228510859818873,null,13.833333333333362,null,0,25.564782024464897,null,25.564782024464897,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":170.24589718042668},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,165.52297839029063,5.0686423416358339,25.539117033339046,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,9.9605114448869774,11.700300482453347,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,328.5154381049872,299.30306864231073,0.47527812836014494,57.198511990534826,0.97882424548596214,0.30244276835148748,0.97209998209575443,null,13.916666666666696,null,0,25.539117033339046,null,25.539117033339046,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":170.21778456858064},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,165.46780406416053,5.0644146133252397,25.513464426842528,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,9.8945613828117072,11.634517230519714,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,328.41612431795301,299.19960017634946,0.47514742470900839,57.161702386653189,0.97870096224005176,0.30238509970121041,0.97191462572500242,null,14.00000000000003,null,0,25.513464426842528,null,25.513464426842528,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":170.18967817506336},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,165.41264812947247,5.0601889248348488,25.487824197372436,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,9.8290428226214299,11.569103835432193,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,328.31684363551449,299.09617045947959,0.47501675289654488,57.124915294139726,0.97857772008855648,0.30232735946363948,0.97172903926110765,null,14.083333333333364,null,0,25.487824197372436,null,25.487824197372436,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":170.16157799832459},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,165.35751058009598,5.0559652749130812,25.462196337334543,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,9.7639529671938519,11.504058217724006,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,328.2175960466368,298.99277947298287,0.47488611291379679,57.088150698844515,0.97845451901777847,0.30226954756878494,0.97154322247911173,null,14.166666666666698,null,0,25.462196337334543,null,25.462196337334543,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":170.13348403681448},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,165.30239140990261,5.0517436623097458,25.436580839143058,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,9.6992890374061957,11.439378309619885,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,328.11838154028874,298.88942719815589,0.47475550475181483,57.051408586628327,0.97833135901402413,0.30221166394661531,0.97135717515392206,null,14.250000000000032,null,0,25.436580839143058,null,25.436580839143058,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":170.1053962889836},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,165.24729061276599,5.0475240857761117,25.410977695221064,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,9.635048272020212,11.375062054970323,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,328.01920010544285,298.78611361631073,0.4746249284016576,57.014688943363353,0.97820824006360441,0.3021537085270577,0.97117089706031323,null,14.333333333333366,null,0,25.410977695221064,null,25.410977695221064,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":170.07731475328291},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,165.19220818256176,5.0433065440648317,25.385386898000011,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,9.5712279275675627,11.311107409186226,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,327.9200517310752,298.68283870877417,0.47449438385439169,56.977991754932418,0.9780851621528347,0.30209568123999753,0.97098438797292552,null,14.4166666666667,null,0,25.385386898000011,null,25.385386898000011,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":170.04923942816384},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,165.13714411316758,5.0390910359299941,25.359808439920087,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,9.507825278236254,11.247512339173902,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,327.82093640616569,298.57960245688832,0.47436387110109179,56.941317007229515,0.97796212526803528,0.30203758201527869,0.97079764766626586,null,14.500000000000034,null,0,25.359808439920087,null,25.359808439920087,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":170.02117031207814},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,165.08209839846319,5.0348775601270885,25.334242313429961,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,9.4448376157575744,11.184274823270435,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,327.72185411969781,298.47640484201031,0.47423339013284094,56.904664686159435,0.97783912939553086,0.30197941078270368,0.97061067591470807,null,14.583333333333368,null,0,25.334242313429961,null,25.334242313429961,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":169.99310740347804},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,165.02707103233038,5.030666115413017,25.30868851098689,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,9.3822622492938752,11.121392851179417,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,327.62280486065873,298.37324584551214,0.47410294094072991,56.868034777637888,0.97771617452165072,0.30192116747203335,0.97042347249249217,null,14.666666666666702,null,0,25.30868851098689,null,25.30868851098689,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":169.96505070081619},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,164.97206200865296,5.0264567005461007,25.283147025056728,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,9.320096505327033,11.058864423907041,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,327.52378861803936,298.27012544878102,0.47397252351585761,56.831427267591636,0.97759326063272833,0.30186285201298685,0.97023603717372431,null,14.750000000000036,null,0,25.283147025056728,null,25.283147025056728,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":169.93700020254562},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,164.91707132131674,5.022249314286066,25.257617848113863,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,9.2583377275476124,10.996687553698562,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,327.42480538083419,298.16704363321895,0.47384213784933082,56.794842141958242,0.97747038771510231,0.30180446433524216,0.97004836973237796,null,14.833333333333369,null,0,25.257617848113863,null,25.257617848113863,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":169.90895590711975},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,164.86209896420965,5.0180439553940523,25.232100972641256,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,9.1969832767447315,10.934860263975084,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,327.32585513804139,298.06400038024304,0.47371178393226443,56.758279386686183,0.97734755575511534,0.30174600436843563,0.96986046994229302,null,14.916666666666703,null,0,25.232100972641256,null,25.232100972641256,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":169.88091781299249},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,164.80714493122159,5.0138406226326033,25.206596391130383,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,9.1360305306966474,10.873380589270758,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,327.22693787866291,297.96099567128539,0.47358146175578153,56.721738987734824,0.97722476473911546,0.30168747204216229,0.96967233757717664,null,15.000000000000037,null,0,25.206596391130383,null,25.206596391130383,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":169.85288591861806},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,164.75220921624452,5.009639314765657,25.181104096081192,0,0,1,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,9.0754768840619953,10.812246575170267,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,327.1280535917042,297.85802948779275,0.47345117131101266,56.685220931074298,0.97710201465345392,0.3016288672859751,0.96948397241060036,null,15.083333333333371,null,0,25.181104096081192,null,25.181104096081192,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":169.82486022245118},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,164.69729181317246,5.0054400305585851,25.155624080002319,0,0,1,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,9.0153197482718515,10.75145627824673,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,327.02920226617448,297.75510181122706,0.47332091258909659,56.648725202685824,0.97697930548448764,0.30157019002938634,0.96929537421600553,null,15.166666666666705,null,0,25.155624080002319,null,25.155624080002319,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":169.79684072294691},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,164.64239271590139,5.001242768778126,25.130156335410696,0,0,1,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,8.9555565514222319,10.691007765999887,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,326.93038389108654,297.65221262306488,0.47319068558117994,56.61225178856111,0.97685663721857763,0.30151144020186632,0.96910654276669816,null,15.250000000000039,null,0,25.130156335410696,null,25.130156335410696,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":169.76882741856079},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,164.58751191832943,4.9970475281924625,25.104700854832021,0,0,1,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,8.8961847381676211,10.630899116794691,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,326.83159845545703,297.5493619047981,0.47306049027841757,56.575800674703146,0.97673400984208958,0.30145261773284415,0.96891747783585214,null,15.333333333333373,null,0,25.104700854832021,null,25.104700854832021,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":169.74082030774875},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,164.53264941435665,4.9928543075711298,25.0792576308002,0,0,1,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,8.8372017696147722,10.571128419800207,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,326.73284594830602,297.44654963793278,0.47293032667197177,56.539371847125182,0.97661142334139384,0.30139372255170743,0.96872817919650756,null,15.416666666666707,null,0,25.0792576308002,null,25.0792576308002,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":169.71281938896706},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,164.4778051978852,4.9886631056850934,25.053826655857812,0,0,1,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,8.7786051232175915,10.511693774928878,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,326.6341263586574,297.34377580399041,0.47280019475301327,56.502965291851638,0.97648887770286485,0.30133475458780229,0.96853864662157163,null,15.500000000000041,null,0,25.053826655857812,null,25.053826655857812,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":169.68482466067252},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,164.42297926281924,4.9844739213067362,25.028407922556038,0,0,1,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,8.7203922926724502,10.452593292776102,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,326.53543967553867,297.24104038450702,0.47267009451271991,56.466580994917877,0.9763663729128822,0.30127571377043366,0.9683488798838189,null,15.583333333333375,null,0,25.028407922556038,null,25.028407922556038,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":169.65683612132221},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,164.36817160306498,4.9802867532097777,25.003001423454172,0,0,1,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,8.662560787814078,10.393825094560199,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,326.43678588798099,297.13834336103332,0.47254002594227817,56.430218942369464,0.97624390895782942,0.30121660002886474,0.96815887875588991,null,15.666666666666709,null,0,25.003001423454172,null,25.003001423454172,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":169.62885376937376},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,164.31338221253063,4.9761016001693843,24.977607151120285,0,0,1,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,8.6051081345124647,10.33538731206265,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,326.33816498501915,297.03568471513501,0.47240998903288201,56.393879120263193,0.97612148582409508,0.30115741329231765,0.96796864301029295,null,15.750000000000043,null,0,24.977607151120285,null,24.977607151120285,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":169.60087760328511},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,164.25861108512646,4.971918460962101,24.952225098130814,0,0,1,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,8.5480318745700856,10.277278087568741,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,326.23957695569169,296.93306442839236,0.4722799837757331,56.357561514666486,0.97599910349807206,0.3010981534899731,0.96777817241940356,null,15.833333333333377,null,0,24.952225098130814,null,24.952225098130814,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":169.57290762151464},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,164.20385821476475,4.9677373343658662,24.926855257070653,0,0,1,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,8.4913295656199423,10.219495573808484,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,326.14102178904062,296.8304824824005,0.47215001016204117,56.321266111657508,0.97587676196615758,0.30103882055097014,0.96758746675546314,null,15.91666666666671,null,0,24.926855257070653,null,24.926855257070653,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":169.54494382252116},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,164.14912359535984,4.9635582191600029,24.901497620533089,0,0,1,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,0,8.4349987810241824,10.162037933897897,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,326.04249947411176,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":296.72793885876916},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.47202006818302378},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":56.284992897325054},0.97575446121475362,{"$f":"(1.1-0.1*U255^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.30097941440440673},0.96739652579058089,null,16.000000000000043,null,0,24.901497620533089,null,24.901497620533089,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":169.51698620476384},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},{"$f":"IF((F255+G255)=0,0,B255)","v":0},0,0,0,0,0,0,0,0]
[null,16.083333333333375,164.09440722082806,4.9593811141252342,24.87615218111991,0,0,1,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,8.3790371097734599,10.104903341280622,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":325.94400999995457},296.62543353912281,0.47189015782990607,56.248741857768721,{"$f":"((Q256+460)/(F$24*1.8+32+460))","v":0.97563220123026695},0.30091993497933966,{"$f":"V256/V$59","v":0.96720534929673407},null,{"$f":"B256","v":16.083333333333375},null,{"$f":"IF(AA255>0,AA255,IF(K256=0,0,B256))","v":0},{"$f":"IF(AA255>0,AB255,E256)","v":24.87615218111991},null,{"$f":"IF(B256<=AD$59,E256,AD255)","v":24.87615218111991},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":169.4890347667023},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},0,{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},0]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":164.03970908508779},{"$f":"V257*T257/3.413","v":4.9552060180436772},{"$f":"D257*F$23/1000000-F$32/1000","v":24.850818931441367},{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},{"$f":"I257/(1+$F$38)^B257","v":0},{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":8.3234421563868501},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":10.048089979669838},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,325.84555335562209,296.52296650510056,0.47176027909392093,56.212512979098875,0.97550998199910843,0.300860382204784,0.96701393704576555,null,16.166666666666707,null,0,24.850818931441367,null,24.850818931441367,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":169.46108950679661},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG257=8,$AH257,0)","v":0}]
[null,16.250000000000039,163.98502918205944,4.9510329296988109,24.825497864115967,0,0,1,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,8.2682115408123789,9.9915960429905475,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,325.74712953017104,296.42053773835613,0.47163043196630949,56.176306247436287,0.97538780350769361,0.30080075600971373,0.96682228880938625,null,16.250000000000039,null,0,24.825497864115967,null,24.825497864115967,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":169.43315042350716},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,163.93036750566543,4.9468618478755344,24.800188971770837,0,0,1,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,8.2133428983283494,9.9354197353221405,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,325.64873851266179,296.31814722055799,0.47150061643832009,56.140121648912753,0.97526566574244256,0.30074105632306153,0.96663040435917424,null,16.333333333333371,null,0,24.800188971770837,null,24.800188971770837,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":169.40521751529474},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,163.87572404983021,4.9426927713601039,24.77489224704134,0,0,1,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,8.1588338794450639,9.879559270841316,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,325.55038029215842,296.21579493338902,0.47137083250120904,56.103959169670418,0.97514356868978014,0.30068128307371883,0.96643828346657512,null,16.416666666666703,null,0,24.77489224704134,null,24.77489224704134,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":169.37729078062068},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,163.82109880848029,4.9385256989401913,24.749607682571426,0,0,1,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,8.1046821498074149,9.824012873765307,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,325.45205485772857,296.11348085854701,0.47124108014624033,56.067818795862451,0.9750215123361351,0.3006214361905355,0.96624592590290082,null,16.500000000000036,null,0,24.749607682571426,null,24.749607682571426,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":169.34937021794664},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,163.76649177554413,4.934360629404809,24.724335271013182,0,0,1,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,8.0508853900978217,9.7687787782954256,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,325.35376219844346,296.01120497774389,0.47111135936468573,56.031700513652169,0.97489949666794118,0.30056151560232042,0.96605333143933159,null,16.583333333333368,null,0,24.724335271013182,null,24.724335271013182,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":169.32145582573463},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,163.71190294495227,4.9301975615443885,24.699075005027293,0,0,1,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,7.9974412959401038,9.7138552285609361,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,325.25550230337814,295.90896727270643,0.47098167014782455,55.995604309213917,0.97477752167163667,0.30050152123784118,0.96586049984691491,null,16.6666666666667,null,0,24.699075005027293,null,24.699075005027293,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":169.29354760244715},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,163.65733231063729,4.9260364941507122,24.673826877282668,0,0,1,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,7.9443475778036712,9.6592404785632304,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,325.15727516161115,295.8067677251758,0.47085201248694408,55.959530168732329,0.97465558733366431,0.30044145302582409,0.9656674308965657,null,16.750000000000032,null,0,24.673826877282668,null,24.673826877282668,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":169.26564554654709},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,163.60277986653375,4.9218774260169686,24.64859088045672,0,0,1,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,7.8916019609085586,9.6049327921203265,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,325.05908076222482,295.70460631690787,0.47072238637333907,55.923478078402951,0.97453369364047138,0.30038131089495423,0.96547412435906621,null,16.833333333333364,null,0,24.64859088045672,null,24.64859088045672,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":169.23774965649775},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,163.54824560657823,4.9177203559377061,24.623367007235128,0,0,1,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,7.839202185130886,9.5509304428116746,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,324.96091909430487,295.60248302967273,0.47059279179831182,55.887448024431706,0.97441184057850949,0.30032109477387542,0.96528058000506611,null,16.916666666666696,null,0,24.623367007235128,null,24.623367007235128,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":169.20985993076286},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,163.49372952470938,4.9135652827088654,24.598155250312015,0,0,1,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,7.7871460049090544,9.4972317139232771,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,324.86279014694094,295.50039784525518,0.47046322875317237,55.851439993035285,0.97429002813423482,0.30026080459119026,0.96508679760508265,null,17.000000000000028,null,0,24.598155250312015,null,24.598155250312015,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":169.1819763678065},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,163.43923161486782,4.9094122051277331,24.572955602389673,0,0,1,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,7.735431189150404,9.4438348983931117,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,324.76469390922614,295.39835074545425,0.47033369722923857,55.815453970440586,0.9741682562941083,0.30020044027546028,0.96489277692950093,null,17.083333333333361,null,0,24.572955602389673,null,24.572955602389673,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":169.15409896609319},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,163.38475187099621,4.9052611219930036,24.547768056178935,0,0,1,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,7.6840555211386636,9.3907382987568653,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,324.66663037025722,295.29634171208357,0.47020419721783557,55.779489942885448,0.97404652504459521,0.30014000175520572,0.96469851774857363,null,17.166666666666693,null,0,24.547768056178935,null,24.547768056178935,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":169.1262277240879},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,163.33029028703922,4.9011120321047192,24.522592604398813,0,0,1,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,7.6330167984417647,9.3379402270939771,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,324.56859951913464,295.1943707269711,0.47007472871029632,55.743547896617997,0.97392483437216515,0.30007948895890563,0.96450401983242073,null,17.250000000000025,null,0,24.522592604398813,null,24.522592604398813,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":169.09836264025594},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,163.27584685694356,4.8969649342643136,24.497429239776753,0,0,1,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,7.5823128328204303,9.2854390049739699,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,324.47060134496246,295.09243777195928,0.46994529169796129,55.70762781789702,0.97380318426329271,0.30001890181499807,0.96430928295103058,null,17.333333333333357,null,0,24.497429239776753,null,24.497429239776753,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":169.07050371306306},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,163.22142157465791,4.8928198272745655,24.472277955048376,0,0,1,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,7.5319414501371948,9.2332329634031076,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,324.3726358368483,294.99054282890478,0.46981588617217873,55.671729692991647,0.97368157470445649,0.29995824025187967,0.96411430687425836,null,17.416666666666689,null,0,24.472277955048376,null,24.472277955048376,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":169.04265094097542},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,163.16701443413302,4.8886767099396371,24.447138742957694,0,0,1,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,7.4819004902661455,9.1813204427713249,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,324.27470298390347,294.88868587967858,0.4696865121243039,55.635853508181583,0.97356000568213985,0.29989750419790623,0.96391909137182807,null,17.500000000000021,null,0,24.447138742957694,null,24.447138742957694,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":169.01480432245958},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,163.11262542932164,4.8845355810650721,24.422011596257096,0,0,1,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,7.4321878070031584,9.1296997927994727,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,324.176802775243,294.78686690616632,0.46955716954570026,55.59999924975719,0.97343847718283072,0.29983669358139231,0.96372363621333113,null,17.583333333333353,null,0,24.422011596257096,null,24.422011596257096,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":168.98696385598251},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,163.05825455417855,4.8803964394577539,24.396896507707101,0,0,1,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,7.3828012679766637,9.0783693724868648,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,324.07893519998544,294.68508589026777,0.4694278584277386,55.564166904019089,0.97331698919302123,0.29977580833061113,0.96352794116822593,null,17.666666666666686,null,0,24.396896507707101,null,24.396896507707101,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":168.95912954001159},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,163.00390180266049,4.8762592839259442,24.371793470076597,0,0,1,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,7.3337387545591008,9.0273275500591037,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,323.98110024725293,294.58334281389682,0.46929857876179693,55.528356457278392,0.97319554169920852,0.29971484837379525,0.96333200600584035,null,17.750000000000018,null,0,24.371793470076597,null,24.371793470076597,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":168.93130137301461},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,162.94956716872628,4.8721241132792708,24.346702476142752,0,0,1,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,7.2849981617788444,8.9765727029162026,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,323.88329790617132,294.48163765898187,0.46916933053926102,55.492567895856752,0.97307413468789361,0.29965381363913579,0.96313583049536922,null,17.83333333333335,null,0,24.346702476142752,null,24.346702476142752,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":168.90347935345977},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,162.89525064633671,4.8679909263287122,24.321623518690938,0,0,1,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,7.2365773982327077,8.926103217581014,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,323.78552816587012,294.37997040746546,0.46904011375152421,55.456801206086112,0.97295276814558262,0.29959270405478305,0.96293941440587572,null,17.916666666666682,null,0,24.321623518690938,null,24.321623518690938,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":168.8756634798157},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,162.84095222945459,4.8638597218866337,24.296556590514943,0,0,1,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,7.1884743859990765,8.8759174896479323,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,323.68779101548228,294.27834104130449,0.46891092838998694,55.42105637430916,0.97283144205878558,0.29953151954884599,0.96274275750629057,null,18.000000000000014,null,0,24.296556590514943,null,24.296556590514943,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":168.84785375055134},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,162.78667191204477,4.8597304987667309,24.271501684416613,0,0,1,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,7.1406870605514339,8.8260139237318889,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,323.59008644414462,294.17674954246996,0.46878177444605762,55.385333386878585,0.97271015641401759,0.29947026004939287,0.9625458595654135,null,18.083333333333346,null,0,24.271501684416613,null,24.271501684416613,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":168.82005016413618},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,162.73240968807409,4.8556032557840689,24.246458793206116,0,0,1,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,7.0932133706726193,8.7763909334176411,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,323.49241444099738,294.07519589294714,0.46865265191115191,55.349632230157681,0.97258891119779778,0.29940892548445058,0.96234872035191121,null,18.166666666666679,null,0,24.246458793206116,null,24.246458793206116,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":168.79225271904002},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,162.6781655515114,4.8514779917550763,24.221427909701898,0,0,1,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,7.0460512783695446,8.7270469412093341,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,323.39477499518455,293.9736800747354,0.46852356077669266,55.313952890520142,0.97246770639665003,0.29934751578200525,0.96215133963431965,null,18.250000000000011,null,0,24.221427909701898,null,24.221427909701898,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":168.76446141373304},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,162.62393949632758,4.8473547054975388,24.196409026730624,0,0,1,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,6.9991987587884434,8.6779803784803544,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,323.29716809585369,293.87220206984841,0.46839450103411051,55.278295354350064,0.9723465419971028,0.29928603087000194,0.96195371718104239,null,18.333333333333343,null,0,24.196409026730624,null,24.196409026730624,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":168.73667624668596},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,162.56973151649547,4.8432333958305804,24.171402137127085,0,0,1,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,6.9526538001306655,8.6291896854234746,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,323.1995937321559,293.77076186031383,0.46826547267484331,55.242659608041748,0.97222541798568862,0.2992244706763445,0.96175585276035092,null,18.416666666666675,null,0,24.171402137127085,null,24.171402137127085,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":168.70889721636979},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,162.51554160598997,4.8391140615746924,24.146407233734379,0,0,1,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,6.9064144035690669,8.5806733110012452,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,323.10205189324597,293.66935942817355,0.46813647569033645,55.207045637999954,0.97210433434894483,0.29916283512889608,0.96155774614038547,null,18.500000000000007,null,0,24.146407233734379,null,24.146407233734379,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":168.68112432125599},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,162.46136975878798,4.8349967015517379,24.121424309403913,0,0,1,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,6.8604785831649,8.532429712896711,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,323.00454256828243,293.5679947554836,0.46800751007204233,55.171453430640014,0.97198329107341352,0.2991011241554789,0.9613593970891553,null,18.583333333333339,null,0,24.121424309403913,null,24.121424309403913,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":168.65335755981638},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,162.4072159688684,4.8308813145848859,24.096453356995031,0,0,1,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,6.814844365785115,8.4844573574643682,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,322.90706574642718,293.46666782431396,0.46787857581142134,55.135882972387094,0.97186228814564057,0.29903933768387386,0.96116080537453641,null,18.666666666666671,null,0,24.096453356995031,null,24.096453356995031,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":168.62559693052327},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,162.35308023021213,4.8267678994986891,24.071494369375454,0,0,1,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,6.7695097910204298,8.4367547196814119,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,322.80962141684586,293.36537861674879,0.46774967289994074,55.100334249677019,0.97174132555217696,0.29897747564182131,0.96096197076427459,null,18.750000000000004,null,0,24.071494369375454,null,24.071494369375454,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":168.59784243184933},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,162.29896253680207,4.822656455119037,24.046547339421039,0,0,1,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,6.7244729111037174,8.389320283099261,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,322.71220956870775,293.26412711488626,0.46762080132907535,55.064807248955844,0.97162040327957777,0.29891553795702042,0.96076289302598317,null,18.833333333333336,null,0,24.046547339421039,null,24.046547339421039,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":168.5700940622676},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,162.24486288262312,4.818546980273176,24.021612260015861,0,0,1,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,6.6797317908290124,8.3421525397953467,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,322.61483019118566,293.16291330083862,0.46749196109030722,55.029301956679944,0.97149952131440276,0.29885352455712955,0.96056357192714448,null,18.916666666666668,null,0,24.021612260015861,null,24.021612260015861,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":168.54235182025161},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,162.19078126166227,4.8144394737896885,23.996689124052097,0,0,1,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,6.6352845074709874,8.2952499903251855,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,322.51748327345615,293.06173715673214,0.46736315217512592,54.993818359315924,0.97137867964321623,0.29879143536976621,0.96036400723510962,null,19,null,0,23.996689124052097,null,23.996689124052097,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":168.51461570427526},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,162.13671766790839,4.8103339344985061,23.971777924430121,0,0,1,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,6.5911291507049583,8.248611143674669,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,322.42016880469913,292.96059866470682,0.46723437457502781,54.958356443340648,0.9712578782525868,0.2987292703225069,0.96016419871709768,null,19.083333333333332,null,0,23.971777924430121,null,23.971777924430121,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":168.48688571281278},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,162.08267209535242,4.8062303612309032,23.946878654058452,0,0,1,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,6.5472638225274515,8.2022345172127551,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,322.32288677409838,292.85949780691709,0.46710562828151725,54.922916195241299,0.97113711712908735,0.2986670293428873,0.95996414614019654,null,19.166666666666664,null,0,23.946878654058452,null,23.946878654058452,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":168.45916184433892},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,162.0286445379873,4.8021287528195069,23.921991305853815,0,0,1,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,6.5036866371771955,8.1561186366442442,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,322.2256371708412,292.7584345655311,0.46697691328610547,54.887497601515321,0.97101639625929592,0.29860471235840225,0.95976384927136282,null,19.249999999999996,null,0,23.921991305853815,null,23.921991305853815,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":168.43144409732881},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,161.97463498980798,4.7980291080982607,23.897115872740926,0,0,1,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,6.4603957210566163,8.1102620359629558,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,322.12841998411841,292.65740892273078,0.46684822958031102,54.852100648670159,0.97089571562979438,0.29854231929650582,0.95956330787742239,null,19.333333333333329,null,0,23.897115872740926,null,23.897115872740926,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":168.40373247025789},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,161.92064344481139,4.7939314259024792,23.872252347652822,0,0,1,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,6.4173892126539629,8.0646632574051225,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,322.03123520312454,292.55642086071231,0.4667195771556597,54.816725323223864,0.97077507522716933,0.29847985008461103,0.95936252172506886,null,19.416666666666661,null,0,23.872252347652822,null,23.872252347652822,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":168.37602696160215},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,161.86666989699646,4.7898357050688043,23.84740072353058,0,0,1,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,6.3746652624657569,8.0193208514030392,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,321.93408281705769,292.45547036168563,0.46659095600368461,54.781371611704486,0.97065447503801194,0.29841730465009036,0.95916149058086553,null,19.499999999999993,null,0,23.84740072353058,null,23.84740072353058,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":168.34832756983786},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,161.81271434036412,4.7857419444351983,23.822560993323304,0,0,1,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,6.3322220329198169,7.9742333765389892,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,321.83696281511948,292.35455740787438,0.46646236611592595,54.746039500650141,0.97053391504891739,0.29835468292027517,0.95896021421124378,null,19.583333333333325,null,0,23.822560993323304,null,23.822560993323304,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":168.32063429344177},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,161.75877676891733,4.7816501428409905,23.797733149988385,0,0,1,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,6.290057698298841,7.9293993994994159,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,321.73987518651523,292.25368198151642,0.46633380748393138,54.710728976609431,0.97041339524648607,0.29829198482245628,0.95875869238250433,null,19.666666666666657,null,0,23.797733149988385,null,23.797733149988385,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":168.29294713089106},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,161.70485717666102,4.7775602991268169,23.772917186491146,0,0,1,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,6.2481704446643205,7.8848174950293632,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,321.64281992045386,292.15284406486319,0.46620528009925555,54.675440026140876,0.97029291561732189,0.29822921028388349,0.95855692486081656,null,19.749999999999989,null,0,23.772917186491146,null,23.772917186491146,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":168.2652660806632},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,161.65095555760215,4.7734724121346677,23.748113095805127,0,0,1,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,6.2065584697811005,7.8404862458871669,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,321.54579700614789,292.05204364018005,0.46607678395346042,54.640172635813229,0.97017247614803448,0.29816635923176638,0.95835491141222007,null,19.833333333333321,null,0,23.748113095805127,null,23.748113095805127,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":168.23759114123618},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,161.59707190574963,4.7693864807078672,23.723320870911959,0,0,1,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,6.1652199830423156,7.7964042427993965,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,321.4488064328134,291.95128068974623,0.46594831903811496,54.604926792205617,0.97005207682523675,0.29810343159327307,0.95815265180262155,null,19.916666666666654,null,0,23.723320870911959,null,23.723320870911959,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":168.20992231108832},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,161.5432062151144,4.7653025036910401,23.698540504801169,0,0,1,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,6.1241532053947934,7.7525700844160594,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":2.0633503786543286E-2},null,321.35184818966997,291.85055519585461,0.46581988534479568,54.56970248190683,0.96993171763554642,0.29804042729553121,0.95795014579779736,null,19.999999999999986,null,0,23.698540504801169,null,23.698540504801169,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":168.1822595886984},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,161.48935847970935,4.7612204799301923,23.673771990470659,0,0,1,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,6.0833563692650996,7.7089823772660528,20.083333333333318,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":2.0513839721501195E-2},null,321.25492226594088,291.749867140812,0.46569148286508566,54.534499691516316,0.96981139856558618,0.29797734626562811,0.95774739316339441,null,20.083333333333318,null,0,23.673771990470659,null,23.673771990470659,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":168.15460297254558},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,161.43552869354946,4.7571404082726128,23.649015320926118,0,0,1,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,6.0428277184857837,7.6656397357128618,20.16666666666665,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":2.0394869648551313E-2},null,321.15802865085305,291.64921650693879,0.46556311159057562,54.499318407643216,0.96969111960198262,0.29791418843060985,0.95754439366492705,null,20.16666666666665,null,0,23.649015320926118,null,23.649015320926118,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":168.12695246110934},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,161.3817168506516,4.753062287566955,23.624270489181519,0,0,1,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,6.0025655082223723,7.622540781910514,20.249999999999982,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":2.0276589542884485E-2},null,321.06116733363694,291.54860327656939,0.46543477151286317,54.464158616907184,0.96957088073136677,0.29785095371748194,0.95734114706777895,null,20.249999999999982,null,0,23.624270489181519,null,23.624270489181519,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":168.09930805286976},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,161.32792294503471,4.7489861166631595,23.599537488258637,0,0,1,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,5.962568004900584,7.5796841457597788,20.333333333333314,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":2.015899540303346E-2},null,320.96433830352652,291.4480274320515,0.46530646262355313,54.429020305937428,0.96945068194037454,0.29778764205320946,0.95713765313720434,null,20.333333333333314,null,0,23.599537488258637,null,23.599537488258637,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":168.07166974630718},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,161.2741469707197,4.7449118944125326,23.574816311187544,0,0,1,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,5.9228334861342464,7.5370684648646069,20.416666666666647,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":2.0042083250737492E-2},null,320.86754154975949,291.347488955747,0.46517818491425733,54.393903461373753,0.96933052321564595,0.29772425336471658,0.95693391163832553,null,20.416666666666647,null,0,23.574816311187544,null,23.574816311187544,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":168.04403753990235},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,161.22038892172947,4.7408396196676881,23.550106951006232,0,0,1,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,5.8833602406534613,7.4946923844888289,20.499999999999979,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":1.9925849130807773E-2},null,320.77077706157706,291.24698783003123,0.46504993837659492,54.35880806986583,0.96921040454382557,0.29766078757888692,0.95672992233613452,null,20.499999999999979,null,0,23.550106951006232,null,23.550106951006232,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":168.01641143213644},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,161.16664879208889,4.7367692912825552,23.525409400760687,0,0,1,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,5.8441465682333389,7.452554557513082,20.583333333333311,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":1.9810289110993647E-2},null,320.67404482822405,291.14652403729309,0.4649217230021917,54.323734118073332,0.96909032591156252,0.29759724462256337,0.95652568499549284,null,20.583333333333311,null,0,23.525409400760687,null,23.525409400760687,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":167.9887914214911},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,161.11292657582487,4.7327009081123972,23.500723653504981,0,0,1,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,5.805190779623187,7.410653644391985,20.666666666666643,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":1.9695399281849529E-2},null,320.57734483894882,291.04609755993533,0.46479353878268104,54.288681592666023,0.96897028730551027,0.29753362442254844,0.95632119938113169,null,20.666666666666643,null,0,23.500723653504981,null,23.500723653504981,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":167.96117750644828},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,161.05922226696626,4.7286344690137874,23.476049702301143,0,0,1,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,5.7664911964761103,7.3689883131115632,20.749999999999975,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":1.9581175756602672E-2},null,320.48067708300329,290.94570838037413,0.46466538570970284,54.253650480323699,0.96885028871232648,0.29746992690560353,0.95611646525765037,null,20.749999999999975,null,0,23.476049702301143,null,23.476049702301143,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":167.93356968549034},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,161.00553585954395,4.7245699728446287,23.451387540219265,0,0,1,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,5.7280461512790977,7.3275572391468931,20.833333333333307,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":1.9467614671021718E-2},null,320.38404154964314,290.84535648103957,0.46453726377490467,54.21864076773619,0.96873033011867404,0.29740615199845022,0.95591148238952028,null,20.833333333333307,null,0,23.451387540219265,null,23.451387540219265,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":167.9059679571001},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,160.95186734759079,4.7205074184641447,23.426737160337453,0,0,1,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,5.6898539872835325,7.2863591054200052,20.916666666666639,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":1.9354712183285879E-2},null,320.28743822812748,290.74504184437507,0.46440917296994055,54.183652441603385,0.96861041151121952,0.29734229962776887,0.95570625054108027,null,20.916666666666639,null,0,23.426737160337453,null,23.426737160337453,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":167.87837231976079},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,160.89821672514159,4.7164468047328612,23.402098555741706,0,0,1,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,5.6519130584361248,7.2453926022580069,20.999999999999972,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":1.924246447385506E-2},null,320.19086710771893,290.64476445283765,0.4642811132864717,54.148685488635095,0.968490532876634,0.29727836972019933,0.95550076947653872,null,20.999999999999972,null,0,23.402098555741706,null,23.402098555741706,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":167.85078277195598},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,160.84458398623323,4.7123881305126405,23.377471719526149,0,0,1,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,5.6142217293103673,7.2046564273514582,21.083333333333304,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":1.913086774534057E-2},null,320.09432817768385,290.544524288898,0.46415308471616623,54.11373989555122,0.96837069420159316,0.29721436220234115,0.95529503895997503,null,21.083333333333304,null,0,23.377471719526149,null,23.377471719526149,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":167.82319931216966},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,160.79096912490451,4.7083313946666481,23.352856644792801,0,0,1,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,5.5767783750383186,7.1641492857129627,21.166666666666636,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":1.9019918222376704E-2},null,319.99782142729214,290.44432133504034,0.46402508725069957,54.078815649081577,0.96825089547277765,0.29715027700075347,0.95508905875533812,null,21.166666666666636,null,0,23.352856644792801,null,23.352856644792801,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":167.79562193888628},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,160.73737213519621,4.7042765960593504,23.328253324651588,0,0,1,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,5.5395813812428809,7.1238698896360031,21.249999999999968,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":1.8909612151492998E-2},null,319.90134684581722,290.34415557376235,0.46389712088175405,54.04391273596579,0.96813113667687167,0.2970861140419544,0.95488282862644536,null,21.249999999999968,null,0,23.328253324651588,null,23.328253324651588,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":167.76805065059062},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,160.68379301115115,4.7002237335565482,23.303661752220513,0,0,1,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,0,5.5026291439705473,7.0838169586540065,21.3333333333333,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":1.879994580098724E-2},null,319.80490442253614,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":290.24402698757518},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.46376918560101865},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":54.009031142953688},0.96801141780056421,{"$f":"(1.1-0.1*U319^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.29702187325242196},0.95467634833698545,null,21.3333333333333,null,0,23.303661752220513,null,23.303661752220513,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":167.74048544576789},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},{"$f":"IF((F319+G319)=0,0,B319)","v":0},0,0,0,0,0,0,0,0]
[null,21.416666666666632,160.6302317468141,4.6961728060253476,23.279081920625522,0,0,1,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,5.4659200696245049,7.0439892194996405,21.416666666666632,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":1.8690915460799245E-2},null,{"$f":"C320*1.8+32-F$20","v":319.70849414672944},290.14393555900358,0.46364128140018945,53.97417085680496,{"$f":"((Q320+460)/(F$24*1.8+32+460))","v":0.96789173883054891},0.29695755455859357,{"$f":"V320/V$59","v":0.95446961765051608},null,{"$f":"B320","v":21.416666666666632},null,{"$f":"IF(AA319>0,AA319,IF(K320=0,0,B320))","v":0},{"$f":"IF(AA319>0,AB319,E320)","v":23.279081920625522},null,{"$f":"IF(B320<=AD$59,E320,AD319)","v":23.279081920625522},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":167.71292632290374},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},0,{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},0]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":21.499999999999964},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":160.57668833623183},{"$f":"V321*T321/3.413","v":4.6921238123341729},{"$f":"D321*F$23/1000000-F$32/1000","v":23.25451382300054},{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},{"$f":"I321/(1+$F$38)^B321","v":0},{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":5.4294525748982085},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":7.0043854060643325},{"$f":"IF(J321<1, B321,N320)","v":21.499999999999964},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":1.858251744238533E-2},null,319.61211600768132,290.04388127058576,0.46351340827096943,53.939331864289358,0.96777209975352363,0.29689315788686615,0.95426263633046504,null,21.499999999999964,null,0,23.25451382300054,null,23.25451382300054,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":167.68537328048416},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG321=8,$AH321,0)","v":0}]
[null,21.583333333333297,160.52316277345309,4.6880767513527299,23.229957452487277,0,0,1,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,5.3932250867093199,6.9650042593580261,21.583333333333297,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":1.8474748078593534E-2},null,319.5157699946796,289.94386410487334,0.46338556620506888,53.904514152186209,0.96765250055619068,0.29682868316359617,0.95405540414013035,null,21.583333333333297,null,0,23.229957452487277,null,23.229957452487277,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":167.65782631699557},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,160.46965505252862,4.6840316219520561,23.205412802235525,0,0,1,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,5.3572360421341827,6.9258445274691507,21.666666666666629,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":1.8367603723539551E-2},null,319.41945609701554,289.84388404443138,0.46325775519420465,53.86971770728502,0.96753294122525679,0.29676413031509974,0.95384792084267989,null,21.666666666666629,null,0,23.205412802235525,null,23.205412802235525,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":167.6302854309248},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,160.41616516751111,4.679988423004505,23.180879865403053,0,0,1,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,5.3214838883426285,6.8869049655248302,21.749999999999961,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":1.8261080752483397E-2},null,319.32317430398405,289.74394107183844,0.46312997523010024,53.834942516385325,0.96741342174743328,0.29669949926765238,0.95364018620115132,null,21.749999999999961,null,0,23.180879865403053,null,23.180879865403053,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":167.60275062075911},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,160.36269311245528,4.6759471533836878,23.156358635155268,0,0,1,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,5.2859670825331397,6.8481843356513075,21.833333333333293,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":1.8155175561706774E-2},null,319.22692460488355,289.64403516968622,0.46300222630448673,53.800188566295986,0.96729394210943576,0.29663478994748932,0.95343219997845274,null,21.833333333333293,null,0,23.156358635155268,null,23.156358635155268,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":167.57522188498606},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,160.3092388814178,4.6719078119645694,23.131849104665793,0,0,1,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,5.2506840918686386,6.8096814069345886,21.916666666666625,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":1.8049884568391159E-2},null,319.13070698901606,289.54416632058008,0.46287450840910149,53.765455843836321,0.96717450229798407,0.29657000228080532,0.95322396193736203,null,21.916666666666625,null,0,23.131849104665793,null,23.131849104665793,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":167.54769922209377},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,160.25580246845732,4.6678703976234086,23.107351267116098,0,0,1,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,5.215633393412471,6.7713949553813215,21.999999999999957,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":1.7945204210496599E-2},null,319.03452144568723,289.44433450713871,0.46274682153568891,53.730744335835368,0.96705510229980296,0.2965051361937549,0.95301547184052815,null,21.999999999999957,null,0,23.107351267116098,null,23.107351267116098,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":167.52018263057062},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,160.2023838676345,4.6638349092377531,23.082865115695473,0,0,1,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,5.1808134740648688,6.7333237638798726,22.08333333333329,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":1.7841130946641186E-2},null,318.93836796420612,289.34453971199406,0.46261916567600025,53.696054029131943,0.96693574210162125,0.29644019161245205,0.95280672945046918,null,22.08333333333329,null,0,23.082865115695473,null,23.082865115695473,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":167.49267210890542},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,160.14898307301195,4.6598013456864456,23.058390643601061,0,0,1,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,5.1462228304998492,6.6954666221616534,22.166666666666622,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":1.7737661255981297E-2},null,318.84224653388554,289.24478191779144,0.46249154082179389,53.661384910574554,0.96681642169017235,0.29637516846297052,0.95259773452957441,null,22.166666666666622,null,0,23.058390643601061,null,23.058390643601061,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":167.46516765558746},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,160.09560007865429,4.6557697058496545,23.033927844038065,0,0,1,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,5.1118599691025297,6.6578223267626244,22.249999999999954,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":1.7634791638092423E-2},null,318.74615714404177,289.14506110718952,0.46236394696483452,53.626736967021913,0.96669714105219373,0.29631006667134357,0.9523884868401028,null,22.249999999999954,null,0,23.033927844038065,null,23.033927844038065,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":167.43766926910638},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,160.04223487862808,4.651739988608818,23.009476710219371,0,0,1,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,5.0777234059067444,6.620389680985058,22.333333333333286,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":1.7532518612850795E-2},null,318.65009978399456,289.04537726286014,0.46223638409689405,53.592110185342193,0.96657790017442791,0.29624488616356431,0.95217898614418417,null,22.333333333333286,null,0,23.009476710219371,null,23.009476710219371,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":167.41017694795218},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,159.98888746700189,4.6477121928467033,22.985037235365954,0,0,1,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,5.0438116665332,6.5831674948594818,22.416666666666618,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":1.743083872031562E-2},null,318.55407444306746,288.94573036748875,0.46210885220975106,53.557504552413718,0.96645869904362147,0.29617962686558558,0.9519692322038189,null,22.416666666666618,null,0,22.985037235365954,null,22.985037235365954,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":167.38269069061533},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,159.93555783784623,4.6436863174473277,22.960609412706344,0,0,1,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,5.0101232861278442,6.5461545851068585,22.49999999999995,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":1.7329748520612046E-2},null,318.45808111058727,288.84612040377345,0.4619813512951908,53.52292005512416,0.96633953764652503,0.29611428870331957,0.95175922478087682,null,22.49999999999995,null,0,22.960609412706344,null,22.960609412706344,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":167.35521049558665},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,159.88224598523362,4.6396623612960504,22.936193235477244,0,0,1,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,4.9766568093008683,6.5093497751009641,22.583333333333282,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":1.7229244593814801E-2},null,318.36211977588459,288.74654735442624,0.4618538813450056,53.488356680371396,0.9662204159698945,0.29604887160263876,0.95154896363710018,null,22.583333333333282,null,0,22.936193235477244,null,22.936193235477244,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":167.32773636135741},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,159.82895190323856,4.6356403232794987,22.911788696923036,0,0,1,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,4.9434107900658599,6.4727518948309877,22.666666666666615,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":1.7129323539832441E-2},null,318.26619042829344,288.64701120217188,0.46172644235099403,53.453814415062936,0.96610133400048925,0.29598337548937476,0.95133844853409955,null,22.666666666666615,null,0,22.911788696923036,null,22.911788696923036,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":167.30026828641925},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,159.77567558593748,4.6316202022856032,22.887395790296004,0,0,1,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,4.9103837917794957,6.4363597808643336,22.749999999999947,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":1.7029981978292398E-2},null,318.17029305715153,288.54751192974868,0.46159903430496207,53.419293246116041,0.9659822917250741,0.29591780028931958,0.95112767923335872,null,22.749999999999947,null,0,22.887395790296004,null,22.887395790296004,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":167.27280626926421},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,159.72241702740882,4.6276019972035716,22.863014508856189,0,0,1,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,4.8775743870815473,6.4001722763096387,22.833333333333279,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":1.6931216548426577E-2},null,318.07442765179991,288.44804951990784,0.46147165719872196,53.384793160457633,0.96586328913041719,0.29585214592822445,0.95091665549623006,null,22.833333333333279,null,0,22.863014508856189,null,22.863014508856189,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":167.24535030838473},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,159.66917622173304,4.6235857069239241,22.838644845871599,0,0,1,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,4.844981157835341,6.3641882307799955,22.916666666666611,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":1.6833023908957658E-2},null,317.97859420158352,288.34862395541404,0.46134431102409301,53.350314145024612,0.96574432620329198,0.29578641233180075,0.95070537708393787,null,22.916666666666611,null,0,22.838644845871599,null,22.838644845871599,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":167.21790040227367},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,159.61595316299247,4.6195713303384549,22.814286794617974,0,0,1,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,4.8126026950685032,6.3284065003563796,22.999999999999943,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":1.6735400737986073E-2},null,317.88279269585047,288.24923521904492,0.46121699577290087,53.315856186763483,0.96562540293047572,0.29572059942571938,0.95049384375757628,null,22.999999999999943,null,0,22.814286794617974,null,22.814286794617974,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":167.19045654942425},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,159.56274784527147,4.6155588663402405,22.789940348378817,0,0,1,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,4.7804375989141423,6.2928259475512887,23.083333333333275,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":1.663834373287762E-2},null,317.78702312395268,288.14988329359119,0.46108971143697819,53.28141927263033,0.96550651929875042,0.29565470713561137,0.95028205527811171,null,23.083333333333275,null,0,22.789940348378817,null,22.789940348378817,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":167.16301874833019},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,159.50956026265638,4.6115483138236488,22.765605500445492,0,0,1,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,4.7484844785524194,6.2574454412725782,23.166666666666607,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":1.6541849610151732E-2},null,317.69128547524554,288.05056816185692,0.46096245800816449,53.247003389591043,0.96538767529490255,0.29558873538706748,0.95007001140638048,null,23.166666666666607,null,0,22.765605500445492,null,22.765605500445492,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":167.13558699748546},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,159.4563904092355,4.6075396716843491,22.741282244117233,0,0,1,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,4.7167419521524696,6.2222638567875039,23.24999999999994,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":1.6445915105370409E-2},null,317.59557973908795,287.95128980665913,0.46083523547830529,53.21260852462143,0.96526887090572244,0.29552268410563803,0.94985771190308954,null,23.24999999999994,null,0,22.741282244117233,null,22.741282244117233,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":167.10816129538458},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,159.4032382790991,4.6035329388192832,22.716970572701022,0,0,1,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,4.6852086468146785,6.1872800756869744,23.333333333333272,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":1.6350536973027744E-2},null,317.49990590484242,287.852048210828,0.46070804383925335,53.178234664706793,0.96515010611800545,0.29545655321683367,0.94964515652881787,null,23.333333333333272,null,0,22.716970572701022,null,22.716970572701022,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":167.08074164052235},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,159.3501038663394,4.599528114126664,22.692670479511527,0,0,1,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,4.6538831985133253,6.1524929858499879,23.416666666666604,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":1.6255711986440175E-2},null,317.40426396187496,287.7528433572067,0.46058088308286804,53.14388179684201,0.9650313809185509,0.29539034264612457,0.94943234504401475,null,23.416666666666604,null,0,22.692670479511527,null,22.692670479511527,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":167.05332803139405},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,159.29698716505061,4.595525196506002,22.668381957871315,0,0,1,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,4.6227642520396586,6.1179014814082846,23.499999999999936,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":1.6161436937637292E-2},null,317.30865389955517,287.65367522865154,0.46045375320101523,53.109549908031767,0.9649126952941629,0.29532405231894104,0.9492192772090009,null,23.499999999999936,null,0,22.668381957871315,null,22.668381957871315,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":167.02592046649528},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,159.24388816932893,4.5915241848580939,22.644105001110734,0,0,1,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,4.5918504609452633,6.0835044627111881,23.583333333333268,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":1.6067708637253313E-2},null,317.21307570725611,287.55454380803184,0.4603266541855674,53.075238985290468,0.9647940492316498,0.29525768216067338,0.94900595278396882,null,23.583333333333268,null,0,22.644105001110734,null,22.644105001110734,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":166.99851894432217},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,159.19080687327249,4.5875250780850081,22.619839602567868,0,0,1,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,4.5611404874858046,6.0493008362906489,23.6666666666666,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":1.5974523914419201E-2},null,317.11752937435455,287.45544907823,0.46019958602840372,53.040949015642127,0.96467544271782402,0.29519123209667142,0.94879237152898077,null,23.6666666666666,null,0,22.619839602567868,null,22.619839602567868,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":166.97112346337113},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,159.13774327098142,4.5835278750900708,22.595585755588427,0,0,1,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,4.5306330025651249,6.0152895148264856,23.749999999999932,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":1.5881879616655378E-2},null,317.02201489023059,287.35639102214128,0.46007254872141023,53.006679986120076,0.96455687573950311,0.29512470205224545,0.94857853320397201,null,23.749999999999932,null,0,22.595585755588427,null,22.595585755588427,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":166.94373402213898},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,159.08469735655777,4.579532574777927,22.571343453526108,0,0,1,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,4.5003266856797817,5.9814694171118177,23.833333333333265,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":1.5789772609765079E-2},null,316.926532244268,287.2573696226741,0.45994554225647899,52.972431883767825,0.96443834828350805,0.29505809195266525,0.94836443756874733,null,23.833333333333265,null,0,22.571343453526108,null,22.571343453526108,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":166.91635061912302},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,159.03166912410558,4.5755391760544573,22.547112689742129,0,0,1,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,4.4702202248637786,5.9478394680186932,23.916666666666597,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":1.5698199777728333E-2},null,316.83108142585411,287.1583848627497,0.45981856662550935,52.93820469563795,0.96431986033666517,0.29499140172316096,0.94815008438298454,null,23.916666666666597,null,0,22.547112689742129,null,22.547112689742129,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":166.88897325282085},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,158.97865856773089,4.5715476778268611,22.52289345760569,0,0,1,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,4.440312316633837,5.9143985984639125,23.999999999999929,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":1.560715802259652E-2},null,316.73566242437965,287.05943672530242,0.45969162182040635,52.9039984087932,0.96420141188580444,0.29492463128892249,0.94793547340623163,null,23.999999999999929,null,0,22.52289345760569,null,22.52289345760569,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":166.86160192173057},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,158.92566568154166,4.5675580790035717,22.498685750493493,0,0,1,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,4.4106016659348297,5.8811457453750418,24.083333333333261,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":1.5516644264387593E-2},null,316.64027522923902,286.96052519327947,0.45956470783308256,52.869813010305364,0.96408300291776083,0.29485778057510009,0.94772060439790973,null,24.083333333333261,null,0,22.498685750493493,null,22.498685750493493,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":166.83423662435061},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,158.87269045964783,4.5635703784943153,22.47448956179008,0,0,1,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,4.3810869860857204,5.848079851656621,24.166666666666593,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":1.5426655440981863E-2},null,316.54491982983012,286.86165024964095,0.45943782465545646,52.835648487256151,0.96396463341937322,0.29479084950680351,0.94750547711730915,null,24.166666666666593,null,0,22.47448956179008,null,22.47448956179008,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":166.80687735917982},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,158.8197328961613,4.559584575210085,22.450304884887668,0,0,1,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,4.3517669987257515,5.8151998661565525,24.249999999999925,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":1.5337188508018424E-2},null,316.44959621555438,286.76281187735998,0.4593109722794535,52.801504826736704,0.963846303377485,0.29472383800910301,0.94729009132359376,null,24.249999999999925,null,0,22.450304884887668,null,22.450304884887668,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":166.77952412471743},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,158.76679298519591,4.5556006680631471,22.426131713186226,0,0,1,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,4.3226404337610314,5.7825047436326926,24.333333333333258,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":1.5248240438792136E-2},null,316.3543043758167,286.66401005942237,0.45918415069700502,52.767382015847801,0.96372801277894404,0.29465674600702874,0.94707444677579822,null,24.333333333333258,null,0,22.426131713186226,null,22.426131713186226,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":166.75217691946307},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,158.7138707208675,4.5516186559670331,22.401970040093371,0,0,1,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,4.2937060293114078,5.749993444719621,24.41666666666659,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":1.5159808224151253E-2},null,316.25904430002555,286.56524477882692,0.45905735990004948,52.733280041699686,0.96360976161060263,0.29458957342557091,0.94685854323282914,null,24.41666666666659,null,0,22.401970040093371,null,22.401970040093371,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":166.72483574191682},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,158.66096609729388,4.5476385378365443,22.377819859024441,0,0,1,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,4.2649625316577415,5.7176649358955984,24.499999999999922,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":1.5071888872395609E-2},null,316.163815977593,286.46651601858537,0.45893059988053175,52.699198891412181,0.96349154985931718,0.29452232018967994,0.94664238045346483,null,24.499999999999922,null,0,22.377819859024441,null,22.377819859024441,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":166.69750059057912},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,158.60807910859478,4.5436603125877681,22.353681163402584,0,0,1,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,4.2364086951894944,5.6855181894497138,24.583333333333254,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":1.4984479409175423E-2},null,316.06861939793464,286.36782376172226,0.45880387063040284,52.665138552114826,0.96337337751194896,0.29445498622426636,0.94642595819635567,null,24.583333333333254,null,0,22.353681163402584,null,22.353681163402584,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":166.67017146395079},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,158.55520974889191,4.5396839791380179,22.329553946658365,0,0,1,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,4.2080432823525769,5.6535521834492091,24.666666666666586,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":1.4897576877390642E-2},null,315.97345455046951,286.26916799127486,0.45867717214162085,52.63109901094623,0.96325524455536327,0.29438757145420086,0.94620927622002382,null,24.666666666666586,null,0,22.329553946658365,null,22.329553946658365,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":166.64284836053309},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,158.50235801230895,4.5357095364059052,22.305438202230242,0,0,1,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,4.1798650635976893,5.6217659017070005,24.749999999999918,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":1.4811178337090943E-2},null,315.87832142462014,286.17054869029329,0.45855050440614975,52.597080255054919,0.9631371509764296,0.29432007580431402,0.94599233428286267,null,24.749999999999918,null,0,22.305438202230242,null,22.305438202230242,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":166.61553127882763},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,158.44952389297151,4.5317369833112897,22.281333923564244,0,0,1,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,4.1518728173288375,5.5901583337493665,24.83333333333325,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":1.472528086537625E-2},null,315.78322000981279,286.07196584184044,0.45842386741596031,52.563082271598688,0.96301909676202235,0.294252499199397,0.94577513214313891,null,24.83333333333325,null,0,22.281333923564244,null,22.281333923564244,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":166.5882202173365},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,158.3967073850072,4.5277663187753134,22.257241104114179,0,0,1,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,4.1240653298522858,5.5587284747838295,24.916666666666583,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":1.4639881556297845E-2},null,315.68815029547699,285.97341942899209,0.45829726116302949,52.529105047745048,0.96290108189902002,0.29418484156420088,0.94555766955899034,null,24.916666666666583,null,0,22.257241104114179,null,22.257241104114179,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":166.56091517456207},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,158.34390848254554,4.5237975417203504,22.233159737341332,0,0,1,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,4.0964413953257308,5.5274753256672122,24.999999999999915,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":1.4554977520760079E-2},null,315.59311227104604,285.8749094348367,0.45817068563934116,52.495148570670722,0.9627831063743052,0.29411710282343689,0.94533994628842644,null,24.999999999999915,null,0,22.233159737341332,null,22.233159737341332,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":166.53361614900717},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,158.29112717971805,4.5198306510700572,22.209089816714766,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,4.0689998157079232,5.4963978928738761,25.083333333333247,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":1.447056588642261E-2},null,315.49810592595651,285.77643584247539,0.45804414083688505,52.461212827562036,0.96266517017476516,0.29404928290177668,0.94512196208932997,null,25.083333333333247,null,0,22.209089816714766,null,22.209089816714766,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":166.50632313917509},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,158.23836347065816,4.5158656457493356,22.185031335711109,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,4.0417394007085052,5.4654951884641365,25.166666666666579,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":1.4386643797603259E-2},null,315.40313124964871,285.67799863502211,0.45791762674765779,52.427297805614643,0.96254727328729195,0.2939813817238523,0.94490371671945605,null,25.166666666666579,null,0,22.185031335711109,null,22.185031335711109,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":166.47903614356943},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,158.18561734950129,4.5119025246843663,22.160984287814735,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,4.0146589677382494,5.4347662300528565,25.249999999999911,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":1.430320841518137E-2},null,315.30818823156636,285.57959779560349,0.45779114336366189,52.39340349203394,0.96242941569878115,0.29391339921425552,0.94468520993643035,null,25.249999999999911,null,0,22.160984287814735,null,22.160984287814735,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":166.4517551606942},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,158.1328888103848,4.5079412868025592,22.136948666517487,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,3.9877573418595293,5.4042100407782225,25.333333333333243,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":1.4220256916501774E-2},null,315.21327686115666,285.48123330735882,0.45766469067690674,52.359529874034394,0.96231159739613303,0.29384533529753876,0.94446644149775227,null,25.333333333333243,null,0,22.136948666517487,null,22.136948666517487,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":166.42448018905384},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,158.080177847448,4.5039819310326079,22.112924465319001,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,3.9610333557372117,5.3738256492706782,25.416666666666575,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":1.4137786495279308E-2},null,315.11839712787042,285.38290515344016,0.45753826867940783,52.325676938840189,0.96219381836625251,0.29377718989821472,0.94424741116079336,null,25.416666666666575,null,0,22.112924465319001,null,22.112924465319001,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":166.39721122715318},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,158.02748445483218,4.5000244563044305,22.088911677726319,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,3.9344858495897417,5.3436120896220594,25.499999999999908,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":1.405579436150387E-2},null,315.02354902116195,285.28461331701214,0.45741187736318734,52.291844673684608,0.9620760785960486,0.29370896294075638,0.94402811868279757,null,25.499999999999908,null,0,22.088911677726319,null,22.088911677726319,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":166.36994827349741},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,157.97480862668058,4.4960688615492375,22.064910297254361,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,3.9081136711406872,5.3135684013548765,25.58333333333324,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":1.397427774134602E-2},null,314.92873253048907,285.18635778125207,0.45728551672027318,52.258033065810764,0.96195837807243478,0.29364065434959696,0.94380856382088107,null,25.58333333333324,null,0,22.064910297254361,null,22.064910297254361,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":166.34269132659216},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,157.92215035713835,4.4921151456994508,22.040920317425371,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,3.8819156755704163,5.2836936293917889,25.666666666666572,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":1.3893233877063151E-2},null,314.83394764531306,285.08813852934986,0.4571591867427004,52.224242102470669,0.96184071678232896,0.29357226404913028,0.94358874633203338,null,25.666666666666572,null,0,22.040920317425371,null,22.040920317425371,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":166.31544038494343},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,157.86950964035265,4.4881633076887759,22.016941731769382,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,3.8558907254682584,5.2539868240252385,25.749999999999904,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":1.3812660026906197E-2},null,314.73919435509879,284.98995554450806,0.45703288742250969,52.190471770926138,0.96172309471265305,0.29350379196371013,0.94336866597311519,null,25.749999999999904,null,0,22.016941731769382,null,22.016941731769382,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":166.28819544705766},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,157.81688647047253,4.484213346452143,21.992974533823876,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,3.8300376907848364,5.2244470408872639,25.833333333333236,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":1.3732553465026873E-2},null,314.64447264931459,284.89180880994178,0.45690661875174854,52.156722058448025,0.96160551185033372,0.29343523801765098,0.94314832250086122,null,25.833333333333236,null,0,21.992974533823876,null,21.992974533823876,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":166.26095651144163},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,157.76428084164905,4.4802652609257656,21.969018717134105,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,3.8043554487848095,5.195073340919472,25.916666666666568,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":1.3652911481385459E-2},null,314.54978251743233,284.79369830887885,0.4567803807224704,52.122992952316935,0.96148796818230176,0.29336660213522764,0.94292771567187816,null,25.916666666666568,null,0,21.969018717134105,null,21.969018717134105,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":166.23372357660256},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,157.71169274803518,4.476319050047068,21.945074275252672,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,3.7788428839997987,5.1658647903431936,25.999999999999901,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":1.3573731381659114E-2},null,314.45512394892734,284.69562402455938,0.4566541733267353,52.089284439822393,0.96137046369549273,0.29329788424067538,0.94270684524264625,null,25.999999999999901,null,0,21.945074275252672,null,21.945074275252672,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":166.20649664104803},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,157.65912218378583,4.4723747127547231,21.921141201739765,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,3.7534988881817211,5.1368204606297949,26.083333333333233,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":1.3495010487150733E-2},null,314.36049693327851,284.59758594023623,0.45652799655660958,52.055596508263335,0.96125299837684564,0.29322908425818961,0.94248571096951694,null,26.083333333333233,null,0,21.921141201739765,null,21.921141201739765,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":166.17927570328607},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,157.6065691430579,4.468432247988698,21.897219490163412,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,3.7283223602564277,5.107939428471159,26.166666666666565,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":1.3416746134698326E-2},null,314.26590145996823,284.49958403917486,0.45640185040416548,52.021929144948473,0.96113557221330503,0.29316020211192673,0.9422643126087169,null,26.166666666666565,null,0,21.897219490163412,null,21.897219490163412,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":166.152060761825},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,157.55403362001022,4.4644916546901561,21.873309134098907,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,3.7033122062774937,5.079220775750338,26.249999999999897,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":1.3338935676584913E-2},null,314.17133751848246,284.4016183046532,0.45627573486148199,51.988282337195386,0.96101818519181881,0.2930912377260031,0.94204264991634357,null,26.249999999999897,null,0,21.873309134098907,null,21.873309134098907,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":166.12485181517371},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,157.50151560880354,4.4605529318015158,21.849410127129151,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,3.6784673393804614,5.0506635895123608,26.333333333333229,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":1.3261576480448962E-2},null,314.07680509831044,284.30368871996137,0.45614964992064377,51.954656072331062,0.96090083729933962,0.29302219102449578,0.94182072264836869,null,26.333333333333229,null,0,21.849410127129151,null,21.849410127129151,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":166.09764886184132},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,157.4490151036006,4.4566160782664452,21.825522462844642,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,3.6537866797373204,5.0222669619352178,26.416666666666561,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":1.3184665929195321E-2},null,313.98230418894514,284.20579526840237,0.45602359557374228,51.92105033769181,0.96078352852282478,0.2929530619314426,0.94159853056063725,null,26.416666666666561,null,0,21.825522462844642,null,21.825522462844642,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":166.07045190033742},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,157.39653209856607,4.4526810930298417,21.801646134843331,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,3.629269154511245,4.9940299903009944,26.499999999999893,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":1.3108201420906698E-2},null,313.88783477988295,284.10793793329151,0.45589757181287516,51.887465120623176,0.96066625884923529,0.29288385037084136,0.94137607340886598,null,26.499999999999893,null,0,21.801646134843331,null,21.801646134843331,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":166.04326092917199},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,157.34406658786656,4.4487479750378682,21.777781136730834,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,3.6049136978116936,4.9659517769671799,26.583333333333226,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":1.3032180368755626E-2},null,313.79339686062389,284.01011669795662,0.45577157863014595,51.8539004084802,0.96054902826553734,0.29281455626665098,0.94115335094864661,null,26.583333333333226,null,0,21.777781136730834,null,21.777781136730834,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":166.01607594685541},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,157.2916185656706,4.4448167232378895,21.753927462120085,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,0,3.5807192506496914,4.9380314293381256,26.666666666666558,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":1.2956600200916943E-2},null,313.69899042067112,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":283.9123315457378},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.45564561601766462},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":51.820356188626846},0.96043183675870025,{"$f":"(1.1-0.1*U383^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.29274517954279039},0.94093036293544219,null,26.666666666666558,null,0,21.753927462120085,null,21.753927462120085,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":165.98889695189845},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},{"$f":"IF((F383+G383)=0,0,B383)","v":0},0,0,0,0,0,0,0,0]
[null,26.74999999999989,157.23918802614872,4.4408873365785526,21.730085104631776,0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,3.5566847608935377,4.9102680598366764,26.74999999999989,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":1.2881458360480807E-2},null,{"$f":"C384*1.8+32-F$20","v":313.60461544953176},283.81458245998778,0.45551968396754716,51.786832448436741,{"$f":"((Q384+460)/(F$24*1.8+32+460))","v":0.960314684315699},0.29267572012313964,{"$f":"V384/V$59","v":0.94070710912459088},null,{"$f":"B384","v":26.74999999999989},null,{"$f":"IF(AA383>0,AA383,IF(K384=0,0,B384))","v":0},{"$f":"IF(AA383>0,AB383,E384)","v":21.730085104631776},null,{"$f":"IF(B384<=AD$59,E384,AD383)","v":21.730085104631776},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":165.96172394281226},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},0,{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},0]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":26.833333333333222},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":157.18677496347334},{"$f":"V385*T385/3.413","v":4.4369598140096826},{"$f":"D385*F$23/1000000-F$32/1000","v":21.706254057893759},{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},{"$f":"I385/(1+$F$38)^B385","v":0},{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":3.5328091832246202},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":4.8826607858759523},{"$f":"IF(J385<1, B385,N384)","v":26.833333333333222},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":1.2806752305366169E-2},null,313.51027193671604,283.71686942407143,0.4553937824719162,51.75332917529218,0.96019757092351177,0.29260617793153887,0.9404835892713026,null,26.833333333333222,null,0,21.706254057893759,null,21.706254057893759,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":165.93455691810846},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG385=8,$AH385,0)","v":0}]
[null,26.916666666666554,157.13437937181885,4.4330341544824137,21.682434315541826,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,3.5090914790937378,4.8552087298312872,26.916666666666554,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":1.2732479508234799E-2},null,313.41595987173798,283.61919242136639,0.45526791152289992,51.719846356585435,0.9600804965691222,0.29253655289178943,0.94025980313066271,null,26.916666666666554,null,0,21.682434315541826,null,21.682434315541826,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":165.90739587629892},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,157.0820012453616,4.4291103569490513,21.658625871218874,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,3.4855306166774414,4.827911019012336,26.999999999999886,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":1.2658637456405766E-2},null,313.32167924411493,283.52155143526232,0.45514207111263327,51.686383979717363,0.95996346123951737,0.29246684492765274,0.94003575045762788,null,26.999999999999886,null,0,21.658625871218874,null,21.658625871218874,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":165.88024081589603},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,157.02964057827981,4.4251884203631748,21.634828718575534,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,3.4621255708348913,4.8007667856353278,27.083333333333218,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":1.2585223651770438E-2},null,313.22743004336769,283.42394644916135,0.45501626123325667,51.652942032098451,0.95984646492168912,0.29239705396285121,0.93981143100702957,null,27.083333333333218,null,0,21.634828718575534,null,21.634828718575534,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":165.85309173541253},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,156.97729736475372,4.421268343679575,21.611042851269783,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,3.4388753230648232,4.7737751667954811,27.166666666666551,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":1.2512235610707974E-2},null,313.13321225902075,283.32637744647803,0.45489048187691739,51.619520501148173,0.95972950760263342,0.29232717992106777,0.93958684453357255,null,27.166666666666551,null,0,21.611042851269783,null,21.611042851269783,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":165.82594863336161},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,156.92497159896547,4.4173501258542913,21.587268262967179,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,3.4157788614628948,4.7469353044395737,27.249999999999883,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":1.2439670864001301E-2},null,313.03902588060191,283.22884441063923,0.45476473303576836,51.586119374295379,0.95961258926935078,0.29225722272594623,0.93936199079183558,null,27.249999999999883,null,0,21.587268262967179,null,21.587268262967179,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":165.79881150825673},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,156.87266327509914,4.4134337658445508,21.563504947340487,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,3.3928351806792021,4.7202463453386603,27.333333333333215,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":1.2367526956753569E-2},null,312.94487089764249,283.13134732508382,0.45463901470196899,51.552738638977644,0.95949570990884581,0.29218718230109086,0.93913686953627051,null,27.333333333333215,null,0,21.563504947340487,null,21.563504947340487,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":165.77168035861189},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,156.82037238734077,4.4095192626088844,21.539752898070372,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,3.37004328187624,4.6937074410609556,27.416666666666547,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":1.2295801448305122E-2},null,312.85074729967744,283.03388617326357,0.45451332686768442,51.519378282642521,0.95937886950812779,0.29211705857006698,0.93891148052120377,null,27.416666666666547,null,0,21.539752898070372,null,21.539752898070372,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":165.74455518294135},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,156.76809892987833,4.4056066151069828,21.516012108844553,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,3.3474021726868894,4.6673177479448595,27.499999999999879,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":1.2224491912150909E-2},null,312.75665507624507,282.93646093864197,0.45438766952508625,51.486038292746002,0.9592620680542101,0.29204685145640036,0.93868582350083485,null,27.499999999999879,null,0,21.516012108844553,null,21.516012108844553,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":165.71743597975987},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,156.71584289690171,4.4016958222997991,21.492282573358391,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,3.3249108671728953,4.6410764270721341,27.583333333333211,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":1.2153595935858403E-2},null,312.6625942168871,282.83907160469499,0.45426204266635173,51.452718656753632,0.95914530553411015,0.29197656088357754,0.93845989822923714,null,27.583333333333211,null,0,21.492282573358391,null,21.492282573358391,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":165.6903227475826},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,156.66360428260273,4.3977868831494931,21.468564285314581,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,3.3025683857834731,4.6149826442412429,27.666666666666544,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":1.2083111120985984E-2},null,312.56856471114895,282.74171815491087,0.45413644628366479,51.419419362139848,0.9590285819348503,0.29190618677504615,0.93823370446035903,null,27.666666666666544,null,0,21.468564285314581,null,21.468564285314581,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":165.66321548492499},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,156.61138308117521,4.3938797966194691,21.444857238423378,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,3.2803737553142605,4.5890355699408234,27.749999999999876,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":1.2013035083001803E-2},null,312.47456654857939,282.64440057279006,0.45401088036921489,51.38614039638847,0.95891189724345682,0.2918357290542144,0.93800724194802199,null,27.749999999999876,null,0,21.444857238423378,null,21.444857238423378,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":165.63611419030298},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,156.55917928681481,4.3899745616743528,21.421161426402421,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,3.2583260088664723,4.5632343793233234,27.833333333333208,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":1.1943365451203119E-2},null,312.38059971873071,282.54711884184525,0.45388534491519772,51.352881746992409,0.95879525144696065,0.29176518764445142,0.93778051044592203,null,27.833333333333208,null,0,21.421161426402421,null,21.421161426402421,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":165.60901886223286},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,156.5069928937192,4.3860711772799625,21.397476842976605,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,3.236424185806321,4.5375782521787764,27.91666666666654,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":1.1874099868636077E-2},null,312.28666421115861,282.44987294560121,0.45375983991381541,51.319643401453362,0.95867864453239648,0.29169456246908709,0.93755350970762896,null,27.91666666666654,null,0,21.397476842976605,null,21.397476842976605,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":165.58192949923136},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,156.45482389608796,4.3821696424033876,21.373803481878539,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,3.2146673317247885,4.5120663729087287,27.999999999999872,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":1.1805235992015984E-2},null,312.19276001542238,282.35266286759509,0.4536343653572753,51.286425347282687,0.95856207648680392,0.29162385345141228,0.93732623948658733,null,27.999999999999872,null,0,21.373803481878539,null,21.373803481878539,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":165.55484609981548},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,156.4026722881226,4.378269956012887,21.350141336847923,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,3.1930544983974896,4.4866979305003101,28.083333333333204,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":1.1736771491648035E-2},null,312.09888712108472,282.25548859137592,0.45350892123779152,51.253227572000242,0.95844554729722653,0.29155306051467861,0.93709869953611535,null,28.083333333333204,null,0,21.350141336847923,null,21.350141336847923,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":165.52776866250281},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,156.35053806402658,4.3743721170779857,21.326490401632132,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,3.1715847437449765,4.4614721185004536,28.166666666666536,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":1.1668704051348504E-2},null,312.00504551771189,282.15835010050534,0.45338350754758394,51.220050063135545,0.95832905695071235,0.29148218358209876,0.93687088960940612,null,28.166666666666536,null,0,21.326490401632132,null,21.326490401632132,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":165.50069718581113},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,156.29842121800525,4.3704761245693895,21.302850669985723,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,3.1502571317931318,4.436388134990259,28.249999999999869,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":1.1601031368366365E-2},null,311.91123519487348,282.06124737855669,0.45325812427887835,51.18689280822673,0.95821260543431364,0.29141122257684615,0.93664280945952672,null,28.249999999999869,null,0,21.302850669985723,null,21.302850669985723,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":165.47363166825875},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,156.24632174426591,4.3665819774590489,21.279222135670782,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,3.1290707326339446,4.4114451825594996,28.333333333333201,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":1.1533751153305417E-2},null,311.8174561421427,281.96418040911561,0.45313277142390651,51.153755794821308,0.95809619273508706,0.29134017742205537,0.93641445883941921,null,28.333333333333201,null,0,21.279222135670782,null,21.279222135670782,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":165.44657210836434},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,156.19423963701783,4.3626896747201052,21.255604792456644,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,3.1080246223864409,4.3866424682812708,28.416666666666533,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":1.1466861130046808E-2},null,311.72370834909611,281.86714917577979,0.4530074489749063,51.120639010475571,0.95797981884009364,0.29126904804082177,0.93618583750189954,null,28.416666666666533,null,0,21.255604792456644,null,21.255604792456644,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":165.41951850464696},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,156.14217489047218,4.3587992153269388,21.231998634120146,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,3.0871178831579456,4.3619792036867882,28.499999999999865,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":1.1400359035672056E-2},null,311.62999180531398,281.7701536621592,0.4528821569241217,51.087542442755137,0.95786348373639851,0.29119783435620183,0.93595694519965889,null,28.499999999999865,null,0,21.231998634120146,null,21.231998634120146,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":165.39247085562602},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,156.09012749884204,4.354910598255131,21.208403654445423,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,3.0663496030055217,4.3374546047403157,28.583333333333197,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":1.1334242620386469E-2},null,311.53630650037974,281.67319385187574,0.45275689526380247,51.054466079234487,0.95774718741107134,0.29112653629121299,0.93572778168526272,null,28.583333333333197,null,0,21.208403654445423,null,21.208403654445423,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":165.36542915982142},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,156.03809745634243,4.3510238224814817,21.184819847223999,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,3.0457188758977023,4.3130678918142484,28.666666666666529,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":1.126850964744305E-2},null,311.44265242388042,281.5762697285632,0.45263166398620391,51.02140990749723,0.95763092985118581,0.29105515376883356,0.93549834671115106,null,28.666666666666529,null,0,21.184819847223999,null,21.184819847223999,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":165.33839341575339},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,155.98608475719033,4.3471388869839958,21.161247206254703,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,3.0252248016764418,4.2888182896643245,28.749999999999861,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":1.1203157893066827E-2},null,311.34902956540662,281.47938127586781,0.45250646308358811,50.988373915135895,0.95751471104382035,0.29098368671200314,0.93526864002963916,null,28.749999999999861,null,0,21.161247206254703,null,21.161247206254703,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":165.31136362194249},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,155.93408939560462,4.3432557907418969,21.137685725343776,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,3.0048664860193353,4.2647050274049789,28.833333333333194,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":1.1138185146379613E-2},null,311.25543791455237,281.38252847744758,0.45238129254822257,50.955358089752082,0.95739853097605743,0.29091213504362234,0.93503866139291714,null,28.833333333333194,null,0,21.137685725343776,null,21.137685725343776,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":165.28433977690983},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,155.88211136580608,4.3393745327356026,21.114135398304686,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,2.9846430404020405,4.2407273384848416,28.916666666666526,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":1.1073589209325215E-2},null,311.16187746091498,281.28571131697248,0.45225615237238082,50.922362418956283,0.95728238963498347,0.2908404986865526,0.93480841055304931,null,28.916666666666526,null,0,21.114135398304686,null,21.114135398304686,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":165.25732187917677},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,155.83015066201747,4.3354951119467726,21.090596218958442,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,2.9645535820610109,4.2168844606623672,28.999999999999858,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":1.1009367896595077E-2},null,311.06834819409551,281.18892977812476,0.45213104254834213,50.889386890368286,0.95716628700769002,0.2907687775636168,0.93457788726197577,null,28.999999999999858,null,0,21.090596218958442,null,21.090596218958442,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":165.23030992726513},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,155.77820727846347,4.331617527358242,21.067068181133195,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,2.9445972339563649,4.1931756359816017,29.08333333333319,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":1.0945519035554343E-2},null,310.97485010369832,281.09218384459837,0.45200596306839191,50.85643149161649,0.95705022308127252,0.290696971597599,0.93434709127151194,null,29.08333333333319,null,0,21.067068181133195,null,21.067068181133195,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":165.20330391969713},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,155.72628120937065,4.3277417779540492,21.043551278664388,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,2.9247731247350721,4.1696001107480907,29.166666666666522,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":1.0882040466168362E-2},null,310.88138317933124,280.99547350009931,0.45188091392482155,50.823496210338334,0.95693419784283018,0.29062508071124371,0.93411602233334645,null,29.166666666666522,null,0,21.043551278664388,null,21.043551278664388,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":165.17630385499533},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,155.67437244896755,4.323867862719478,21.020045505395018,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,2.9050803886943881,4.146157135504918,29.249999999999854,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":1.0818930040929606E-2},null,310.78794741060563,280.8987987283457,0.45175589510992775,50.790581034180548,0.95681821127946742,0.29055310482725749,0.93388468019904547,null,29.249999999999854,null,0,21.020045505395018,null,21.020045505395018,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":165.14930973168273},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,155.62248099148457,4.3199957806409763,20.996550855175155,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,2.8855181657454221,4.1228459650088816,29.333333333333186,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":1.0756185624785026E-2},null,310.69454278713624,280.80215951306747,0.45163090661601391,50.75768595079839,0.95670226337829256,0.2904810438683077,0.93365306462004949,null,29.333333333333186,null,0,20.996550855175155,null,20.996550855175155,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":165.12232154828277},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,155.57060683115407,4.3161255307062136,20.973067321862281,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,2.8660856013770495,4.0996658582067989,29.416666666666519,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":1.069380509506382E-2},null,310.60116929854138,280.70555583800638,0.45150594843538838,50.724810947856298,0.95658635412641801,0.29040889775702272,0.93342117534767344,null,29.416666666666519,null,0,20.973067321862281,null,20.973067321862281,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":165.09533930331912},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.499999999999851,155.51874996221036,4.312257111904052,20.949594899321102,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,2.8467818466199857,4.0766160782119547,29.499999999999851,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":1.063178634140562E-2},null,310.50782693444268,280.60898768691629,0.45138102056036622,50.691956013027522,0.95647048351096065,0.29033666641599232,0.93318901213310845,null,29.499999999999851,null,0,20.949594899321102,null,20.949594899321102,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":165.06836299531599},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,155.46691037888962,4.3083905232245696,20.926133581423709,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,2.8276060580111309,4.0536958922806727,29.583333333333183,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":1.05701272656891E-2},null,310.41451568446536,280.51245504356285,0.45125612298326767,50.659121133994347,0.95635465151904198,0.29026434976776783,0.93295657472742199,null,29.583333333333183,null,0,20.926133581423709,null,20.926133581423709,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":165.04139262279796},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,155.41508807542999,4.3045257636590302,20.902683362049398,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,2.8085573975581082,4.030904571789022,29.666666666666515,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":1.0508825781960994E-2},null,310.32123553823806,280.41595789172368,0.45113125569641921,50.626306298447901,0.9562388581377872,0.29019194773486123,0.93272386288155507,null,29.666666666666515,null,0,20.902683362049398,null,20.902683362049398,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":165.01442818428993},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,155.36328304607153,4.3006628321998948,20.879244235084709,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,2.7896350327040431,4.0082413922096523,29.749999999999847,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":1.0447879816365529E-2},null,310.22798648539282,280.31949621518805,0.45100641869215286,50.593511494088091,0.95612310335432626,0.29011946023974633,0.93249087634632577,null,29.749999999999847,null,0,20.879244235084709,null,20.879244235084709,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":164.98746967831724},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,155.31149528505617,4.2968017278408341,20.855816194423543,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,2.7708381362925962,3.9857056330887692,29.833333333333179,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":1.0387287307074262E-2},null,310.13476851556516,280.22306999775736,0.45088161196280663,50.560736708623978,0.95600738715579292,0.29004688720485772,0.93225761487242642,null,29.833333333333179,null,0,20.855816194423543,null,20.855816194423543,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":164.96051710340566},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,155.25972478662783,4.292942449576727,20.832399233967116,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,2.7521658865331804,3.9632965780232192,29.916666666666512,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":1.0327046204216333E-2},null,310.04158161839416,280.12667922324482,0.45075683550072421,50.527981929773489,0.95589170952932589,0.28997422855259186,0.93202407821042677,null,29.916666666666512,null,0,20.832399233967116,null,20.832399233967116,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":164.93357045808128},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,155.20797154503228,4.2890849964036075,20.808993347623666,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,2.7336174669663831,3.9410135146377301,29.999999999999844,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":1.0267154469809112E-2},null,309.94842578352217,280.03032387547512,0.45063208929825505,50.49524714526305,0.9557760704620677,0.28990148420530626,0.9317902661107712,null,29.999999999999844,null,0,20.808993347623666,null,20.808993347623666,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":164.90662974087061},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":309.85530100059515},279.93400393828523,0.45050737334775459,{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":50.462532342828382},{"$f":"((Q424+460)/(F$24*1.8+32+460))","v":0.95566046994116505},0.28982865408531977,{"$f":"V424/V$59","v":0.93155617832378002},null,{"$f":"B424","v":30},null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":164.87969495030057},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":164.85290856078052},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":164.82626934922484},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":164.79977610595168},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":164.77342763449968},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":164.74722275144794},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":164.7211602862389},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":164.69523908100388},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":164.66945799039175},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":164.64381588140017},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":164.61831163320963},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":164.59294413702011},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":164.56771229589043},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":164.5426150245801},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":164.51765124939377},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":164.49281990802805},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":164.46811994942087},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":164.44355033360318},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":164.41911003155295},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":164.39479802505156},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":164.37061330654231},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":164.34655487899133},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":164.3226217557505},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,309.85530100059515,{"$f":"R$9*$Q447^6+S$9*$Q447^5+T$9*$Q447^4+U$9*$Q447^3+V$9*$Q447^2+W$9*$Q447+X$9","v":279.93400393828523},{"$f":"R$10*$Q447^6+S$10*$Q447^5+T$10*$Q447^4+U$10*$Q447^3+V$10*$Q447^2+W$10*$Q447+X$10","v":0.45050737334775459},50.462532342828382,0.95566046994116505,{"$f":"(1.1-0.1*U447^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28982865408531977},0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":164.29881296042262},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},{"$f":"IF((F447+G447)=0,0,B447)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,{"$f":"IF(AA447>0,AA447,IF(K448=0,0,B448))","v":0},{"$f":"IF(AA447>0,AB447,E448)","v":20.785598529308892},null,{"$f":"IF(B448<=AD$59,E448,AD447)","v":20.785598529308892},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":164.27512752672857},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},0,{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},0]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":30},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":155.15623555451728},{"$f":"V449*T449/3.413","v":4.2852293673187427},{"$f":"D449*F$23/1000000-F$32/1000","v":20.785598529308892},{"$f":"IF(B449>F$48-5,0,IF(C449 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},{"$f":"I449/(1+$F$38)^B449","v":0},{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":30},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":164.25156449837661},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG449=8,$AH449,0)","v":0}]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":164.22812292893366},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":164.20480188169867},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":164.18160042957768},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":164.15851765496117},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":164.13555264960289},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":164.1127045145009},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":164.08997235978012},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":164.06735530457692},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":164.04485247692526},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":164.02246301364463},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":164.00018606022974},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":163.97802077074175},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":163.95596630770117},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":163.93402184198251},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":163.91218655271021},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":163.89045962715636},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":163.86884026063993},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":163.8473276564273},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":163.82592102563441},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":163.80461958713045},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":163.78342256744267},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":163.76232920066289},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":163.74133872835523},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":163.72045039946511},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":163.69966347022981},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":163.67897720409005},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":163.65839087160316},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":163.63790375035717},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":163.61751512488641},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":163.59722428658816},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":163.57703053364062},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":163.55693317092195},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":163.53693150993053},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":163.51702486870624},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":163.49721257175321},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":163.47749394996305},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":163.45786834053982},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":163.43833508692566},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":309.85530100059515},279.93400393828523,0.45050737334775459,{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":50.462532342828382},{"$f":"((Q488+460)/(F$24*1.8+32+460))","v":0.95566046994116505},0.28982865408531977,{"$f":"V488/V$59","v":0.93155617832378002},null,{"$f":"B488","v":30},null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":163.4188935387275},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":163.39954305164505},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":163.38028298739943},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":163.36111271366312},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":163.34203160399068},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":163.32303903775059},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":163.30413440005793},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":163.28531708170794},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":163.26658647911074},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":163.24794199422661},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":163.22938303450252},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":163.21090901280917},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":163.19251934737929},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":163.17421346174635},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":163.15599078468446},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":163.13785075014894},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":163.11979279721766},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":163.10181637003322},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":163.08392091774601},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":163.06610589445788},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":163.04837075916652},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":163.03071497571094},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":163.01313801271721},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,309.85530100059515,{"$f":"R$9*$Q511^6+S$9*$Q511^5+T$9*$Q511^4+U$9*$Q511^3+V$9*$Q511^2+W$9*$Q511+X$9","v":279.93400393828523},{"$f":"R$10*$Q511^6+S$10*$Q511^5+T$10*$Q511^4+U$10*$Q511^3+V$10*$Q511^2+W$10*$Q511+X$10","v":0.45050737334775459},50.462532342828382,0.95566046994116505,{"$f":"(1.1-0.1*U511^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28982865408531977},0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":162.99563934354526},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},{"$f":"IF((F511+G511)=0,0,B511)","v":0},0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,{"$f":"IF(AA511>0,AA511,IF(K512=0,0,B512))","v":0},{"$f":"IF(AA511>0,AB511,E512)","v":20.785598529308892},null,{"$f":"IF(B512<=AD$59,E512,AD511)","v":20.785598529308892},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":162.9782184462363},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},0,{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},0]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":30},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":155.15623555451728},{"$f":"V513*T513/3.413","v":4.2852293673187427},{"$f":"D513*F$23/1000000-F$32/1000","v":20.785598529308892},{"$f":"IF(B513>F$48-5,0,IF(C513 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},{"$f":"I513/(1+$F$38)^B513","v":0},{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":30},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":162.96087480346088},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG513=8,$AH513,0)","v":0}]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":162.94360790246765},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":162.92641723503289},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":162.90930229741059},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":162.89226259028337},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":162.87529761871369},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":162.85840689209618},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":162.84158992411022},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":162.8248462326732},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":162.8081753398946},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":162.79157677203042},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":162.77505005943843},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":162.75859473653361},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":162.74221034174479},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":162.72589641747118},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":162.70965251003994},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":162.6934781696641},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":162.67737295040098},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":162.66133641011123},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":162.6453681104185},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":162.62946761666922},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":162.61363449789349},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":162.59786832676585},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":162.58216867956699},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":162.56653513614586},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":162.55096727988192},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":162.53546469764845},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":162.52002697977579},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":162.50465372001534},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":162.48934451550389},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.785598529308892,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,0.93155617832378002,null,30,null,0,20.785598529308892,null,20.785598529308892,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":162.47409896672843},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":4135.7241882026001},{"$f":"SUM(M63:M543)","v":4638.828514280729},{"$f":"N543","v":30},{"$f":"SUM(O63:O543)","v":12.608963995651742}]
[]
[]
[]
[null,null,"P90%"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":0.3111231086533402},null,null,null,null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":50},{"$f":"W12","v":18.110910990000001},{"$f":"X12","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":1000},{"$f":"MIN(AB554:AB1035)","v":20.764495441232146},null,{"$f":"MIN(AD554:AD1034)","v":20.764495441232146},{"$f":"MIN(AE554:AE1034)","v":162.47409896672846}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":175},{"$f":"V554*T554/3.413","v":5.8043258738917531},{"$f":"(D554*$H$23/1000-H$32)/1000","v":30.003034315857473},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":30.003034315857473},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":30.000000000000004},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38)^B554","v":8.3333333333333329E-2},null,{"$f":"C554*1.8+32-H$20","v":345.57407700246404},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":317.14119963734396},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.49755963940680259},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":63.673072351772646},{"$f":"((Q554+460)/(H$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U554^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.3111231086533402},{"$f":"E554-E63","v":6.9333986445485607E-6},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":30.003034315857473},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":30.003034315857473},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":162.50008631327051},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AG554=1,$AH554,0)","v":0},{"$f":"IF($AG554=2,$AH554,0)","v":0},{"$f":"IF($AG554=3,$AH554,0)","v":0},{"$f":"IF($AG554=4,$AH554,0)","v":0},{"$f":"IF($AG554=5,$AH554,0)","v":0},{"$f":"IF($AG554=6,$AH554,0)","v":0},{"$f":"IF($AG554=7,$AH554,0)","v":0},{"$f":"IF($AG554=8,$AH554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":174.94166666666666},5.7997387701601246,29.975137381091834,{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":29.806606494466941},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":29.831329326886223},{"$f":"IF(J555<1, B555,N554)","v":8.3333333333333329E-2},{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":345.46907700246402},317.03098480518406,0.49742348611796061,63.632295696922171,{"$f":"((Q555+460)/(H$24*1.8+32+460))","v":0.99986965816925155},0.31107644641389143,-5.6810976946763958E-5,null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":0},{"$f":"IF(AA554>0,AB554,E555)","v":29.975137381091834},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":29.975137381091834},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":162.52584527880549},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AG555=1,$AH555,0)","v":0},{"$f":"IF($AG555=2,$AH555,0)","v":0},{"$f":"IF($AG555=3,$AH555,0)","v":0},{"$f":"IF($AG555=4,$AH555,0)","v":0},{"$f":"IF($AG555=5,$AH555,0)","v":0},{"$f":"IF($AG555=6,$AH555,0)","v":0},{"$f":"IF($AG555=7,$AH555,0)","v":0},{"$f":"IF($AG555=8,$AH555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":174.88335277777779},{"$f":"V556*T556/3.413","v":5.7951539362842786},{"$f":"(D556*$H$23/1000-H$32)/1000","v":29.947254250683446},{"$f":"IF(B556>H$48-5,0,IF(C556 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},{"$f":"IF(OR(I556=1,J555 =1), 1,0)","v":0},{"$f":"I556/(1+$H$38)^B556","v":0},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":29.611452674384463},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":29.663606980304731},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,345.36411200246408,316.92081207778932,0.49728736628976511,63.591544081907131,0.99973935978577999,0.3110297236856317,-1.2052380964888698E-4,null,null,null,0,29.947254250683446,null,29.947254250683446,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":162.55137731909261},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,174.82505832685186,5.7905713707554423,29.919384915456558,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,29.417564653325403,29.49682762842637,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,345.2591819907974,316.81068143359613,0.49715127991167984,63.550817490537412,0.99960910483510301,0.31098294040562147,-1.8420512042638393E-4,null,null,null,0,29.919384915456558,null,29.919384915456558,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":162.57668387787149},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.76678330740958,5.7859910720665528,29.891529366245823,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,29.224934281508254,29.330985969399443,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,345.1542869558013,316.70059285106049,0.49701522697317946,63.510115906636969,0.99947889330274287,0.31093609651087839,-2.4785493020829108E-4,null,null,null,0,29.891529366245823,null,29.891529366245823,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":162.60176638698576},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.70852771297379,5.7814130387121683,29.86368759389574,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,29.033553461319499,29.166076731181128,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,345.04942688581684,316.59054630865717,0.49687920746374992,63.469439314042717,0.99934872517422679,0.3108891919383775,-3.1147325992364472E-4,null,null,null,0,29.86368759389574,null,29.86368759389574,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":162.62662626650527},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.65029153706948,5.7768372691885439,29.835859589261137,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,28.843414146981708,29.00209467136991,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,344.94460176918909,316.48054178488024,0.49674322137288784,63.42878769660544,0.99921860043508703,0.3108422266250514,-3.7506013046595399E-4,null,null,null,0,29.835859589261137,null,29.835859589261137,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":162.65126492484657},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.5920747732238,5.7722637619935906,29.808045343206892,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,28.654508344222915,28.839034577038923,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,344.83981159426691,316.37057925824269,0.49660726869010074,63.38816103818931,0.99908851907086016,0.31079520050778991,-4.3861556272517532E-4,null,null,null,0,29.808045343206892,null,29.808045343206892,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":162.67568375889235},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.53387741496607,5.7676925156268695,29.780244846607964,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,28.466828109948484,28.676891264570234,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,344.73505634940295,316.26065870727632,0.49647134940490678,63.347559322671856,0.99895848106708807,0.31074811352344034,-5.0213957751665816E-4,null,null,null,0,29.780244846607964,null,29.780244846607964,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":162.69988415410884},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,174.47569945582777,5.7631235285896372,29.752458090349563,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,28.280365551915075,28.515659579490038,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,344.630336022954,316.15078011053225,0.496335463506835,63.306982533944421,0.99882848640931732,0.31070096560880733,-5.6563219569838452E-4,null,null,null,0,29.752458090349563,null,29.752458090349563,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":162.72386748466224},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.41754088934249,5.7585567993847784,29.724685065326838,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,28.095112828406357,28.355334396304837,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,344.52565060328055,316.04094344658046,0.49619961098542553,63.266430655911449,0.99869853508309925,0.31065375670065293,-6.290934380750457E-4,null,null,null,0,29.724685065326838,null,29.724685065326838,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":162.74763511353353},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.35940170904604,5.7539923265168396,29.696925762445051,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,27.911062147911117,28.195910618338466,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,344.42100007874694,315.93114869400966,0.49606379183022897,63.225903672490887,0.99856862707398963,0.31060648673569657,-6.9252332541225314E-4,null,null,null,0,29.696925762445051,null,29.696925762445051,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":162.77118839263193},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,174.30128190847637,5.7494301084920334,29.66918017261958,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,27.728205768803345,28.037383177570096,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,344.31638443772152,315.82139583142759,0.49592800603080678,63.18540156761415,0.99843876236754991,0.3105591556506152,-7.559218784720656E-4,null,null,null,0,29.66918017261958,null,29.66918017261958,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":162.79452866290694},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.24318148117354,5.7448701438182237,29.64144828677583,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,27.546535999024208,27.879747034473105,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,344.21180366857641,315.71168483746101,0.49579225357673129,63.144924325226043,0.99830894094934552,0.31051176338204295,-8.1928911799877824E-4,null,null,null,0,29.64144828677583,null,29.64144828677583,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":162.81765725445899},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,174.18510042067982,5.7403124310049289,29.613730095849309,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,27.366045195766219,27.722997177854886,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,344.10725775968774,315.60201569075531,0.49565653445758551,63.104471929284699,0.99817916280494734,0.3104643098665717,-8.8262506469760638E-4,null,null,null,0,29.613730095849309,null,29.613730095849309,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":162.84057548664896},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,174.12703872053959,5.7357569685633232,29.586025590785571,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,27.186725765159295,27.567128624697546,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,344.00274669943531,315.49238836997483,0.49552084866296287,63.064044363761781,0.99804942791993057,0.31041679504075026,-9.4592973925244905E-4,null,null,null,0,29.586025590785571,null,29.586025590785571,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":162.86328466820609},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,174.06899637429942,5.7312037550062156,29.558334762540095,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,27.00857016195873,27.412136419999477,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,343.89827047620298,315.38280285380256,0.49538519618246779,63.023641612641995,0.9979197362798754,0.31036921884108531,-1.0092031623472053E-3,null,null,null,0,29.558334762540095,null,29.558334762540095,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":162.8857860973348},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,174.010973375508,5.7266527888480683,29.530657602078453,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,26.831570889235429,27.258015636617877,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,343.79382907837845,315.27325912094045,0.49524957700571559,62.983263659923495,0.99779008787036705,0.31032158120404074,-1.0724453546018253E-3,null,null,null,0,29.530657602078453,null,29.530657602078453,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":162.90808106182013},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.95296971771617,5.7221040686050033,29.502994100376277,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,26.655720498067929,27.104761375112062,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,343.68942249435315,315.16375715010895,0.49511399112233156,62.942910489617873,0.99766048267699514,0.3102738820660379,-1.1356563366540229E-3,null,null,null,0,29.502994100376277,null,29.502994100376277,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":162.93017083913193},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.89498539447695,5.7175575927947708,29.475344248419123,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,26.481011587236271,26.952368763587778,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,343.58505071252256,315.05429692004748,0.49497843852195222,62.902582085749856,0.99753092068535454,0.31022612136345545,-1.1988361290988792E-3,null,null,null,0,29.475344248419123,null,29.475344248419123,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":162.95205669652782},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.83702039934545,5.7130133599367623,29.447708037202514,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,26.307436802917984,26.800832957542273,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,343.48071372128584,314.94487840951376,0.4948429191942243,62.862278432357385,0.9974014018810442,0.31017829903262956,-1.2619847525172645E-3,null,null,null,0,29.447708037202514,null,29.447708037202514,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":162.97373989115493},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.77907472587901,5.708471368552031,29.420085457732089,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,26.134988838386089,26.650149139710315,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,343.37641150904625,314.83550159728469,0.4947074331288055,62.821999513491903,0.99727192624966865,0.31013041500985383,-1.3251022274545221E-3,null,null,null,0,29.420085457732089,null,29.420085457732089,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":162.99522167015044},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.72114836763706,5.7039316171632528,29.392476501023356,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,25.963660433708693,26.500312519911063,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,343.27214406421075,314.72616646215545,0.49457198031536387,62.781745313217868,0.99714249377683717,0.31008246923137944,-1.3881885744311262E-3,null,null,null,0,29.392476501023356,null,29.392476501023356,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":163.01650327074069},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.66324131818118,5.6993941042947478,29.36488115810182,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,25.793444375450786,26.351318334895765,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,343.16791137519016,314.61687298293987,0.494436560743578,62.741515815613099,0.99701310444816305,0.31003446163341458,-1.451243813967551E-3,null,null,null,0,29.36488115810182,null,29.36488115810182,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":163.03758592033958},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.60535357107511,5.6948588284724595,29.337299420002843,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,25.624333496377712,26.203161848196352,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,343.06371343039928,314.50762113847026,0.49430117440313703,62.701311004768371,0.99688375824926512,0.30998639215212537,-1.5142679665380854E-3,null,null,null,0,29.337299420002843,null,29.337299420002843,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":163.0584708366454},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.54748511988475,5.6903257882239808,29.309731277771849,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,25.456320675160846,26.055838349974859,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,342.9595502182566,314.39841090759774,0.49416582128374087,62.661130864787907,0.99675445516576688,0.30993826072363501,-1.5772610526170183E-3,null,null,null,0,29.309731277771849,null,29.309731277771849,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":163.07915922773657},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.48963595817813,5.685794982078539,29.282176722464179,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,25.289398836084807,25.909343156873721,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,342.85542172718465,314.28924226919173,0.49403050137509941,62.62097537978903,0.99662519518329651,0.3098900672840243,-1.640223092625348E-3,null,null,null,0,29.282176722464179,null,29.282176722464179,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":163.09965229216658},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.43180607952542,5.6812664085669846,29.254635745145048,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,25.12356094875663,25.763671611866862,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,342.75132794560977,314.18011520214031,0.49389521466693365,62.580844533902166,0.99649597828748704,0.30984181176933157,-1.7031541069982836E-3,null,null,null,0,29.254635745145048,null,29.254635745145048,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":163.11995121905724},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,173.37399547749891,5.6767400662218064,29.227108336889653,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,24.958800027816917,25.61881908411166,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,342.64726886196206,314.07102968534991,0.49375996114897436,62.540738311270985,0.99636680446397607,0.30979349411555229,-1.7660541161035326E-3,null,null,null,0,29.227108336889653,null,29.227108336889653,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":163.14005718819143},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,173.31620414567308,5.6722159535770977,29.199594488782914,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,24.795109132652513,25.474780968801753,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,342.54324446467558,313.96198569774538,0.49362474081096352,62.500656696051976,0.99623767369840632,0.30974511425863971,-1.8289231403407769E-3,null,null,null,0,29.199594488782914,null,29.199594488782914,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":163.1599713701043},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,173.25843207762452,5.6676940691686166,29.172094191919907,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,24.632481367111573,25.331552687020618,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,342.43925474218815,313.85298321827008,0.49348955364265279,62.460599672415157,0.99610858597642504,0.30969667213450436,-1.8917612000421968E-3,null,null,null,0,29.172094191919907,null,29.172094191919907,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":163.17969492617368},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,173.20067926693199,5.6631744115337126,29.144607437405369,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,24.470909879219704,25.189129685596054,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,342.33529968294164,313.74402222588577,0.4933543996338049,62.420567224543277,0.99597954128368449,0.30964816767901432,-1.954568315550631E-3,null,null,null,0,29.144607437405369,null,29.144607437405369,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":163.19922900870927},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,173.14294570717635,5.6586569792113703,29.117134216353993,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,24.310387860898494,25.047507436955392,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,342.23137927538147,313.63510269957249,0.49321927877419258,62.380559336632274,0.99585053960584136,0.30959960082799493,-2.0173445071378637E-3,null,null,null,0,29.117134216353993,null,29.117134216353993,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":163.21857476104091},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,173.08523139194062,5.6541417707422017,29.089674519890369,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,24.150908547685646,24.9066814389816,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,342.12749350795718,313.52622461832857,0.4930841910535988,62.340575992891189,0.99572158092855767,0.30955097151722938,-2.0800897951005481E-3,null,null,null,0,29.089674519890369,null,29.089674519890369,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":163.23773331760577},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,173.02753631480999,5.649628784668435,29.062228339148898,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,23.992465218456744,24.766647214870151,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,342.02364236912206,313.4173879611709,0.49294913646181737,62.300617177542051,0.99559266523749979,0.30950227968245797,-2.142804199692705E-3,null,null,null,0,29.062228339148898,null,29.062228339148898,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":163.25670580403448},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.96986046937172,5.6451180195338955,29.034795665273716,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,23.835051195148882,24.627400312986691,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,341.91982584733313,313.30859270713421,0.49281411498865191,62.260682874819736,0.99546379251833883,0.30945352525937853,-2.2054877411648022E-3,null,null,null,0,29.034795665273716,null,29.034795665273716,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":163.27549333723627},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.91220384921527,5.6406094738840729,29.007376489419073,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,23.6786598424864,24.488936306725556,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,341.81604393105152,313.19983883527203,0.49267912662391666,62.220773068972534,0.99533496275675093,0.30940470818364652,-2.2681404396998062E-3,null,null,null,0,29.007376489419073,null,29.007376489419073,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":163.29409702548335},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.8545664479322,5.6361031462660316,28.979970802748785,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,23.523284567707581,24.351250794369026,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,341.71229660874201,313.09112632465582,0.49254417135743622,62.180887744261355,0.99520617593841687,0.30935582839087478,-2.3307623155233159E-3,null,null,null,0,28.979970802748785,null,28.979970802748785,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":163.31251796849386},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.79694825911622,5.6315990352284624,28.952578596436567,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,23.368918820293839,24.214339398947402,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,341.60858386887327,312.9824551543752,0.49240924917904516,62.141026884960183,0.99507743204902221,0.30930688581663363,-2.3933533887863234E-3,null,null,null,0,28.952578596436567,null,28.952578596436567,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":163.33075725751428},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.73934927636319,5.6270971393216556,28.92519986166587,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,23.215556091700186,24.078197768099866,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,341.5049056999178,312.87382530353807,0.49227436007858871,62.101190475355821,0.99494873107425752,0.30925788039645097,-2.4559136796327152E-3,null,null,null,0,28.92519986166587,null,28.92519986166587,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":163.34881597540075},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.68176949327108,5.6225974570975428,28.897834589630115,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,23.063189915087783,23.942821573936126,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,341.40126209035196,312.76523675127049,0.49213950404592188,62.061378499748344,0.99482007299981767,0.30920881206581202,-2.5184432081850616E-3,null,null,null,0,28.897834589630115,null,28.897834589630115,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":163.36669519669934},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.62420890344001,5.6180999871096322,28.87048277153233,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,22.911813865057649,23.808206512898831,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,341.29765302865604,312.65668947671668,0.49200468107091033,62.021590942450416,0.99469145781140256,0.30915968076015954,-2.5809419945481693E-3,null,null,null,0,28.87048277153233,null,28.87048277153233,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":163.38439598772561},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,172.56666750047219,5.613604727913053,28.843144398585373,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,22.761421557386566,23.67434830562674,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,341.19407850331402,312.54818345903885,0.49186989114342972,61.981827787787694,0.99456288549471705,0.30911048641489403,-2.6434100587984233E-3,null,null,null,0,28.843144398585373,null,28.843144398585373,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":163.40191940664306},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,172.50914527797204,5.6091116780645338,28.815819462011849,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,22.612006648764453,23.541242696818738,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,341.09053850281373,312.43971867741732,0.4917351342533659,61.942089020098706,0.99443435603547037,0.30906122896537319,-2.7058474209908923E-3,null,null,null,0,28.815819462011849,null,28.815819462011849,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":163.41926650354085},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,172.45164222954605,5.6046208361224226,28.788507953044199,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,22.463562836533452,23.408885455098492,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,340.98703301564694,312.33129511105051,0.49160041039061475,61.902374623735,0.99430586941937671,0.30901190834691228,-2.7682541011699868E-3,null,null,null,0,28.788507953044199,null,28.788507953044199,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":163.43643832051043},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,172.39415834880288,5.6001322006466419,28.761209862924446,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,22.316083858428492,23.277272372879995,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,340.88356203030924,312.22291273915488,0.49146571954508278,61.862684583060656,0.99417742563215517,0.30896252449478423,-2.830630119337485E-3,null,null,null,0,28.761209862924446,null,28.761209862924446,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":163.45343589172163},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,172.33669362935328,5.595645770198753,28.733925182904599,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,22.169563492319973,23.146399266233779,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,340.78012553529993,312.11457154096479,0.49133106170668583,61.823018882453027,0.99404902465952927,0.3089130773442193,-2.8929754954809539E-3,null,null,null,0,28.733925182904599,null,28.733925182904599,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":163.47026024349745},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,172.27924806481016,5.591161543341876,28.706653904246103,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,22.023995555957345,23.01626197475391,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,340.67672351912233,312.00627149573273,0.49119643686535086,61.783377506301804,0.99392066648722766,0.3088635668304055,-2.9552902495701971E-3,null,null,null,0,28.706653904246103,null,28.706653904246103,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":163.48691239438838},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,172.22182164878856,5.586679518640751,28.679396018220292,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,21.879373906715113,22.886856361425753,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,340.57335597028344,311.898012582729,0.49106184501101413,61.743760439009804,0.99379235110098352,0.30881399288848804,-3.017574401553702E-3,null,null,null,0,28.679396018220292,null,28.679396018220292,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":163.50339335524572},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,172.16441437490565,5.5821996946617078,28.652151516108152,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,21.735692441339882,22.758178312494415,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,340.47002287729418,311.78979478124182,0.49092728613362235,61.70416766499244,0.99366407848653482,0.30876435545357001,-3.0798279713550869E-3,null,null,null,0,28.652151516108152,null,28.652151516108152,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":163.51970412929404},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,172.10702623678068,5.5777220699726833,28.624920389200454,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,21.592945095699353,22.630223737334017,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,340.36672422866928,311.68161807057749,0.49079276022313201,61.664599168678166,0.99353584862962407,0.30871465446071167,-3.1420509788695483E-3,null,null,null,0,28.624920389200454,null,28.624920389200454,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":163.53584571220287},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,172.0496572280351,5.5732466431431842,28.597702628797499,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,21.451125844532573,22.502988568317633,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,340.26346001292723,311.57348243005993,0.49065826726951001,61.62505493450783,0.99340766151599913,0.30866488984493107,-3.204243443978072E-3,null,null,null,0,28.597702628797499,null,28.597702628797499,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":163.55181909215753},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.99230734229243,5.5687734127443171,28.570498226209335,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,21.310228701202139,22.37646876068797,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,340.16023021859041,311.465387839031,0.49052380726273304,61.585534946935155,0.99327951713141205,0.30861506154120383,-3.2664053865332221E-3,null,null,null,0,28.570498226209335,null,28.570498226209335,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":163.56762524992934},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.93497657317835,5.5643023773487972,28.543307172755771,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,21.17024771744784,22.250660292428812,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,340.05703483418506,311.35733427685051,0.49038938019278766,61.546039190426796,0.99315141546161978,0.30856516948446294,-3.3285368263875625E-3,null,null,null,0,28.543307172755771,null,28.543307172755771,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":163.58326515894473},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.87766491432063,5.5598335355308999,28.516129459766145,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,21.031176983141663,22.125559164137144,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,339.95387384824119,311.24932172289596,0.49025498604967088,61.5065676494618,0.99302335649238416,0.30851521360959905,-3.3906377833261558E-3,null,null,null,0,28.516129459766145,null,28.516129459766145,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":163.59873978535404},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.82037235934919,5.5553668858665031,28.48896507857949,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,20.893010626044653,22.001161398896016,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,339.85074724929257,311.14135015656245,0.49012062482338903,61.46712030853206,0.99289534020947157,0.30846519385146026,-3.4527082771553808E-3,null,null,null,0,28.48896507857949,null,28.48896507857949,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":163.61405008809891},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,171.76309890189609,5.550902426933054,28.461814020544423,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,20.755742811565131,21.877463042148126,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,339.74765502587701,311.0334195572633,0.48998629650395942,61.427697152142002,0.99276736659865339,0.3084151101448524,-3.5147483276425362E-3,null,null,null,0,28.461814020544423,null,28.461814020544423,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":163.62919701897957},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,171.70584453559547,5.5464401573096076,28.434676277019307,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,20.619367742518623,21.754460161570094,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,339.6445971665359,310.92552990442903,0.48985200108140803,61.38829816480893,0.99263943564570545,0.30836496242453876,-3.5767579545371575E-3,null,null,null,0,28.434676277019307,null,28.434676277019307,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":163.64418152272097},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,171.64860925408362,5.5419800755767783,28.407551839372022,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,20.483879658889052,21.632148846947459,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,339.54157365981456,310.81768117750812,0.48971773854577161,61.348923331062622,0.99251154733640834,0.30831475062524005,-3.6387371775461474E-3,null,null,null,0,28.407551839372022,null,28.407551839372022,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":163.6590045370383},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,171.59139305099893,5.5375221803167696,28.380440698980088,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,20.349272837591709,21.510525210050389,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,339.4385844942621,310.70987335596664,0.48958350888709645,61.309572635445448,0.99238370165654788,0.30826447468163498,-3.7006860163906197E-3,null,null,null,0,28.380440698980088,null,28.380440698980088,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":163.67366699270181},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,171.53419591998193,5.5330664701133641,28.353342847230635,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,20.215541592237564,21.389585384510049,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,339.33562965843151,310.60210641928842,0.48944931209543907,61.270246062512513,0.99225589859191388,0.30821413452835933,-3.7626044907348444E-3,null,null,null,0,28.353342847230635,null,28.353342847230635,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":163.68816981360087},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,171.47701785467527,5.5286129435519227,28.326258275520395,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,20.082680272899182,21.269325525695717,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,339.23270914087954,310.49438034697482,0.48931514816086541,61.23094359683148,0.99212813812830136,0.30816373010000669,-3.8244926202644081E-3,null,null,null,0,28.326258275520395,null,28.326258275520395,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":163.70251391680728},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,171.41985884872372,5.5241615992193811,28.299186975255669,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,19.95068326587802,21.149741810592541,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,339.12982293016677,310.38669511854488,0.48918101707345163,61.19166522298255,0.99200042025151014,0.30811326133112849,-3.8863504245867375E-3,null,null,null,0,28.299186975255669,null,28.299186975255669,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":163.71670021263799},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,171.36271889577415,5.5197124357042346,28.272128937852258,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,19.819544993473254,21.030830437680031,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,339.02697101485751,310.2790507135349,0.48904691882328344,61.152410925558343,0.99187274494734456,0.30806272815623331,-3.9481779233305758E-3,null,null,null,0,28.272128937852258,null,28.272128937852258,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":163.73072960471714},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,171.30559798947556,5.5152654515965747,28.245084154735657,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,0,19.689259913752188,20.912587626811188,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,338.92415338352004,{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":310.17144711149911},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":0.48891285340045643},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":61.113180689164324},0.99174511220161354,{"$f":"(1.1-0.1*U618^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.30801213050978754},{"$f":"E618-E127","v":-4.0099751360891389E-3},null,null,null,0,28.245084154735657,null,28.245084154735657,{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":163.74460299003721},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,171.24849612347907,5.5108206454880451,28.218052617340803,0,0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},0,0,19.559822520321866,20.795009619092351,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":338.82137002472638},310.06388429200922,0.48877882079507651,61.07397449841821,{"$f":"((Q619+460)/(H$24*1.8+32+460))","v":0.99161752200013131},0.30796146832621524,-4.071742082427221E-3,null,null,null,{"$f":"IF(AA618>0,AA618,IF(K619=0,0,B619))","v":0},{"$f":"IF(AA618>0,AB618,E619)","v":28.218052617340803},null,{"$f":"IF(B619<=AD$59,E619,AD618)","v":28.218052617340803},{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":163.75832125901971},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AG619=1,$AH619,0)","v":0},{"$f":"IF($AG619=2,$AH619,0)","v":0},{"$f":"IF($AG619=3,$AH619,0)","v":0},{"$f":"IF($AG619=4,$AH619,0)","v":0},{"$f":"IF($AG619=5,$AH619,0)","v":0},{"$f":"IF($AG619=6,$AH619,0)","v":0},{"$f":"IF($AG619=7,$AH619,0)","v":0},{"$f":"IF($AG619=8,$AH619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":171.19141329143793},{"$f":"V620*T620/3.413","v":5.5063780159718663},{"$f":"(D620*$H$23/1000-H$32)/1000","v":28.191034317112219},{"$f":"IF(B620>H$48-5,0,IF(C620 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},{"$f":"IF(OR(I620=1,J619 =1), 1,0)","v":0},{"$f":"I620/(1+$H$38)^B620","v":0},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":19.431227342102396},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":20.678092676763686},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,338.71862092705231,309.95636223465414,0.48864482099725837,61.034792337950364,0.99148997432871622,0.30791074153989795,-4.1334787818989582E-3,null,null,null,0,28.191034317112219,null,28.191034317112219,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":163.77188529557523},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,171.13434948700746,5.5019375616428405,28.164029245504064,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,19.303468943101638,20.561833083080394,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,338.61590607907749,309.8488809190406,0.48851085399712713,60.99563419240377,0.9913624691731916,0.30785995008517492,-4.1951852540265122E-3,null,null,null,0,28.164029245504064,null,28.164029245504064,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":163.78529597716255},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,171.07730470384513,5.4974992810973022,28.137037393979796,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,19.176541922191053,20.446227142194513,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,338.5132254693853,309.74144032479251,0.48837691978481756,60.956500046433547,0.99123500651938545,0.30780909389634287,-4.2568615183320446E-3,null,null,null,0,28.137037393979796,null,28.137037393979796,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":163.7985541748474},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,171.02027893561052,5.4930631729331738,28.110058754012552,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,19.050440912883513,20.331271179037476,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,338.41057908656296,309.63404043155128,0.48824301835047412,60.91738988470749,0.99110758635313045,0.30775817290765628,-4.3185075942631101E-3,null,null,null,0,28.110058754012552,null,28.110058754012552,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":163.8116607533606},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,170.96327217596533,5.4886292357499418,28.083093317084948,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,18.92516058311206,20.216961539203236,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,338.30796691920165,309.52668121897591,0.48810914968425101,60.878303691905899,0.99098020866026426,0.30770718705332722,-4.3801235013205542E-3,null,null,null,0,28.083093317084948,null,28.083093317084948,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":163.82461657115516},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,170.90628441857334,5.4841974681486425,28.056141074689059,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,18.800695635010257,20.103294588832142,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,338.20538895589607,309.41936266674242,0.48797531377631198,60.839241452721325,0.99085287342662909,0.30765613626752547,-4.4417092589306151E-3,null,null,null,0,28.056141074689059,null,28.056141074689059,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":163.83742248046332},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,170.84931565710048,5.4797678687318809,28.029202018326473,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,18.677040804693942,19.990266714495377,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,338.10284518524492,309.31208475454451,0.48784151061683068,60.800203151858881,0.9907255806380717,0.30760502048437827,-4.5032648865124258E-3,null,null,null,0,28.029202018326473,null,28.029202018326473,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":163.85007932735257},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,170.79236588521479,5.4753404361038269,28.002276139508325,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,18.554190862044379,19.87787432308011,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,338.00033559585069,309.20484746209303,0.48770774019599006,60.7611887740361,0.99059833028044386,0.30755383963797062,-4.564790403453145E-3,null,null,null,0,28.002276139508325,null,28.002276139508325,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":163.86258795178114},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,170.7354350965864,5.4709151688701896,27.975363429755078,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,18.432140610492606,19.766113841675278,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,337.89786017631957,309.09765076911611,0.48757400250398308,60.722198303982736,0.99047112233960211,0.30750259366234528,-4.6262858291505893E-3,null,null,null,0,27.975363429755078,null,27.975363429755078,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":163.8749491876531},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,170.67852328488755,5.4664920656382368,27.948463880596702,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,18.310884886805425,19.654981717457979,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,337.79541891526162,308.99049465535927,0.48744029753101237,60.683231726440965,0.99034395680140708,0.30745128249150239,-4.6877511829421792E-3,null,null,null,0,27.948463880596702,null,27.948463880596702,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":163.88716386287257},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,170.62163044379258,5.4620711250168137,27.921577483572747,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,18.190418560872693,19.544474417580556,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,337.69301180129071,308.88337910058522,0.48730662526728963,60.644289026165524,0.99021683365172486,0.30739990605939999,-4.7491864841511244E-3,null,null,null,0,27.921577483572747,null,27.921577483572747,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":163.89923279939751},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,170.56475656697799,5.457652345616272,27.89470423023192,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,18.070736535495605,19.434588429058277,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,337.59063882302445,308.77630408457378,0.4871729857030368,60.605370187923029,0.99008975287642575,0.30734846429995366,-4.8105917521183983E-3,null,null,null,0,27.89470423023192,null,27.89470423023192,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":163.91115681329302},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,170.50790164812233,5.4532357260485673,27.867844112132701,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,17.951833746177051,19.325320258657658,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,337.48829996908421,308.66926958712213,0.48703937882848469,60.566475196492945,0.98996271446138517,0.30729695714703675,-4.8719670060997089E-3,null,null,null,0,27.867844112132701,null,27.867844112132701,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":163.92293671478379},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,170.45106568090628,5.4488212649271697,27.840997120842754,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,17.83370516091248,19.216666432785416,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,337.38599522809534,308.56227558804471,0.48690580463387445,60.527604036666759,0.98983571839248297,0.30724538453448014,-4.9333122653862915E-3,null,null,null,0,27.840997120842754,null,27.840997120842754,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":163.93457330830626},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,170.39424865901265,5.4444089608671202,27.814163247939319,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,17.716345779982746,19.108623497378055,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,337.28372458868682,308.45532206717297,0.48677226310945609,60.488756693248376,0.98970876465560365,0.30719374639607261,-4.994627549212538E-3,null,null,null,0,27.814163247939319,null,27.814163247939319,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":163.9460673925602},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,170.33745057612632,5.4399988124849568,27.787342485008729,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,17.599750635747711,19.001188017792035,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,337.1814880394914,308.34840900435535,0.48663875424548986,60.449933151053528,0.98958185323663661,0.30714204266556039,-5.0559128768092876E-3,null,null,null,0,27.787342485008729,null,27.787342485008729,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":163.95741976055942},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,170.28067142593429,5.4355908183988442,27.760534823647209,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,17.48391479244199,18.894356578694619,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,337.07928556914578,308.24153637945773,0.48650527803224441,60.411133394911076,0.98945498412147603,0.30709027327664762,-5.1171682673825103E-3,null,null,null,0,27.760534823647209,null,27.760534823647209,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":163.96863119968242},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,170.22391120212563,5.4311849772284004,27.733740255459843,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,17.368833345970781,18.788125783955277,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,336.97711716629021,308.13470417236272,0.48637183445999921,60.372357409661134,0.98932815729602042,0.30703843816299597,-5.1783937400990965E-3,null,null,null,0,27.733740255459843,null,27.733740255459843,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":163.97970249172215},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,170.16716989839159,5.4267812875948742,27.706958772061594,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,17.254501423708369,18.682492256537742,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,336.87498281956891,308.02791236297031,0.48623842351904178,60.333605180157008,0.98920137274617326,0.306986537258225,-5.2395893141365946E-3,null,null,null,0,27.706958772061594,null,27.706958772061594,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":163.99063441293532},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,170.11044750842547,5.4223797481209779,27.68019036507636,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,17.140914184296605,18.577452638392632,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,336.77288251762991,307.92116093119739,0.48610504519967057,60.294876691263397,0.98907463045784283,0.30693457049591183,-5.3007550086263677E-3,null,null,null,0,27.68019036507636,null,27.68019036507636,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":164.00142773409141},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,170.05374402592267,5.417980357430995,27.653435026137583,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,17.028066817445669,18.473003590350729,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,336.67081624912487,307.81444985697772,0.48597169949219243,60.256171927857594,0.98894793041694173,0.30688253780959118,-5.3618908426855683E-3,null,null,null,0,27.653435026137583,null,27.653435026137583,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":164.01208322052068},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,169.99705944458071,5.4135831141507511,27.626692746888086,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,16.915954543735648,18.369141792016805,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,336.56878400270932,307.70777912026222,0.48583838638692389,60.217490874829025,0.98882127260938768,0.30683043913275593,-5.4229968354064795E-3,null,null,null,0,27.626692746888086,null,27.626692746888086,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":164.02260163216226},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,169.94039375809919,5.4091880169076205,27.599963518980093,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,16.80457261441941,18.265863941664072,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,336.46678576704261,307.60114870101887,0.48570510587419091,60.178833517079511,0.98869465702110282,0.3067782743988563,-5.4840730058742793E-3,null,null,null,0,27.599963518980093,null,27.599963518980093,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":164.03298372361127},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,169.88374696017982,5.4047950643304574,27.573247334074857,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,16.693916311226577,18.163166756129232,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,336.36482153078771,307.4945585792322,0.485571857944329,60.14019983952241,0.98856808363801385,0.30672604354130029,-5.5451193731350656E-3,null,null,null,0,27.573247334074857,null,27.573247334074857,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":164.04323024416567},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,169.82711904452643,5.400404255049728,27.546544183843409,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,16.583980946169387,18.061046970708095,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,336.26289128261163,307.38800873490413,0.48543864258768255,60.101589827084041,0.98844155244605292,0.30667374649345391,-5.6061359562242785E-3,null,null,null,0,27.546544183843409,null,27.546544183843409,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":164.0533419378726},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,169.77051000484494,5.3960155876973426,27.519854059965578,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,16.474761861348721,17.959501339051794,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,336.16099501118492,307.28149914805311,0.48530545979460615,60.063003464701978,0.98831506343115572,0.30662138318864057,-5.6671227741489361E-3,null,null,null,0,27.519854059965578,null,27.519854059965578,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":164.06331954357412},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,169.71391983484332,5.3916290609068112,27.493176954130924,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,16.366254428762584,17.858526633063605,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,336.05913270518204,307.17502979871455,0.48517230955546276,60.024440737326557,0.98818861657926349,0.30656895356014169,-5.7280798458982929E-3,null,null,null,0,27.493176954130924,null,27.493176954130924,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":164.07316379495265},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,169.65734852823172,5.3872446733131429,27.466512858038101,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,16.258454050114779,17.758119642796295,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,335.95730435328113,307.06860066694088,0.48503919186062527,59.985901629919994,0.98806221187632204,0.30651645754119644,-5.7890071904473928E-3,null,null,null,0,27.466512858038101,null,27.466512858038101,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":164.08287542057573},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,169.60079607872231,5.3828624235528739,27.439861763395079,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,16.151356156625383,17.658277176350111,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,335.85550994416423,306.96221173280117,0.48490610670047585,59.947386127456497,0.98793584930828138,0.30646389506500155,-5.8499048267428577E-3,null,null,null,0,27.439861763395079,null,27.439861763395079,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":164.09245514394058},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,169.5442624800294,5.3784823102640731,27.413223661919133,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,16.044956208842237,17.558996059771292,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,335.75374946651698,306.85586297638127,0.4847730540654055,59.908894214922469,0.98780952886109685,0.30641126606471175,-5.9107727736993354E-3,null,null,null,0,27.413223661919133,null,27.413223661919133,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":164.10190368351786},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,169.48774772586941,5.3741043320863247,27.386598545336749,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,15.939249696453631,17.460273136951162,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,335.65202290902897,306.74955437778397,0.48464003394581512,59.870425877316251,0.98768325052072814,0.30635857047343951,-5.9716110502421316E-3,null,null,null,0,27.386598545336749,null,27.386598545336749,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":164.11122175279527},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,169.4312518099608,5.3697284876607441,27.359986405383747,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,15.834232138102271,17.362105269525827,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,335.55033026039348,306.64328591712859,0.48450704633211428,59.831981099648317,0.98755701427313936,0.30630580822425485,-6.0324196752290504E-3,null,null,null,0,27.359986405383747,null,27.359986405383747,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":164.12041006032061},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,169.37477472602416,5.3653547756299504,27.333387233805077,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,15.72989908120025,17.264489336776386,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,335.44867150930753,306.53705757455134,0.48437409121472241,59.79355986694091,0.98743082010430006,0.30625297925018613,-6.0931986675392125E-3,null,null,null,0,27.333387233805077,null,27.333387233805077,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":164.12946930974422},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,169.31831646778215,5.3609831946381146,27.30680102235511,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,15.626246101745496,17.167422235529724,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,335.3470466444719,306.43086933020504,0.48424116858406718,59.755162164228778,0.98730466800018335,0.30620008348421879,-6.1539480460233165E-3,null,null,null,0,27.30680102235511,null,27.30680102235511,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":164.13840019986134},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,169.26187702895956,5.3566137433308958,27.280227762797303,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,15.523268804139013,17.070900880059881,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,335.24545565459124,306.32472116425936,0.48410827843058668,59.716787976558152,0.98717855794676823,0.30614712085929674,-6.2146678294787705E-3,null,null,null,0,27.280227762797303,null,27.280227762797303,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":164.14720342465358},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,169.20545640328325,5.3522464203554767,27.253667446904359,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,15.42096282100357,16.974922201989934,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,335.14389852837388,306.21861305690038,0.48397542074472744,59.678437288987396,0.98705248993003758,0.30609409130832138,-6.2753580367136408E-3,null,null,null,0,27.253667446904359,null,27.253667446904359,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":164.15587967333047},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,169.14905458448217,5.3478812243605702,27.227120066458276,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,15.319323813003479,16.879483150194478,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,335.04237525453198,306.11254498833102,0.48384259551694508,59.640110086587043,0.98692646393597905,0.30604099476415181,-6.3360186865217827E-3,null,null,null,0,27.227120066458276,null,27.227120066458276,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":164.16442963037014},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,169.09267156628735,5.3435181539963805,27.200585613250151,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,15.218347468665385,16.784580690702608,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,334.94088582178125,306.00651693877057,0.48370980273770459,59.601806354439248,0.98680047995058517,0.30598783115960532,-6.39664979762955E-3,null,null,null,0,27.200585613250151,null,27.200585613250151,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":164.17285397555975},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,169.03630734243194,5.3391572079146448,27.174064079080374,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,15.118029504200427,16.690211806601496,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,334.83943021884153,305.90052888845531,0.48357704239748045,59.563526077638301,0.98667453795985327,0.30593460042745685,-6.4572513887988237E-3,null,null,null,0,27.174064079080374,null,27.174064079080374,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":164.18115338403564},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,168.97996190665114,5.3347983847685931,27.147555455758436,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,15.018365663327273,16.596373497940458,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,334.7380084344361,305.79458081763767,0.48344431448675562,59.525269241290317,0.98654863794978498,0.3058813025004391,-6.5178234787417466E-3,null,null,null,0,27.147555455758436,null,27.147555455758436,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":164.1893285263229},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,168.92363525268226,5.3304416832129684,27.121059735103021,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,14.919351717096495,16.503062781635613,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,334.63662045729211,305.68867270658677,0.4833116189960226,59.487035830513264,0.9864227799063866,0.30582793731124275,-6.5783660861384874E-3,null,null,null,0,27.121059735103021,null,27.121059735103021,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":164.19738006837451},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,168.8673273742647,5.3260871019040295,27.094576908942024,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,14.820983463715978,16.410276691375032,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,334.53526627614053,305.58280453558831,0.48317895591578275,59.448825830437102,0.98629696381566934,0.30577450479251622,-6.6388792296798727E-3,null,null,null,0,27.094576908942024,null,27.094576908942024,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":164.20530867161031},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,168.81103826513996,5.3217346394995575,27.068106969112609,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,14.72325672837748,16.318012277524442,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,334.43394587971596,305.4769762849445,0.48304632523654645,59.410639226203813,0.98617118966364914,0.3057210048768661,-6.6993629280034384E-3,null,null,null,0,27.068106969112609,null,27.068106969112609,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":164.21311499295527},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,168.75476791905157,5.3173842946587806,27.041649907460737,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,14.626167363083999,16.226266607033473,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,334.33265925675687,305.37118793497382,0.48291372694883361,59.372476002966692,0.98604545743634597,0.30566743749685626,-6.7598171997467205E-3,null,null,null,0,27.041649907460737,null,27.041649907460737,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":164.22079968487759},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,168.69851632974522,5.3130360660425069,27.015205715841979,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,14.529711246478941,16.135036763342409,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,334.23140639600541,305.26543946601146,0.48278116104317237,59.334336145891569,0.98591976711978546,0.30561380258500909,-6.8202420635223859E-3,null,null,null,0,27.015205715841979,null,27.015205715841979,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":164.22836339542636},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,168.64228349096865,5.308689952312978,26.988774386120621,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,14.43388428367545,16.044319846289454,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,334.13018728620762,305.15973085840892,0.48264862751010096,59.296219640155442,0.98579411869999711,0.30556010007380457,-6.8806375379111273E-3,null,null,null,0,26.988774386120621,null,26.988774386120621,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":164.23580676826879},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,168.58606939647166,5.3043459521339811,26.962355910170348,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,14.338682406087678,15.954112972018573,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,334.02900191611303,305.05406209253402,0.4825161263401655,59.258126470947616,0.98566851216301521,0.30550632989568044,-6.9410036415007426E-3,null,null,null,0,26.962355910170348,null,26.962355910170348,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":164.24313044272705},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,168.52987404000618,5.3000040641707962,26.935950279873929,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,14.244101571262576,15.864413272887782,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,333.92785027447519,304.94843314877119,0.48238365752392187,59.220056623469048,0.98554294749487925,0.30545249198303281,-7.0013403928150808E-3,null,null,null,0,26.935950279873929,null,26.935950279873929,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":164.25033505381489},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,168.47369741532617,5.295664287090168,26.909557487123035,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,14.150137762712856,15.775217897378008,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,333.82673235005115,304.84284400752085,0.48225122105193463,59.182010082932209,0.98541742468163229,0.30539858626821498,-7.0616478103957547E-3,null,null,null,0,26.909557487123035,null,26.909557487123035,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":164.2574212322738},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,168.41753951618773,5.2913266195603823,26.883177523818709,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,14.056786989751327,15.686524010002431,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,333.72564813160199,304.73729464920018,0.48211881691477732,59.143986834561758,0.98529194370932338,0.30534461268353891,-7.1219259127452972E-3,null,null,null,0,26.883177523818709,null,26.883177523818709,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":164.26438960460868},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,168.36140033634902,5.2869910602512027,26.856810381870982,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,13.964045287325868,15.598328791216343,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,333.62459760789227,304.63178505424241,0.48198644510303235,59.105986863593927,0.98516650456400523,0.30529057116127412,-7.182174718366241E-3,null,null,null,0,26.856810381870982,null,26.856810381870982,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":164.27124079312327},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,168.30527986957026,5.2826576078338698,26.830456053198883,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,13.871908715855634,15.510629437327525,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,333.52358076769053,304.52631520309717,0.48185410560729147,59.068010155276539,0.98504110723173555,0.30523646163364798,-7.242394245686512E-3,null,null,null,0,26.830456053198883,null,26.830456053198883,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":164.27797541595541},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,168.24917810961375,5.2783262609811246,26.804114529730537,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,13.780373361068353,15.423423160407108,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,333.42259759976878,304.42088507623009,0.48172179841815466,59.030056694869216,0.98491575169857648,0.30518228403284597,-7.3025845131837741E-3,null,null,null,0,26.804114529730537,null,26.804114529730537,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":164.28459408711151},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,168.1930950502439,5.2739970183672193,26.777785803403283,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,13.689435333838686,15.336707188200956,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,333.32164809290305,304.31549465412354,0.48158952352623141,58.992126467643516,0.98479043795059518,0.30512803829101143,-7.3627455392646368E-3,null,null,null,0,26.777785803403283,null,26.777785803403283,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":164.29109741650109},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,168.13703068522716,5.2696698786678748,26.751469866163379,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,13.599090770027381,15.250478764041526,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,333.22073223587296,304.21014391727573,0.4814572809221398,58.954219458882449,0.98466516597386322,0.30507372434024577,-7.4228773423357097E-3,null,null,null,0,26.751469866163379,null,26.751469866163379,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":164.29748600997075},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,168.08098500833208,5.2653448405602976,26.725166709966132,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,13.509335830321676,15.164735146760249,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,333.11985001746177,304.10483284620102,0.48132507059650653,58.916335653880708,0.98453993575445675,0.30501934211260817,-7.4829799407787334E-3,null,null,null,0,26.725166709966132,null,26.725166709966132,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":164.30376046933785},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,168.0249580133293,5.2610219027231917,26.698876326775935,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,13.420166700076688,15.079473610600372,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,333.01900142645678,303.99956142143026,0.48119289253996766,58.878475037944753,0.98441474727845679,0.30496489154011602,-7.5430533529576849E-3,null,null,null,0,26.698876326775935,null,26.698876326775935,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":164.30992139242392},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,167.96894969399153,5.2567010638367444,26.67259870856622,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,13.331579589157734,14.994691445130325,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,332.91818645164881,303.89432962351032,0.4810607467431679,58.840637596392696,0.98428960053194892,0.30491037255474457,-7.6030975972152248E-3,null,null,null,0,26.67259870856622,null,26.67259870856622,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":164.31596937308768},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,167.91296004409355,5.2523823225826245,26.646333847319422,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,13.243570731783677,14.910385955157535,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,332.81740508183242,303.78913743300421,0.48092863319676071,58.802823314554246,0.98416449550102325,0.30485578508842703,-7.6631126918620396E-3,null,null,null,0,26.646333847319422,null,26.646333847319422,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":164.32190500125765},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,167.85698905741219,5.2480656776439796,26.620081735026972,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,13.156136386371315,14.826554460642779,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,332.716657305806,303.68398483049094,0.48079655189140824,58.765032177770735,0.98403943217177436,0.30480112907305451,-7.7230986551981573E-3,null,null,null,0,26.620081735026972,null,26.620081735026972,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":164.32772886296465},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,167.8010367277264,5.2437511277054387,26.593842363689305,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,13.069272835380708,14.743194296614952,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,332.61594311237155,303.57887179656564,0.4806645028177815,58.727264171395063,0.98391441053030193,0.30474640444047646,-7.7830555055165007E-3,null,null,null,0,26.593842363689305,null,26.593842363689305,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":164.33344154037383},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,167.74510304881716,5.2394386714531072,26.567615725315839,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,12.982976385161519,14.660302813086375,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,332.51526249033492,303.47379831183963,0.48053248596656062,58.689519280791728,0.98378943056271007,0.30469161112249993,-7.8429832610638073E-3,null,null,null,0,26.567615725315839,null,26.567615725315839,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":164.33904361181624},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,167.68918801446756,5.2351283075745885,26.541401811925102,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,0,12.897243365800394,14.577877374968535,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,332.41461542850567,{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":303.36876435694029},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":0.48040050132843393},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":58.651797491336993},0.98366449225510744,{"$f":"(1.1-0.1*U682^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.30463674905089039},{"$f":"E682-E191","v":-7.902881940079709E-3},null,null,null,0,26.541401811925102,null,26.541401811925102,{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":164.34453565182059},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,167.63329161846275,5.230820034758934,26.51520061554443,0,0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},0,0,12.812070130969099,14.495915361988335,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":332.31400191569702},303.26376991251084,0.48026854889409887,58.614098788418431,{"$f":"((Q683+460)/(H$24*1.8+32+460))","v":0.98353959559360737},0.30458181815737101,-7.9627515607825217E-3,null,null,null,{"$f":"IF(AA682>0,AA682,IF(K683=0,0,B683))","v":0},{"$f":"IF(AA682>0,AB682,E683)","v":26.51520061554443},null,{"$f":"IF(B683<=AD$59,E683,AD682)","v":26.51520061554443},{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":164.34991823114407},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AG683=1,$AH683,0)","v":0},{"$f":"IF($AG683=2,$AH683,0)","v":0},{"$f":"IF($AG683=3,$AH683,0)","v":0},{"$f":"IF($AG683=4,$AH683,0)","v":0},{"$f":"IF($AG683=5,$AH683,0)","v":0},{"$f":"IF($AG683=6,$AH683,0)","v":0},{"$f":"IF($AG683=7,$AH683,0)","v":0},{"$f":"IF($AG683=8,$AH683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":167.57741385458993},{"$f":"V684*T684/3.413","v":5.2265138516966845},{"$f":"(D684*$H$23/1000-H$32)/1000","v":26.489012128210209},{"$f":"IF(B684>H$48-5,0,IF(C684 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},{"$f":"IF(OR(I684=1,J683 =1), 1,0)","v":0},{"$f":"I684/(1+$H$38)^B684","v":0},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":12.727453057773889},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":14.414414168604766},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,332.21342194072594,303.15881495921053,0.48013662865426132,58.576423157435272,0.98341474056432776,0.30452681837362316,-8.022592141365692E-3,null,null,null,0,26.489012128210209,null,26.489012128210209,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":164.35519191680331},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,167.52155471663841,5.2222097570798462,26.462836341967744,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,12.643388546605667,14.333371203926118,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,332.1128754924132,303.05389947771471,0.48000474059963627,58.538770583798225,0.98328992715339114,0.30447174963128615,-8.082403700019114E-3,null,null,null,0,26.462836341967744,null,26.462836341967744,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":164.36035727210484},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,167.46571419839952,5.2179077496019284,26.436673248871486,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,12.559873020991249,14.252783891627589,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,332.01236255958321,302.94902344871474,0.4798728847209468,58.501141052929881,0.98316515534692484,0.30441661186195745,-8.1421862548829438E-3,null,null,null,0,26.436673248871486,null,26.436673248871486,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":164.36541485667536},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,167.40989229366673,5.2136078279578557,26.410522840984481,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,12.476902927445217,14.172649669869385,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,331.91188313106414,302.84418685291757,0.47974106100892533,58.46353455026366,0.98304042513106071,0.30436140499719261,-8.2019398240937846E-3,null,null,null,0,26.410522840984481,null,26.410522840984481,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":164.3703652264916},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,167.3540889962355,5.2093099908440701,26.384385110379011,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,12.394474735323286,14.092965991215296,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,331.81143719568797,302.73938967104652,0.4796092694543127,58.425951061245058,0.98291573649193531,0.30430612896850517,-8.261664425774029E-3,null,null,null,0,26.384385110379011,null,26.384385110379011,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":164.37520893391002},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,167.29830429990344,5.2050142369584735,26.358260049136234,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,12.312584936676114,14.013730322551696,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,331.71102474229025,302.63463188384054,0.47947751004785799,58.388390571330973,0.98279108941568949,0.30425078370736669,-8.3213600780212005E-3,null,null,null,0,26.358260049136234,null,26.358260049136234,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":164.37994652769606},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,167.24253819847013,5.200720565000398,26.332147649346009,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,12.231230046104143,13.934940145007035,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,331.61064575971028,302.52991347205426,0.47934578278031947,58.350853065989327,0.98266648388846911,0.30419536914520701,-8.3810267988972953E-3,null,null,null,0,26.332147649346009,null,26.332147649346009,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":164.3845785530533},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,167.18679068573732,5.1964289736707121,26.306047903107537,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,12.150406600613751,13.856592953871749,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,331.51030023679124,302.42523441645875,0.47921408764246365,58.313338530700292,0.98254191989642459,0.30413988521341401,-8.4406646064607571E-3,null,null,null,0,26.306047903107537,null,26.306047903107537,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":164.38910555165214},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,167.13106175550874,5.1921394616716539,26.27996080252834,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,12.070111159473521,13.778686258518638,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,331.40998816237976,302.32059469784019,0.47908242462506612,58.275846950954474,0.98241739742571055,0.30408433184333344,-8.500273518752266E-3,null,null,null,0,26.27996080252834,null,26.27996080252834,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":164.39352806165837},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,167.07535140159024,5.1878520277070139,26.253886339725401,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,11.990340304072461,13.701217582323707,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,331.30970952532647,302.21599429700109,0.47895079371891025,58.238378312254866,0.98229291646248706,0.30402870896626955,-8.5598535537734222E-3,null,null,null,0,26.253886339725401,null,26.253886339725401,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":164.39784661776133},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,167.01965961778973,5.183566670481988,26.227824506824231,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,11.91109063777813,13.624184462587408,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,331.20946431448556,302.11143319475957,0.47881919491478886,58.200932600115266,0.98216847699291776,0.3039730165134843,-8.6194047295293785E-3,null,null,null,0,26.227824506824231,null,26.227824506824231,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":164.40206175120187},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,166.96398639791713,5.1792833887032481,26.201775295959326,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,11.832358785796352,13.547584450456378,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,331.10925251871487,302.0069113719494,0.47868762820350264,58.163509800061064,0.98204407900317159,0.30391725441619799,-8.6789270639826555E-3,null,null,null,0,26.201775295959326,null,26.201775295959326,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":164.40617398980012},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,166.90833173578449,5.1750021810789271,26.17573869927406,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,11.754141395031521,13.471415110845568,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,331.0090741268761,301.90242880942026,0.47855609357586126,58.126109897629021,0.98191972247942216,0.30386142260558929,-8.7384205750957733E-3,null,null,null,0,26.17573869927406,null,26.17573869927406,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":164.41018385798279},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,166.85269562520591,5.1707230463186171,26.149714708920694,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,11.676435133947878,13.395674022360851,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,330.90892912783471,301.79798548803751,0.47842459102268275,58.088732878367324,0.98179540740784721,0.30380552101279462,-8.7978852807921726E-3,null,null,null,0,26.149714708920694,null,26.149714708920694,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":164.41409187681035},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,166.79707805999752,5.1664459831333485,26.123703317060233,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,11.599236692431589,13.320358777222037,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,330.80881751045956,301.69358138868193,0.47829312053479334,58.051378727835328,0.98167113377462956,0.30374954956890882,-8.8573211989846357E-3,null,null,null,0,26.123703317060233,null,26.123703317060233,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":164.41789856400393},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,166.74147903397753,5.1621709902356416,26.097704515862731,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,11.522542781653906,13.245466981186331,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,330.70873926362361,301.58921649225056,0.47816168210302823,58.014047431604155,0.98154690156595614,0.30369350820498464,-8.9167283475681813E-3,null,null,null,0,26.097704515862731,null,26.097704515862731,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":164.42160443397202},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,166.68589854096621,5.1578980663394187,26.071718297506777,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,11.446350133934837,13.17099625347223,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,330.60869437620323,301.48489077965553,0.4780302757182312,57.976738975255614,0.98142271076801901,0.30363739685203328,-8.9761067444094067E-3,null,null,null,0,26.071718297506777,null,26.071718297506777,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":164.42520999783665},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,166.6303365747859,5.1536272101601064,26.045744654180115,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,11.370655502608175,13.096944226683823,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,330.50868283707865,301.38060423182486,0.47789890137125368,57.93945334438348,0.98129856136701454,0.30358121544102401,-9.0354564073642507E-3,null,null,null,0,26.045744654180115,null,26.045744654180115,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":164.42871576345979},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,166.57479312926097,5.1493584204145453,26.019783578079075,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,11.295455661886875,13.023308546735541,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,330.4087046351338,301.27635682970219,0.47776755905295643,57.902190524592413,0.98117445334914377,0.3035249639028843,-9.0947773542637833E-3,null,null,null,0,26.019783578079075,null,26.019783578079075,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":164.432122235469},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,166.5192681982179,5.1450916958210264,25.993835061408813,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,11.220747406729643,12.950086872777328,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,330.30875975925625,301.17214855424652,0.47763624875420818,57.864950501498356,0.98105038670061229,0.30346864216849984,-9.1540696029213109E-3,null,null,null,0,25.993835061408813,null,25.993835061408813,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":164.43542991528315},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,166.46376177548518,5.1408270350993108,25.967899096383434,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,11.146527552708312,12.877276877120217,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,330.20884819833736,301.06797938643274,0.47750497046588614,57.82773326072882,0.98092636140763045,0.30341225016871454,-9.2133331711181654E-3,null,null,null,0,25.967899096383434,null,25.967899096383434,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":164.4386393011379},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,166.40827385489337,5.1365644369705867,25.941975675225702,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,11.07279293587589,12.804876245162335,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,330.10896994127211,300.96384930725117,0.47737372417887614,57.790538787922344,0.98080237745641285,0.30335578783433037,-9.2725680766427843E-3,null,null,null,0,25.941975675225702,null,25.941975675225702,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":164.44175088811065},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,166.35280443027509,5.1323039001575017,25.916064790167287,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,10.999540412635687,12.732882675315329,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,330.00912497695919,300.85975829770746,0.47724250988407169,57.753367068728892,0.98067843483317885,0.30329925509610778,-9.331774337219656E-3,null,null,null,0,25.916064790167287,null,25.916064790167287,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":164.44476516814561},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,166.29735349546499,5.1280454233841208,25.890166433448449,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,10.926766859611016,12.661293878931188,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,329.909313294301,300.75570633882296,0.47711132757237573,57.716218088809342,0.98055453352415267,0.30324265188476529,-9.3909519706052436E-3,null,null,null,0,25.890166433448449,null,25.890166433448449,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":164.44768263007842},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,166.24192104429983,5.1237890053759791,25.864280597318402,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,10.854469173516035,12.590107580229496,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,329.80953488220376,300.6516934116346,0.47698017723469899,57.679091833836111,0.9804306735155629,0.30318597813097986,-9.4501009944991665E-3,null,null,null,0,25.864280597318402,null,25.864280597318402,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":164.45050375966053},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,166.1865070706184,5.1195346448600416,25.83840727403506,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,10.782644271027131,12.519321516225087,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,329.70978972957715,300.54771949719441,0.47684905886196005,57.641988289492787,0.98030685479364255,0.30312923376538636,-9.5092214265868336E-3,null,null,null,0,25.83840727403506,null,25.83840727403506,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":164.45322903958353},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,166.13111156826153,5.1152823405646997,25.812546455865007,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,10.711289088655228,12.448933436656102,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,329.61007782533483,300.44378457657029,0.47671797244508718,57.604907441473841,0.98018307734462973,0.30307241871857848,-9.5683132845465479E-3,null,null,null,0,25.812546455865007,null,25.812546455865007,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":164.45585894950307},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,166.07573453107213,5.1110320912198137,25.786698135083753,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,10.640400582619028,12.378941103912455,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,329.51039915839385,300.33988863084522,0.47658691797501518,57.567849275485486,0.98005934115476623,0.30301553292110744,-9.6273765860281912E-3,null,null,null,0,25.786698135083753,null,25.786698135083753,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":164.45839396606266},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,166.02037595289511,5.106783895556644,25.760862303975333,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,10.569975728718783,12.309342292964695,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,329.41075371767522,300.23603164111779,0.47645589544268885,57.530813777244475,0.9799356462102996,0.30295857630348355,-9.6864113486603287E-3,null,null,null,0,25.760862303975333,null,25.760862303975333,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":164.46083456291709},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,165.96503582757748,5.1025377523079136,25.735038954832678,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,10.500011522211178,12.240134791293283,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,329.3111414921035,300.13221358850183,0.47632490483906009,57.493800932479189,0.97981199249748108,0.30290154879617481,-9.7454175900537621E-3,null,null,null,0,25.735038954832678,null,25.735038954832678,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":164.46318121075586},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,165.90971414896831,5.0982936602077693,25.709228079957366,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,10.430504977684794,12.171316398818256,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,329.21156247060702,300.02843445412663,0.47619394615508959,57.45681072692895,0.97968838000256686,0.30284445032960788,-9.8043953278050822E-3,null,null,null,0,25.709228079957366,null,25.709228079957366,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":164.46543437732629},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,165.85441091091866,5.0940516179917728,25.683429671659596,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,10.3614531289364,12.102884927829271,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,329.11201664211762,299.9246942191366,0.47606301938174622,57.419843146344022,0.9795648087118175,0.30278728083416756,-9.8633445794753527E-3,null,null,null,0,25.683429671659596,null,25.683429671659596,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":164.4675945274563},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,165.79912610728169,5.08981162439696,25.657643722258527,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,10.292853028848231,12.034838202916085,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,329.01250399557108,299.82099286469179,0.47593212451000688,57.382898176486293,0.97944127861149832,0.30273004024019701,-9.922265362618532E-3,null,null,null,0,25.657643722258527,null,25.657643722258527,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":164.46966212307714},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,165.74385973191261,5.085573678161766,25.631870224081812,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,10.224701749265696,11.967174060899374,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,328.91302451990674,299.71733037196742,0.475801261530857,57.345975803128368,0.97931778968787941,0.30267272847799787,-9.9811576947743674E-3,null,null,null,0,25.631870224081812,null,25.631870224081812,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":164.47163762324587},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,165.68861177866864,5.0813377780260334,25.606109169465682,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,10.156996380876086,11.899890350761984,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,328.8135782040676,299.61370672215372,0.47567043043529023,57.309076012053708,0.9791943419272352,0.30261534547782998,-1.0040021593443527E-2,null,null,null,0,25.606109169465682,null,25.606109169465682,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":164.47352148416758},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,165.63338224140909,5.0771039227310828,25.580360550755358,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,10.089734033088206,11.832984933580542,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,328.71416503700044,299.51012189645655,0.47553963121430798,57.272198789057484,0.97907093531584422,0.30255789116991139,-1.0098857076119572E-2,null,null,null,0,25.580360550755358,null,25.580360550755358,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":164.47531415921742},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,165.5781711139953,5.0728721110196444,25.554624360304611,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,10.022911833912406,11.766455682457467,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,328.6147850076556,299.40657587609689,0.47540886385892012,57.235344119945637,0.97894756983999065,0.30250036548441894,-1.0157664160285407E-2,null,null,null,0,25.554624360304611,null,25.554624360304611,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":164.47701609896245},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,165.52297839029063,5.0686423416358339,25.528900590475676,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,9.9565269298415355,11.700300482453349,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,328.5154381049872,299.30306864231073,0.47527812836014494,57.198511990534826,0.97882424548596214,0.30244276835148748,-1.0216442863370645E-2,null,null,null,0,25.528900590475676,null,25.528900590475676,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":164.4786277511833},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,165.46780406416053,5.0644146133252397,25.503189233639699,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,9.8905764857328649,11.634517230519716,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,328.41612431795301,299.19960017634946,0.47514742470900839,57.161702386653189,0.97870096224005176,0.30238509970121041,-1.0275193202829769E-2,null,null,null,0,25.503189233639699,null,25.503189233639699,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":164.48014956089557},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,165.41264812947247,5.0601889248348488,25.477490282176369,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,9.8250576846904352,11.569103835432195,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,328.31684363551449,299.09617045947959,0.47501675289654488,57.124915294139726,0.97857772008855648,0.30232735946363948,-1.0333915196067522E-2,null,null,null,0,25.477490282176369,null,25.477490282176369,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":164.48158197037108},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,165.35751058009598,5.0559652749130812,25.451803728474076,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,9.7599677279483572,11.504058217724008,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,328.2175960466368,298.99277947298287,0.47488611291379679,57.088150698844515,0.97845451901777847,0.30226954756878494,-1.0392608860467334E-2,null,null,null,0,25.451803728474076,null,25.451803728474076,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":164.48292541915902},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,165.30239140990261,5.0517436623097458,25.426129564929649,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,9.6953038347547036,11.439378309619887,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,328.11838154028874,298.88942719815589,0.47475550475181483,57.051408586628327,0.97833135901402413,0.30221166394661531,-1.0451274213409079E-2,null,null,null,0,25.426129564929649,null,25.426129564929649,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":164.48418034410656},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,165.24729061276599,5.0475240857761117,25.400467783948805,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,9.6310632422564062,11.375062054970325,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,328.01920010544285,298.78611361631073,0.4746249284016576,57.014688943363353,0.97820824006360441,0.3021537085270577,-1.0509911272258421E-2,null,null,null,0,25.400467783948805,null,25.400467783948805,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":164.48534717937974},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,165.19220818256176,5.0433065440648317,25.374818377945687,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,9.5672432053845426,11.311107409186228,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,327.9200517310752,298.68283870877417,0.47449438385439169,56.977991754932418,0.9780851621528347,0.30209568123999753,-1.0568520054324182E-2,null,null,null,0,25.374818377945687,null,25.374818377945687,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":164.48642635648383},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,165.13714411316758,5.0390910359299941,25.349181339343147,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,9.5038409967406299,11.247512339173904,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,327.82093640616569,298.57960245688832,0.47436387110109179,56.941317007229515,0.97796212526803528,0.30203758201527869,-1.0627100576940052E-2,null,null,null,0,25.349181339343147,null,25.349181339343147,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":164.48741830428364},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,165.08209839846319,5.0348775601270885,25.323556660572571,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,9.4408539064834702,11.184274823270435,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,327.72185411969781,298.47640484201031,0.47423339013284094,56.904664686159435,0.97783912939553086,0.30197941078270368,-1.0685652857389982E-2,null,null,null,0,25.323556660572571,null,25.323556660572571,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":164.48832344902365},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,165.02707103233038,5.030666115413017,25.297944334073939,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,9.3782792422168253,11.121392851179419,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,327.62280486065873,298.37324584551214,0.47410294094072991,56.868034777637888,0.97771617452165072,0.30192116747203335,-1.074417691295082E-2,null,null,null,0,25.297944334073939,null,25.297944334073939,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":164.48914221434779},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,164.97206200865296,5.0264567005461007,25.272344352295843,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,9.3161143288777506,11.058864423907043,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,327.52378861803936,298.27012544878102,0.47397252351585761,56.831427267591636,0.97759326063272833,0.30186285201298685,-1.0802672760885201E-2,null,null,null,0,25.272344352295843,null,25.272344352295843,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":164.48987502131945},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,164.91707132131674,5.022249314286066,25.246756707695443,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,9.2543565086256709,10.996687553698562,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,327.42480538083419,298.16704363321895,0.47384213784933082,56.794842141958242,0.97747038771510231,0.30180446433524216,-1.0861140418420234E-2,null,null,null,0,25.246756707695443,null,25.246756707695443,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":164.49052228844064},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,164.86209896420965,5.0180439553940523,25.22118139273849,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,9.1930031407321291,10.934860263975084,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,327.32585513804139,298.06400038024304,0.47371178393226443,56.758279386686183,0.97734755575511534,0.30174600436843563,-1.0919579902765264E-2,null,null,null,0,25.22118139273849,null,25.22118139273849,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":164.49108443167177},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,164.80714493122159,5.0138406226326033,25.195618399899253,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,9.1320516014712556,10.873380589270758,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,327.22693787866291,297.96099567128539,0.47358146175578153,56.721738987734824,0.97722476473911546,0.30168747204216229,-1.0977991231129636E-2,null,null,null,0,25.195618399899253,null,25.195618399899253,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":164.49156186445055},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,164.75220921624452,5.009639314765657,25.170067721660505,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,9.0714992840109154,10.812246575170269,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,327.1280535917042,297.85802948779275,0.47345117131101266,56.685220931074298,0.97710201465345392,0.3016288672859751,-1.1036374420687167E-2,null,null,null,0,25.170067721660505,null,25.170067721660505,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":164.49195499771116},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,164.69729181317246,5.0054400305585851,25.144529350513729,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,9.0113435983046664,10.75145627824673,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,327.02920226617448,297.75510181122706,0.47332091258909659,56.648725202685824,0.97697930548448764,0.30157019002938634,-1.109472948859036E-2,null,null,null,0,25.144529350513729,null,25.144529350513729,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":164.49226423990314},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,164.64239271590139,5.001242768778126,25.119003278958715,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,8.9515819709841402,10.691007765999887,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,326.93038389108654,297.65221262306488,0.47319068558117994,56.61225178856111,0.97685663721857763,0.30151144020186632,-1.1153056451981058E-2,null,null,null,0,25.119003278958715,null,25.119003278958715,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":164.4924899970099},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,164.58751191832943,4.9970475281924625,25.093489499504049,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,8.892211845252481,10.630899116794691,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,326.83159845545703,297.5493619047981,0.47306049027841757,56.575800674703146,0.97673400984208958,0.30145261773284415,-1.1211355327972683E-2,null,null,null,0,25.093489499504049,null,25.093489499504049,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":164.49263267256745},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,164.53264941435665,4.9928543075711298,25.067988004666532,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,8.8332306807780352,10.571128419800209,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,326.73284594830602,297.44654963793278,0.47293032667197177,56.539371847125182,0.97661142334139384,0.30139372255170743,-1.1269626133667998E-2,null,null,null,0,25.067988004666532,null,25.067988004666532,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":164.49269266768258},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,164.4778051978852,4.9886631056850934,25.042498786971667,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,8.7746359535891347,10.511693774928878,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,326.6341263586574,297.34377580399041,0.47280019475301327,56.502965291851638,0.97648887770286485,0.30133475458780229,-1.1327868886144898E-2,null,null,null,0,25.042498786971667,null,25.042498786971667,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":164.49267038105111},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,164.42297926281924,4.9844739213067362,25.017021838953578,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,8.7164251559693149,10.452593292776102,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,326.53543967553867,297.24104038450702,0.47267009451271991,56.466580994917877,0.9763663729128822,0.30127571377043366,-1.1386083602459962E-2,null,null,null,0,25.017021838953578,null,25.017021838953578,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":164.49256620897603},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,164.36817160306498,4.9802867532097777,24.991557153154506,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,8.658595796353092,10.393825094560199,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,326.43678588798099,297.13834336103332,0.47254002594227817,56.430218942369464,0.97624390895782942,0.30121660002886474,-1.1444270299666215E-2,null,null,null,0,24.991557153154506,null,24.991557153154506,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":164.49238054538512},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,164.31338221253063,4.9761016001693843,24.966104722125518,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,8.6011453992227835,10.335387312062652,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,326.33816498501915,297.03568471513501,0.47240998903288201,56.393879120263193,0.97612148582409508,0.30115741329231765,-1.1502428994766944E-2,null,null,null,0,24.966104722125518,null,24.966104722125518,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":164.49211378184881},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,164.25861108512646,4.971918460962101,24.940664538426038,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,8.544071505005622,10.277278087568742,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,326.23957695569169,296.93306442839236,0.4722799837757331,56.357561514666486,0.97599910349807206,0.3010981534899731,-1.1560559704776097E-2,null,null,null,0,24.940664538426038,null,24.940664538426038,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":164.49176630759774},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,164.20385821476475,4.9677373343658662,24.915236594623973,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,8.4873716699716955,10.219495573808484,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,326.14102178904062,296.8304824824005,0.47215001016204117,56.321266111657508,0.97587676196615758,0.30103882055097014,-1.1618662446679195E-2,null,null,null,0,24.915236594623973,null,24.915236594623973,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":164.49133850954004},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,164.14912359535984,4.9635582191600029,24.889820883295666,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,0,8.431043466132488,10.162037933897899,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,326.04249947411176,{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":296.72793885876916},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":0.47202006818302378},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":56.284992897325054},0.97575446121475362,{"$f":"(1.1-0.1*U746^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.30097941440440673},{"$f":"E746-E255","v":-1.1676737237422685E-2},null,null,null,0,24.889820883295666,null,24.889820883295666,{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":164.49083077227866},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,164.09440722082806,4.9593811141252342,24.864417397025942,0,0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},0,0,8.3750844811401155,10.104903341280622,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":325.94400999995457},296.62543353912281,0.47189015782990607,56.248741857768721,{"$f":"((Q747+460)/(H$24*1.8+32+460))","v":0.97563220123026695},0.30091993497933966,-1.1734784093967221E-2,null,null,null,{"$f":"IF(AA746>0,AA746,IF(K747=0,0,B747))","v":0},{"$f":"IF(AA746>0,AB746,E747)","v":24.864417397025942},null,{"$f":"IF(B747<=AD$59,E747,AD746)","v":24.864417397025942},{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":164.49024347812835},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AG747=1,$AH747,0)","v":0},{"$f":"IF($AG747=2,$AH747,0)","v":0},{"$f":"IF($AG747=3,$AH747,0)","v":0},{"$f":"IF($AG747=4,$AH747,0)","v":0},{"$f":"IF($AG747=5,$AH747,0)","v":0},{"$f":"IF($AG747=6,$AH747,0)","v":0},{"$f":"IF($AG747=7,$AH747,0)","v":0},{"$f":"IF($AG747=8,$AH747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":164.03970908508779},{"$f":"V748*T748/3.413","v":4.9552060180436772},{"$f":"(D748*$H$23/1000-H$32)/1000","v":24.839026128408143},{"$f":"IF(B748>H$48-5,0,IF(C748 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},{"$f":"IF(OR(I748=1,J747 =1), 1,0)","v":0},{"$f":"I748/(1+$H$38)^B748","v":0},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":8.3194923181871729},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":10.04808997966984},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,325.84555335562209,296.52296650510056,0.47176027909392093,56.212512979098875,0.97550998199910843,0.300860382204784,-1.179280303322372E-2,null,null,null,0,24.839026128408143,null,24.839026128408143,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":164.48957700713271},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,163.98502918205944,4.9510329296988109,24.813647070043864,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,8.2642645959071412,9.9915960429905475,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,325.74712953017104,296.42053773835613,0.47163043196630949,56.176306247436287,0.97538780350769361,0.30080075600971373,-1.1850794072103099E-2,null,null,null,0,24.813647070043864,null,24.813647070043864,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":164.48883173708091},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,163.93036750566543,4.9468618478755344,24.788280214543342,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,8.2093989482756413,9.9354197353221423,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,325.64873851266179,296.31814722055799,0.47150061643832009,56.140121648912753,0.97526566574244256,0.30074105632306153,-1.1908757227494959E-2,null,null,null,0,24.788280214543342,null,24.788280214543342,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":164.48800804352427},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,163.87572404983021,4.9426927713601039,24.762925554525076,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,8.1548930245120523,9.8795592708413178,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,325.55038029215842,296.21579493338902,0.47137083250120904,56.103959169670418,0.97514356868978014,0.30068128307371883,-1.1966692516264033E-2,null,null,null,0,24.762925554525076,null,24.762925554525076,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":164.48710629979274},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,163.82109880848029,4.9385256989401913,24.737583082616169,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,8.1007444889820039,9.8240128737653087,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,325.45205485772857,296.11348085854701,0.47124108014624033,56.067818795862451,0.9750215123361351,0.3006214361905355,-1.2024599955257287E-2,null,null,null,0,24.737583082616169,null,24.737583082616169,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":164.4861268770114},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,163.76649177554413,4.934360629404809,24.712252791451885,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,8.0469510211002362,9.7687787782954274,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,325.35376219844346,296.01120497774389,0.47111135936468573,56.031700513652169,0.97489949666794118,0.30056151560232042,-1.2082479561296822E-2,null,null,null,0,24.712252791451885,null,24.712252791451885,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":164.48507014411643},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,163.71190294495227,4.9301975615443885,24.686934673676099,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,7.9935103152343618,9.7138552285609379,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,325.25550230337814,295.90896727270643,0.47098167014782455,55.995604309213917,0.97477752167163667,0.30050152123784118,-1.2140331351194078E-2,null,null,null,0,24.686934673676099,null,24.686934673676099,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":164.48393646787133},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,163.65733231063729,4.9260364941507122,24.661628721940922,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,7.9404200806089777,9.6592404785632304,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,325.15727516161115,295.8067677251758,0.47085201248694408,55.959530168732329,0.97465558733366431,0.30044145302582409,-1.2198155341746286E-2,null,null,null,0,24.661628721940922,null,24.661628721940922,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":164.48272621288271},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,163.60277986653375,4.9218774260169686,24.636334928907008,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,7.8876780412106102,9.6049327921203265,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,325.05908076222482,295.70460631690787,0.47072238637333907,55.923478078402951,0.97453369364047138,0.30038131089495423,-1.2255951549711597E-2,null,null,null,0,24.636334928907008,null,24.636334928907008,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":164.48143974161613},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,163.54824560657823,4.9177203559377061,24.611053287243269,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,7.835281935693069,9.5509304428116764,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,324.96091909430487,295.60248302967273,0.47059279179831182,55.887448024431706,0.97441184057850949,0.30032109477387542,-1.2313719991858818E-2,null,null,null,0,24.611053287243269,null,24.611053287243269,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":164.48007741441168},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,163.49372952470938,4.9135652827088654,24.585783789627111,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,7.7832295172835799,9.4972317139232771,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,324.86279014694094,295.50039784525518,0.47046322875317237,55.851439993035285,0.97429002813423482,0.30026080459119026,-1.2371460684903468E-2,null,null,null,0,24.585783789627111,null,24.585783789627111,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":164.47863958949958},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,163.43923161486782,4.9094122051277331,24.560526428744108,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,7.7315185536893312,9.4438348983931135,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,324.76469390922614,295.39835074545425,0.47033369722923857,55.815453970440586,0.9741682562941083,0.30020044027546028,-1.2429173645564617E-2,null,null,null,0,24.560526428744108,null,24.560526428744108,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":164.47712662301541},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,163.38475187099621,4.9052611219930036,24.535281197288398,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,7.6801468270048456,9.3907382987568671,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,324.66663037025722,295.29634171208357,0.47020419721783557,55.779489942885448,0.97404652504459521,0.30014000175520572,-1.2486858890536467E-2,null,null,null,0,24.535281197288398,null,24.535281197288398,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":164.47553886901539},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,163.33029028703922,4.9011120321047192,24.510048087962314,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,7.6291121336197039,9.3379402270939789,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,324.56859951913464,295.1943707269711,0.47007472871029632,55.743547896617997,0.97392483437216515,0.30007948895890563,-1.2544516436499009E-2,null,null,null,0,24.510048087962314,null,24.510048087962314,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":164.47387667949147},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,163.27584685694356,4.8969649342643136,24.484827093476653,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,7.5784122841270527,9.2854390049739717,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,324.47060134496246,295.09243777195928,0.46994529169796129,55.70762781789702,0.97380318426329271,0.30001890181499807,-1.2602146300100259E-2,null,null,null,0,24.484827093476653,null,24.484827093476653,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":164.47214040438632},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,163.22142157465791,4.8928198272745655,24.459618206550395,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,7.5280451032325297,9.2332329634031076,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,324.3726358368483,294.99054282890478,0.46981588617217873,55.671729692991647,0.97368157470445649,0.29995824025187967,-1.2659748497981127E-2,null,null,null,0,24.459618206550395,null,24.459618206550395,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":164.47033039160814},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,163.16701443413302,4.8886767099396371,24.434421419910937,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,7.4780084296639275,9.1813204427713266,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,324.27470298390347,294.88868587967858,0.4696865121243039,55.635853508181583,0.97356000568213985,0.29989750419790623,-1.2717323046757656E-2,null,null,null,0,24.434421419910937,null,24.434421419910937,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":164.4684469870453},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,163.11262542932164,4.8845355810650721,24.409236726294065,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,7.4283001160813411,9.1296997927994745,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,324.176802775243,294.78686690616632,0.46955716954570026,55.59999924975719,0.97343847718283072,0.29983669358139231,-1.2774869963031676E-2,null,null,null,0,24.409236726294065,null,24.409236726294065,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":164.46649053458106},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,163.05825455417855,4.8803964394577539,24.384064118443721,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,7.3789180289878473,9.0783693724868666,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,324.07893519998544,294.68508589026777,0.4694278584277386,55.564166904019089,0.97331698919302123,0.29977580833061113,-1.2832389263380151E-2,null,null,null,0,24.384064118443721,null,24.384064118443721,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":164.46446137610786},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,163.00390180266049,4.8762592839259442,24.358903589112231,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,7.3298600486408807,9.0273275500591055,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,323.98110024725293,294.58334281389682,0.46929857876179693,55.528356457278392,0.97319554169920852,0.29971484837379525,-1.288988096436583E-2,null,null,null,0,24.358903589112231,null,24.358903589112231,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":164.46235985154175},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,162.94956716872628,4.8721241132792708,24.333755131060222,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,7.2811240689640755,8.9765727029162026,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,323.88329790617132,294.48163765898187,0.46916933053926102,55.492567895856752,0.97307413468789361,0.29965381363913579,-1.2947345082530148E-2,null,null,null,0,24.333755131060222,null,24.333755131060222,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":164.46018629883656},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,162.89525064633671,4.8679909263287122,24.308618737056541,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,7.2327079974596833,8.926103217581014,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,323.78552816587012,294.37997040746546,0.46904011375152421,55.456801206086112,0.97295276814558262,0.29959270405478305,-1.3004781634396778E-2,null,null,null,0,24.308618737056541,null,24.308618737056541,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":164.45794105399798},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,162.84095222945459,4.8638597218866337,24.283494399878474,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,7.1846097551216319,8.8759174896479323,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,323.68779101548228,294.27834104130449,0.46891092838998694,55.42105637430916,0.97283144205878558,0.29953151954884599,-1.3062190636468074E-2,null,null,null,0,24.283494399878474,null,24.283494399878474,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":164.45562445109746},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,162.78667191204477,4.8597304987667309,24.258382112311384,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,7.1368272763489626,8.8260139237318906,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,323.59008644414462,294.17674954246996,0.46878177444605762,55.385333386878585,0.97271015641401759,0.29947026004939287,-1.3119572105228627E-2,null,null,null,0,24.258382112311384,null,24.258382112311384,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":164.45323682228624},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,162.73240968807409,4.8556032557840689,24.233281867148971,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,7.0893585088600108,8.7763909334176411,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,323.49241444099738,294.07519589294714,0.46865265191115191,55.349632230157681,0.97258891119779778,0.29940892548445058,-1.3176926057145266E-2,null,null,null,0,24.233281867148971,null,24.233281867148971,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":164.45077849780881},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,162.6781655515114,4.8514779917550763,24.208193657193227,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,7.042201413607045,8.7270469412093341,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,323.39477499518455,293.9736800747354,0.46852356077669266,55.313952890520142,0.97246770639665003,0.29934751578200525,-1.3234252508670608E-2,null,null,null,0,24.208193657193227,null,24.208193657193227,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":164.44824980601666},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,162.62393949632758,4.8473547054975388,24.183117475254395,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,6.995353964691434,8.6779803784803562,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,323.29716809585369,293.87220206984841,0.46839450103411051,55.278295354350064,0.9723465419971028,0.29928603087000194,-1.3291551476228847E-2,null,null,null,0,24.183117475254395,null,24.183117475254395,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":164.44565107338178},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,162.56973151649547,4.8432333958305804,24.158053314150859,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,6.9488141492793654,8.6291896854234746,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,323.1995937321559,293.77076186031383,0.46826547267484331,55.242659608041748,0.97222541798568862,0.2992244706763445,-1.3348822976226415E-2,null,null,null,0,24.158053314150859,null,24.158053314150859,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":164.44298262450997},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,162.51554160598997,4.8391140615746924,24.13300116670932,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,6.9025799675181529,8.580673311001247,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,323.10205189324597,293.66935942817355,0.46813647569033645,55.207045637999954,0.97210433434894483,0.29916283512889608,-1.3406067025059087E-2,null,null,null,0,24.13300116670932,null,24.13300116670932,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":164.44024478215411},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,162.46136975878798,4.8349967015517379,24.107961025764812,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,6.856649432453052,8.5324297128967128,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,323.00454256828243,293.5679947554836,0.46800751007204233,55.171453430640014,0.97198329107341352,0.2991011241554789,-1.346328363910132E-2,null,null,null,0,24.107961025764812,null,24.107961025764812,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":164.43743786722735},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,162.4072159688684,4.8308813145848859,24.082932884160329,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,6.811020569944489,8.4844573574643682,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,322.90706574642718,293.46666782431396,0.46787857581142134,55.135882972387094,0.97186228814564057,0.29903933768387386,-1.3520472834702701E-2,null,null,null,0,24.082932884160329,null,24.082932884160329,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":164.43456219881608},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,162.35308023021213,4.8267678994986891,24.057916734747263,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,6.7656914185860462,8.4367547196814137,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,322.80962141684586,293.36537861674879,0.46774967289994074,55.100334249677019,0.97174132555217696,0.29897747564182131,-1.3577634628191504E-2,null,null,null,0,24.057916734747263,null,24.057916734747263,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":164.43161809419288},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,162.29896253680207,4.822656455119037,24.03291257038514,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,6.7206600296227759,8.3893202830992628,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,322.71220956870775,293.26412711488626,0.46762080132907535,55.064807248955844,0.97162040327957777,0.29891553795702042,-1.3634769035899552E-2,null,null,null,0,24.03291257038514,null,24.03291257038514,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":164.42860586882935},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,162.24486288262312,4.818546980273176,24.007920383941745,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,6.6759244668701374,8.3421525397953484,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,322.61483019118566,293.16291330083862,0.46749196109030722,55.029301956679944,0.97149952131440276,0.29885352455712955,-1.3691876074116038E-2,null,null,null,0,24.007920383941745,null,24.007920383941745,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":164.42552583640875},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,162.19078126166227,4.8144394737896885,23.982940168292981,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,6.631482806633394,8.2952499903251855,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,322.51748327345615,293.06173715673214,0.46736315217512592,54.993818359315924,0.97137867964321623,0.29879143536976621,-1.3748955759115944E-2,null,null,null,0,23.982940168292981,null,23.982940168292981,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":164.42237830883866},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,162.13671766790839,4.8103339344985061,23.957971916322965,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,6.5873331376275459,8.2486111436746707,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,322.42016880469913,292.96059866470682,0.46723437457502781,54.958356443340648,0.9712578782525868,0.2987292703225069,-1.3806008107156487E-2,null,null,null,0,23.957971916322965,null,23.957971916322965,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":164.4191635962635},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,162.08267209535242,4.8062303612309032,23.933015620923964,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,6.5434735608978194,8.2022345172127551,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,322.32288677409838,292.85949780691709,0.46710562828151725,54.922916195241299,0.97113711712908735,0.2986670293428873,-1.3863033134487779E-2,null,null,null,0,23.933015620923964,null,23.933015620923964,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":164.41588200707685},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,162.0286445379873,4.8021287528195069,23.908071274996491,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,6.4999021897405926,8.1561186366442442,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,322.2256371708412,292.7584345655311,0.46697691328610547,54.887497601515321,0.97101639625929592,0.29860471235840225,-1.3920030857324406E-2,null,null,null,0,23.908071274996491,null,23.908071274996491,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":164.41253384793364},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,161.97463498980798,4.7980291080982607,23.883138871449052,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,6.4566171496248135,8.1102620359629576,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,322.12841998411841,292.65740892273078,0.46684822958031102,54.852100648670159,0.97089571562979438,0.29854231929650582,-1.3977001291873847E-2,null,null,null,0,23.883138871449052,null,23.883138871449052,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":164.4091194237626},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,161.92064344481139,4.7939314259024792,23.858218403198496,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,6.4136165781140546,8.0646632574051242,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,322.03123520312454,292.55642086071231,0.4667195771556597,54.816725323223864,0.97077507522716933,0.29847985008461103,-1.403394445432582E-2,null,null,null,0,23.858218403198496,null,23.858218403198496,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":164.40563903777806},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,161.86666989699646,4.7898357050688043,23.833309863169735,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,6.3708986247888921,8.019320851403041,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,321.93408281705769,292.45547036168563,0.46659095600368461,54.781371611704486,0.97065447503801194,0.29841730465009036,-1.409086036084517E-2,null,null,null,0,23.833309863169735,null,23.833309863169735,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":164.40209299149205},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,161.81271434036412,4.7857419444351983,23.808413244295732,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,6.3284614511698649,7.9742333765389901,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,321.83696281511948,292.35455740787438,0.46646236611592595,54.746039500650141,0.97053391504891739,0.29835468292027517,-1.4147749027571876E-2,null,null,null,0,23.808413244295732,null,23.808413244295732,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":164.39848158472617},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,161.75877676891733,4.7816501428409905,23.783528539517746,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,6.2863032306409741,7.9293993994994167,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,321.73987518651523,292.25368198151642,0.46633380748393138,54.710728976609431,0.97041339524648607,0.29829198482245628,-1.4204610470638812E-2,null,null,null,0,23.783528539517746,null,23.783528539517746,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":164.39480511562337},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,161.70485717666102,4.7775602991268169,23.758655741784981,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,6.2444221483735349,7.8848174950293641,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,321.64281992045386,292.15284406486319,0.46620528009925555,54.675440026140876,0.97029291561732189,0.29822921028388349,-1.4261444706164639E-2,null,null,null,0,23.758655741784981,null,23.758655741784981,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":164.3910638806596},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,161.65095555760215,4.7734724121346677,23.733794844054895,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,6.2028164012506721,7.8404862458871678,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,321.54579700614789,292.05204364018005,0.46607678395346042,54.640172635813229,0.97017247614803448,0.29816635923176638,-1.4318251750232491E-2,null,null,null,0,23.733794844054895,null,23.733794844054895,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":164.38725817465536},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,161.59707190574963,4.7693864807078672,23.70894583929304,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,6.1614841977921788,7.7964042427993974,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,321.4488064328134,291.95128068974623,0.46594831903811496,54.604926792205617,0.97005207682523675,0.29810343159327307,-1.4375031618918399E-2,null,null,null,0,23.70894583929304,null,23.70894583929304,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":164.38338829078725},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,161.5432062151144,4.7653025036910401,23.684108720472885,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,6.1204237580798537,7.7525700844160603,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,321.35184818966997,291.85055519585461,0.46581988534479568,54.56970248190683,0.96993171763554642,0.29804042729553121,-1.4431784328284181E-2,null,null,null,0,23.684108720472885,null,23.684108720472885,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":164.37945452059932},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,161.48935847970935,4.7612204799301923,23.659283480576303,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,6.0796333136834848,7.7089823772660537,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,321.25492226594088,291.749867140812,0.46569148286508566,54.534499691516316,0.96981139856558618,0.29797734626562811,-1.4488509894356127E-2,null,null,null,0,23.659283480576303,null,23.659283480576303,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":164.37545715401441},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,161.43552869354946,4.7571404082726128,23.634470112592961,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,6.0391111075870212,7.6656397357128627,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,321.15802865085305,291.64921650693879,0.46556311159057562,54.499318407643216,0.96969111960198262,0.29791418843060985,-1.4545208333156978E-2,null,null,null,0,23.634470112592961,null,23.634470112592961,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":164.37139647934526},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,161.3817168506516,4.753062287566955,23.609668609520828,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,5.9988553941155001,7.6225407819105149,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,321.06116733363694,291.54860327656939,0.46543477151286317,54.464158616907184,0.96957088073136677,0.29785095371748194,-1.4601879660691708E-2,null,null,null,0,23.609668609520828,null,23.609668609520828,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":164.36727278330568},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,161.32792294503471,4.7489861166631595,23.584878964365707,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,5.9588644388622019,7.5796841457597797,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,320.96433830352652,291.4480274320515,0.46530646262355313,54.429020305937428,0.96945068194037454,0.29778764205320946,-1.4658523892929765E-2,null,null,null,0,23.584878964365707,null,23.584878964365707,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":164.36308635102156},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,161.2741469707197,4.7449118944125326,23.560101170141692,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,5.9191365186164893,7.5370684648646078,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,320.86754154975949,291.347488955747,0.46517818491425733,54.393903461373753,0.96933052321564595,0.29772425336471658,-1.4715141045851254E-2,null,null,null,0,23.560101170141692,null,23.560101170141692,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":164.35883746604179},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,161.22038892172947,4.7408396196676881,23.535335219870849,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,5.8796699212919261,7.4946923844888298,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,320.77077706157706,291.24698783003123,0.46504993837659492,54.35880806986583,0.96921040454382557,0.29766078757888692,-1.4771731135382993E-2,null,null,null,0,23.535335219870849,null,23.535335219870849,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":164.35452641034905},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,161.16664879208889,4.7367692912825552,23.510581106583228,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,5.8404629458549264,7.4525545575130829,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,320.67404482822405,291.14652403729309,0.4649217230021917,54.323734118073332,0.96909032591156252,0.29759724462256337,-1.4828294177458901E-2,null,null,null,0,23.510581106583228,null,23.510581106583228,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":164.35015346437066},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,161.11292657582487,4.7327009081123972,23.485838823316993,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,5.8015139022538946,7.4106536443919859,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,320.57734483894882,291.04609755993533,0.46479353878268104,54.288681592666023,0.96897028730551027,0.29753362442254844,-1.488483018798803E-2,null,null,null,0,23.485838823316993,null,23.485838823316993,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":164.34571890698908},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,161.05922226696626,4.7286344690137874,23.461108363118282,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,5.7628211113487522,7.3689883131115641,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,320.48067708300329,290.94570838037413,0.46466538570970284,54.253650480323699,0.96885028871232648,0.29746992690560353,-1.4941339182861668E-2,null,null,null,0,23.461108363118282,null,23.461108363118282,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":164.34122301555266},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,161.00553585954395,4.7245699728446287,23.436389719041319,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,5.7243829048409678,7.3275572391468939,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,320.38404154964314,290.84535648103957,0.46453726377490467,54.21864076773619,0.96873033011867404,0.29740615199845022,-1.4997821177946236E-2,null,null,null,0,23.436389719041319,null,23.436389719041319,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":164.33666606588599},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,160.95186734759079,4.7205074184641447,23.411682884148355,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,5.6861976252040014,7.2863591054200061,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,320.28743822812748,290.74504184437507,0.46440917296994055,54.183652441603385,0.96861041151121952,0.29734229962776887,-1.5054276189097493E-2,null,null,null,0,23.411682884148355,null,23.411682884148355,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":164.33204833230033},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,160.89821672514159,4.7164468047328612,23.386987851509559,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,5.6482636256141747,7.2453926022580077,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,320.19086710771893,290.64476445283765,0.4642811132864717,54.148685488635095,0.968490532876634,0.29727836972019933,-1.5110704232146333E-2,null,null,null,0,23.386987851509559,null,23.386987851509559,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":164.32737008760392},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,160.84458398623323,4.7123881305126405,23.362304614203236,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,5.6105792698820656,7.2046564273514591,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,320.09432817768385,290.544524288898,0.46415308471616623,54.11373989555122,0.96837069420159316,0.29721436220234115,-1.5167105322912988E-2,null,null,null,0,23.362304614203236,null,23.362304614203236,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":164.32263160311226},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,160.79096912490451,4.7083313946666481,23.337633165315609,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,5.5731429323842319,7.1641492857129636,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,319.99782142729214,290.44432133504034,0.46402508725069957,54.078815649081577,0.96825089547277765,0.29715027700075347,-1.5223479477192825E-2,null,null,null,0,23.337633165315609,null,23.337633165315609,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":164.31783314865817},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,160.73737213519621,4.7042765960593504,23.312973497940817,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,5.5359529979954232,7.123869889636004,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,319.90134684581722,290.34415557376235,0.46389712088175405,54.04391273596579,0.96813113667687167,0.2970861140419544,-1.527982671077055E-2,null,null,null,0,23.312973497940817,null,23.312973497940817,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":164.31297499260191},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,160.68379301115115,4.7002237335565482,23.288325605181114,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,0,5.4990078620212763,7.0838169586540074,21.3333333333333,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,319.80490442253614,{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":290.24402698757518},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":0.46376918560101865},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":54.009031142953688},0.96801141780056421,{"$f":"(1.1-0.1*U810^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.29702187325242196},{"$f":"E810-E319","v":-1.5336147039398895E-2},null,null,null,0,23.288325605181114,null,23.288325605181114,{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":164.30805740184113},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.416666666666632,160.6302317468141,4.6961728060253476,23.263689480146692,0,0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},0,0,5.4623059301313495,7.0439892194996414,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":319.70849414672944},290.14393555900358,0.46364128140018945,53.97417085680496,{"$f":"((Q811+460)/(H$24*1.8+32+460))","v":0.96789173883054891},0.29695755455859357,-1.5392440478830594E-2,null,null,null,{"$f":"IF(AA810>0,AA810,IF(K811=0,0,B811))","v":0},{"$f":"IF(AA810>0,AB810,E811)","v":23.263689480146692},null,{"$f":"IF(B811<=AD$59,E811,AD810)","v":23.263689480146692},{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":164.3030806418208},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AG811=1,$AH811,0)","v":0},{"$f":"IF($AG811=2,$AH811,0)","v":0},{"$f":"IF($AG811=3,$AH811,0)","v":0},{"$f":"IF($AG811=4,$AH811,0)","v":0},{"$f":"IF($AG811=5,$AH811,0)","v":0},{"$f":"IF($AG811=6,$AH811,0)","v":0},{"$f":"IF($AG811=7,$AH811,0)","v":0},{"$f":"IF($AG811=8,$AH811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":160.57668833623183},{"$f":"V812*T812/3.413","v":4.6921238123341729},{"$f":"(D812*$H$23/1000-H$32)/1000","v":23.239065115955761},{"$f":"IF(B812>H$48-5,0,IF(C812 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},{"$f":"IF(OR(I812=1,J811 =1), 1,0)","v":0},{"$f":"I812/(1+$H$38)^B812","v":0},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":5.4258456182926418},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":7.0043854060643334},{"$f":"IF(J812<1, B812,N811)","v":21.499999999999964},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,319.61211600768132,290.04388127058576,0.46351340827096943,53.939331864289358,0.96777209975352363,0.29689315788686615,-1.5448707044779297E-2,null,null,null,0,23.239065115955761,null,23.239065115955761,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":164.29804497654297},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.583333333333297,160.52316277345309,4.6880767513527299,23.214452505734315,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,5.3896253527034705,6.965004259358027,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,319.5157699946796,289.94386410487334,0.46338556620506888,53.904514152186209,0.96765250055619068,0.29682868316359617,-1.5504946752962212E-2,null,null,null,0,23.214452505734315,null,23.214452505734315,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":164.29295066857659},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,160.46965505252862,4.6840316219520561,23.18985164261646,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,5.3536435697278906,6.9258445274691516,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,319.41945609701554,289.84388404443138,0.46325775519420465,53.86971770728502,0.96753294122525679,0.29676413031509974,-1.5561159619064568E-2,null,null,null,0,23.18985164261646,null,23.18985164261646,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":164.28779797906708},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,160.41616516751111,4.679988423004505,23.165262519744296,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,5.3178987158304416,6.8869049655248311,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,319.32317430398405,289.74394107183844,0.46312997523010024,53.834942516385325,0.96741342174743328,0.29669949926765238,-1.5617345658757387E-2,null,null,null,0,23.165262519744296,null,23.165262519744296,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":164.28258716774602},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,160.36269311245528,4.6759471533836878,23.140685130267581,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,5.2823892475112526,6.8481843356513084,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,319.22692460488355,289.64403516968622,0.46300222630448673,53.800188566295986,0.96729394210943576,0.29663478994748932,-1.5673504887686818E-2,null,null,null,0,23.140685130267581,null,23.140685130267581,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":164.27731849294051},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,160.3092388814178,4.6719078119645694,23.116119467344298,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,5.2471136312417714,6.8096814069345895,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,319.13070698901606,289.54416632058008,0.46287450840910149,53.765455843836321,0.96717450229798407,0.29657000228080532,-1.572963732149546E-2,null,null,null,0,23.116119467344298,null,23.116119467344298,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":164.27199221158276},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,160.25580246845732,4.6678703976234086,23.0915655241403,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,5.2120703434006952,6.7713949553813224,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,319.03452144568723,289.44433450713871,0.46274682153568891,53.730744335835368,0.96705510229980296,0.2965051361937549,-1.578574297579749E-2,null,null,null,0,23.0915655241403,null,23.0915655241403,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":164.26660857921931},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,160.2023838676345,4.6638349092377531,23.067023293829283,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,5.1772578702103766,6.7333237638798735,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,318.93836796420612,289.34453971199406,0.46261916567600025,53.696054029131943,0.96693574210162125,0.29644019161245205,-1.5841821866189321E-2,null,null,null,0,23.067023293829283,null,23.067023293829283,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":164.26116785002043},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,160.14898307301195,4.6598013456864456,23.042492769592812,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,5.1426747076736632,6.6954666221616534,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,318.84224653388554,289.24478191779144,0.46249154082179389,53.661384910574554,0.96681642169017235,0.29637516846297052,-1.5897874008249602E-2,null,null,null,0,23.042492769592812,null,23.042492769592812,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":164.25567027678912},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,160.09560007865429,4.6557697058496545,23.017973944620522,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,5.1083193615111622,6.6578223267626244,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,318.74615714404177,289.14506110718952,0.46236394696483452,53.626736967021913,0.96669714105219373,0.29631006667134357,-1.5953899417542772E-2,null,null,null,0,23.017973944620522,null,23.017973944620522,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":164.25011611097051},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,160.04223487862808,4.651739988608818,22.993466812109762,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,5.0741903470987957,6.6203896809850589,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,318.65009978399456,289.04537726286014,0.46223638409689405,53.592110185342193,0.96657790017442791,0.29624488616356431,-1.60098981096084E-2,null,null,null,0,22.993466812109762,null,22.993466812109762,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":164.24450560266072},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,159.98888746700189,4.6477121928467033,22.968971365265975,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,5.0402861894059061,6.5831674948594827,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,318.55407444306746,288.94573036748875,0.46210885220975106,53.557504552413718,0.96645869904362147,0.29617962686558558,-1.6065870099978952E-2,null,null,null,0,22.968971365265975,null,22.968971365265975,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":164.23883900061591},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,159.93555783784623,4.6436863174473277,22.944487597302189,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,5.0066054229335721,6.5461545851068594,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,318.45808111058727,288.84612040377345,0.4619813512951908,53.52292005512416,0.96633953764652503,0.29611428870331957,-1.6121815404154916E-2,null,null,null,0,22.944487597302189,null,22.944487597302189,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":164.23311655226115},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,159.88224598523362,4.6396623612960504,22.920015501439611,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,4.9731465916535518,6.509349775100965,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,318.36211977588459,288.74654735442624,0.4618538813450056,53.488356680371396,0.9662204159698945,0.29604887160263876,-1.6177734037633229E-2,null,null,null,0,22.920015501439611,null,22.920015501439611,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":164.22733850369937},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,159.82895190323856,4.6356403232794987,22.895555070907147,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,4.9399082489473827,6.4727518948309886,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,318.26619042829344,288.64701120217188,0.46172644235099403,53.453814415062936,0.96610133400048925,0.29598337548937476,-1.6233626015889513E-2,null,null,null,0,22.895555070907147,null,22.895555070907147,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":164.22150509971999},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,159.77567558593748,4.6316202022856032,22.871106298941644,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,4.9068889575460304,6.4363597808643345,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,318.17029305715153,288.54751192974868,0.46159903430496207,53.419293246116041,0.9659822917250741,0.29591780028931958,-1.6289491354360308E-2,null,null,null,0,22.871106298941644,null,22.871106298941644,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":164.2156165838077},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,159.72241702740882,4.6276019972035716,22.846669178787696,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,4.8740872894698306,6.4001722763096396,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,318.07442765179991,288.44804951990784,0.46147165719872196,53.384793160457633,0.96586328913041719,0.29585214592822445,-1.6345330068492814E-2,null,null,null,0,22.846669178787696,null,22.846669178787696,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":164.20967319815108},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,159.66917622173304,4.6235857069239241,22.822243703697893,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,4.8415018259688996,6.3641882307799964,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,317.97859420158352,288.34862395541404,0.46134431102409301,53.350314145024612,0.96574432620329198,0.29578641233180075,-1.6401142173705807E-2,null,null,null,0,22.822243703697893,null,22.822243703697893,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":164.2036751836512},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,159.61595316299247,4.6195713303384549,22.797829866932574,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,4.8091311574638311,6.3284065003563805,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,317.88279269585047,288.24923521904492,0.46121699577290087,53.315856186763483,0.96562540293047572,0.29572059942571938,-1.6456927685400302E-2,null,null,null,0,22.797829866932574,null,22.797829866932574,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":164.19762277993001},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,159.56274784527147,4.6155588663402405,22.773427661759861,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,4.7769738834868241,6.2928259475512895,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,317.78702312395268,288.14988329359119,0.46108971143697819,53.28141927263033,0.96550651929875042,0.29565470713561137,-1.6512686618955996E-2,null,null,null,0,22.773427661759861,null,22.773427661759861,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":164.19151622533889},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,159.50956026265638,4.6115483138236488,22.749037081455757,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,4.7450286126232051,6.2574454412725791,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,317.69128547524554,288.05056816185692,0.46096245800816449,53.247003389591043,0.96538767529490255,0.29558873538706748,-1.6568418989734823E-2,null,null,null,0,22.749037081455757,null,22.749037081455757,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":164.18535575696694},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,159.4563904092355,4.6075396716843491,22.724658119304149,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,4.7132939624532968,6.2222638567875048,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,317.59557973908795,287.95128980665913,0.46083523547830529,53.21260852462143,0.96526887090572244,0.29552268410563803,-1.6624124813084507E-2,null,null,null,0,22.724658119304149,null,22.724658119304149,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":164.17914161064928},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,159.4032382790991,4.6035329388192832,22.700290768596684,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,4.6817685594946408,6.1872800756869752,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,317.49990590484242,287.852048210828,0.46070804383925335,53.178234664706793,0.96515010611800545,0.29545655321683367,-1.6679804104338558E-2,null,null,null,0,22.700290768596684,null,22.700290768596684,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":164.17287402097534},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,159.3501038663394,4.599528114126664,22.675935022632729,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,4.6504510391445981,6.1524929858499888,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,317.40426396187496,287.7528433572067,0.46058088308286804,53.14388179684201,0.9650313809185509,0.29539034264612457,-1.6735456878798516E-2,null,null,null,0,22.675935022632729,null,22.675935022632729,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":164.16655322129694},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,159.29698716505061,4.595525196506002,22.651590874719549,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,4.6193400456233702,6.1179014814082855,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,317.30865389955517,287.65367522865154,0.46045375320101523,53.109549908031767,0.9649126952941629,0.29532405231894104,-1.6791083151765918E-2,null,null,null,0,22.651590874719549,null,22.651590874719549,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":164.16017944373641},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,159.24388816932893,4.5915241848580939,22.627258318172231,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,4.5884342319173204,6.0835044627111889,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,317.21307570725611,287.55454380803184,0.4603266541855674,53.075238985290468,0.9647940492316498,0.29525768216067338,-1.6846682938503221E-2,null,null,null,0,22.627258318172231,null,22.627258318172231,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":164.15375291919469},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,159.19080687327249,4.5875250780850081,22.602937346313581,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,4.5577322597226626,6.0493008362906497,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,317.11752937435455,287.45544907823,0.46019958602840372,53.040949015642127,0.96467544271782402,0.29519123209667142,-1.6902256254287096E-2,null,null,null,0,22.602937346313581,null,22.602937346313581,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":164.14727387735928},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,159.13774327098142,4.5835278750900708,22.578627952474079,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,4.5272327993895178,6.0152895148264864,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,317.02201489023059,287.35639102214128,0.46007254872141023,53.006679986120076,0.96455687573950311,0.29512470205224545,-1.6957803114348025E-2,null,null,null,0,22.578627952474079,null,22.578627952474079,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":164.14074254671212},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,159.08469735655777,4.579532574777927,22.554330129992202,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,4.4969345298663992,5.9814694171118186,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,316.926532244268,287.2573696226741,0.45994554225647899,52.972431883767825,0.96443834828350805,0.29505809195266525,-1.7013323533905833E-2,null,null,null,0,22.554330129992202,null,22.554330129992202,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":164.13415915453746},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,159.03166912410558,4.5755391760544573,22.530043872213966,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,4.466836138644898,5.9478394680186941,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,316.83108142585411,287.1583848627497,0.45981856662550935,52.93820469563795,0.96431986033666517,0.29499140172316096,-1.7068817528162583E-2,null,null,null,0,22.530043872213966,null,22.530043872213966,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":164.1275239269296},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,158.97865856773089,4.5715476778268611,22.505769172493387,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,4.4369363217049074,5.9143985984639134,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,316.73566242437965,287.05943672530242,0.45969162182040635,52.9039984087932,0.96420141188580444,0.29492463128892249,-1.7124285112302573E-2,null,null,null,0,22.505769172493387,null,22.505769172493387,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":164.12083708880078},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,158.92566568154166,4.5675580790035717,22.481506024191987,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,4.4072337834600024,5.8811457453750426,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,316.64027522923902,286.96052519327947,0.45956470783308256,52.869813010305364,0.96408300291776083,0.29485778057510009,-1.7179726301506548E-2,null,null,null,0,22.481506024191987,null,22.481506024191987,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":164.11409886388864},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,158.87269045964783,4.5635703784943153,22.457254420679156,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,4.3777272367033451,5.8480798516566219,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,316.54491982983012,286.86165024964095,0.45943782465545646,52.835648487256151,0.96396463341937322,0.29479084950680351,-1.723514111092328E-2,null,null,null,0,22.457254420679156,null,22.457254420679156,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":164.10730947476395},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,158.8197328961613,4.559584575210085,22.433014355332002,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,4.3484154025538224,5.8151998661565525,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,316.44959621555438,286.76281187735998,0.4593109722794535,52.801504826736704,0.963846303377485,0.29472383800910301,-1.7290529555666012E-2,null,null,null,0,22.433014355332002,null,22.433014355332002,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":164.10046914283819},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,158.76679298519591,4.5556006680631471,22.408785821535346,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,4.3192970104025727,5.7825047436326935,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,316.3543043758167,286.66401005942237,0.45918415069700502,52.767382015847801,0.96372801277894404,0.29465674600702874,-1.7345891650879963E-2,null,null,null,0,22.408785821535346,null,22.408785821535346,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":164.09357808837095},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,158.7138707208675,4.5516186559670331,22.384568812681728,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,4.2903707978598407,5.7499934447196219,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,316.25904430002555,286.56524477882692,0.45905735990004948,52.733280041699686,0.96360976161060263,0.29458957342557091,-1.740122741164285E-2,null,null,null,0,22.384568812681728,null,22.384568812681728,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":164.08663653047739},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,158.66096609729388,4.5476385378365443,22.360363322171406,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,4.2616355107021819,5.7176649358955993,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,316.163815977593,286.46651601858537,0.45893059988053175,52.699198891412181,0.96349154985931718,0.29452232018967994,-1.7456536853035942E-2,null,null,null,0,22.360363322171406,null,22.360363322171406,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":164.07964468713567},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,158.60807910859478,4.5436603125877681,22.336169343412447,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,4.2330899028200175,5.6855181894497138,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,316.06861939793464,286.36782376172226,0.45880387063040284,52.665138552114826,0.96337337751194896,0.29445498622426636,-1.7511819990136956E-2,null,null,null,0,22.336169343412447,null,22.336169343412447,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":164.07260277519418},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,158.55520974889191,4.5396839791380179,22.311986869820384,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,4.204732736165437,5.65355218344921,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,315.97345455046951,286.26916799127486,0.45867717214162085,52.63109901094623,0.96325524455536327,0.29438757145420086,-1.7567076837980977E-2,null,null,null,0,22.311986869820384,null,22.311986869820384,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":164.06551101037888},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,158.50235801230895,4.5357095364059052,22.287815894818653,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,4.1765627807004932,5.6217659017070005,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,315.87832142462014,286.17054869029329,0.45855050440614975,52.597080255054919,0.9631371509764296,0.29432007580431402,-1.7622307411588878E-2,null,null,null,0,22.287815894818653,null,22.287815894818653,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":164.05836960730051},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,158.44952389297151,4.5317369833112897,22.263656411838266,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,4.1485788143456732,5.5901583337493674,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,315.78322000981279,286.07196584184044,0.45842386741596031,52.563082271598688,0.96301909676202235,0.294252499199397,-1.7677511725977979E-2,null,null,null,0,22.263656411838266,null,22.263656411838266,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":164.05117877946159},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,158.3967073850072,4.5277663187753134,22.239508414318035,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,4.1207796229288078,5.5587284747838304,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,315.68815029547699,285.97341942899209,0.45829726116302949,52.529105047745048,0.96290108189902002,0.29418484156420088,-1.7732689796144285E-2,null,null,null,0,22.239508414318035,null,22.239508414318035,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":164.04393873926384},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,158.34390848254554,4.5237975417203504,22.215371895704276,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,4.093164000134208,5.5274753256672131,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,315.59311227104604,285.8749094348367,0.45817068563934116,52.495148570670722,0.9627831063743052,0.29411710282343689,-1.7787841637055379E-2,null,null,null,0,22.215371895704276,null,22.215371895704276,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":164.03664969801486},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,158.29112717971805,4.5198306510700572,22.191246849451094,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,4.0657307474522346,5.496397892873877,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,315.49810592595651,285.77643584247539,0.45804414083688505,52.461212827562036,0.96266517017476516,0.29404928290177668,-1.7842967263671738E-2,null,null,null,0,22.191246849451094,null,22.191246849451094,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":164.02931186593528},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,158.23836347065816,4.5158656457493356,22.167133269020169,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,4.0384786741291006,5.4654951884641365,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,315.40313124964871,285.67799863502211,0.45791762674765779,52.427297805614643,0.96254727328729195,0.2939813817238523,-1.7898066690939629E-2,null,null,null,0,22.167133269020169,null,22.167133269020169,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":164.02192545216582},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,158.18561734950129,4.5119025246843663,22.143031147880968,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,4.0114065971170678,5.4347662300528574,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,315.30818823156636,285.57959779560349,0.45779114336366189,52.39340349203394,0.96242941569878115,0.29391339921425552,-1.7953139933766238E-2,null,null,null,0,22.143031147880968,null,22.143031147880968,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":164.01449066477389},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,158.1328888103848,4.5079412868025592,22.118940479510414,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,3.9845133410248681,5.4042100407782225,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,315.21327686115666,285.48123330735882,0.45766469067690674,52.359529874034394,0.96231159739613303,0.29384533529753876,-1.8008187007072962E-2,null,null,null,0,22.118940479510414,null,22.118940479510414,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":164.00700771076066},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,158.080177847448,4.5039819310326079,22.094861257393259,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,3.9577977380685629,5.3738256492706791,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,315.11839712787042,285.38290515344016,0.45753826867940783,52.325676938840189,0.96219381836625251,0.29377718989821472,-1.806320792574212E-2,null,null,null,0,22.094861257393259,null,22.094861257393259,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":163.99947679606777},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,158.02748445483218,4.5000244563044305,22.070793475021688,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,3.9312586280225852,5.3436120896220602,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,315.02354902116195,285.28461331701214,0.45741187736318734,52.291844673684608,0.9620760785960486,0.29370896294075638,-1.8118202704631159E-2,null,null,null,0,22.070793475021688,null,22.070793475021688,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":163.99189812558396},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,157.97480862668058,4.4960688615492375,22.046737125895746,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,3.9048948581712355,5.3135684013548774,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,314.92873253048907,285.18635778125207,0.45728551672027318,52.258033065810764,0.96195837807243478,0.29364065434959696,-1.8173171358615292E-2,null,null,null,0,22.046737125895746,null,22.046737125895746,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":163.98427190315186},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,157.92215035713835,4.4921151456994508,22.022692203522858,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,3.8787052832603317,5.2836936293917898,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,314.83394764531306,285.08813852934986,0.4571591867427004,52.224242102470669,0.96184071678232896,0.29357226404913028,-1.8228113902512888E-2,null,null,null,0,22.022692203522858,null,22.022692203522858,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":163.97659833157462},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,157.86950964035265,4.4881633076887759,21.998658701418236,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,3.8526887654493196,5.2539868240252394,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,314.73919435509879,284.98995554450806,0.45703288742250969,52.190471770926138,0.96172309471265305,0.29350379196371013,-1.8283030351145868E-2,null,null,null,0,21.998658701418236,null,21.998658701418236,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":163.96887761262241},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,157.81688647047253,4.484213346452143,21.974636613104561,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,3.8268441742635679,5.2244470408872639,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,314.64447264931459,284.89180880994178,0.45690661875174854,52.156722058448025,0.96160551185033372,0.29343523801765098,-1.8337920719314837E-2,null,null,null,0,21.974636613104561,null,21.974636613104561,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":163.96110994703889},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,157.76428084164905,4.4802652609257656,21.950625932112299,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,3.8011703865470747,5.1950733409194729,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,314.54978251743233,284.79369830887885,0.4567803807224704,52.122992952316935,0.96148796818230176,0.29336660213522764,-1.8392785021806191E-2,null,null,null,0,21.950625932112299,null,21.950625932112299,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":163.95329553454783},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,157.71169274803518,4.476319050047068,21.926626651979291,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,3.7756662864153494,5.1658647903431945,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,314.45512394892734,284.69562402455938,0.4566541733267353,52.089284439822393,0.96137046369549273,0.29329788424067538,-1.8447623273381453E-2,null,null,null,0,21.926626651979291,null,21.926626651979291,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":163.94543457385953},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,157.65912218378583,4.4723747127547231,21.902638766250973,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,3.750330765208711,5.1368204606297958,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,314.36049693327851,284.59758594023623,0.45652799655660958,52.055596508263335,0.96125299837684564,0.29322908425818961,-1.8502435488791491E-2,null,null,null,0,21.902638766250973,null,21.902638766250973,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":163.93752726267707},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,157.6065691430579,4.468432247988698,21.878662268480642,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,3.7251627214458845,5.1079394284711599,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,314.26590145996823,284.49958403917486,0.45640185040416548,52.021929144948473,0.96113557221330503,0.29316020211192673,-1.8557221682769409E-2,null,null,null,0,21.878662268480642,null,21.878662268480642,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":163.92957379770266},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,157.55403362001022,4.4644916546901561,21.854697152228884,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,3.7001610607777566,5.0792207757503389,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,314.17133751848246,284.4016183046532,0.45627573486148199,51.988282337195386,0.96101818519181881,0.2930912377260031,-1.8611981870023442E-2,null,null,null,0,21.854697152228884,null,21.854697152228884,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":163.92157437464408},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,157.50151560880354,4.4605529318015158,21.830743411063899,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,3.6753246959415775,5.0506635895123617,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,314.07680509831044,284.30368871996137,0.45614964992064377,51.954656072331062,0.96090083729933962,0.29302219102449578,-1.8666716065251165E-2,null,null,null,0,21.830743411063899,null,21.830743411063899,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":163.91352918822071},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,157.4490151036006,4.4566160782664452,21.806801038561506,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,3.6506525467154018,5.0222669619352187,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,313.98230418894514,284.20579526840237,0.45602359557374228,51.92105033769181,0.96078352852282478,0.2929530619314426,-1.8721424283135946E-2,null,null,null,0,21.806801038561506,null,21.806801038561506,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":163.90543843216989},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,157.39653209856607,4.4526810930298417,21.782870028304988,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,3.6261435398727926,4.9940299903009953,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,313.88783477988295,284.10793793329151,0.45589757181287516,51.887465120623176,0.96066625884923529,0.29288385037084136,-1.8776106538343384E-2,null,null,null,0,21.782870028304988,null,21.782870028304988,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":163.89730229925289},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,157.34406658786656,4.4487479750378682,21.75895037388533,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,3.6017966091378844,4.9659517769671799,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,313.79339686062389,284.01011669795662,0.45577157863014595,51.8539004084802,0.96054902826553734,0.29281455626665098,-1.8830762845503557E-2,null,null,null,0,21.75895037388533,null,21.75895037388533,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":163.88912098126113},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,157.2916185656706,4.4448167232378895,21.735042068900825,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,0,3.5776106951406206,4.9380314293381256,26.666666666666558,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,313.69899042067112,{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":283.9123315457378},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":0.45564561601766462},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":51.820356188626846},0.96043183675870025,{"$f":"(1.1-0.1*U874^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.29274517954279039},{"$f":"E874-E383","v":-1.8885393219260749E-2},null,null,null,0,21.735042068900825,null,21.735042068900825,{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":163.88089466902224},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.74999999999989,157.23918802614872,4.4408873365785526,21.711145106957563,0,0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},0,0,3.5535847453724356,4.9102680598366772,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":313.60461544953176},283.81458245998778,0.45551968396754716,51.786832448436741,{"$f":"((Q875+460)/(H$24*1.8+32+460))","v":0.960314684315699},0.29267572012313964,-1.893999767421306E-2,null,null,null,{"$f":"IF(AA874>0,AA874,IF(K875=0,0,B875))","v":0},{"$f":"IF(AA874>0,AB874,E875)","v":21.711145106957563},null,{"$f":"IF(B875<=AD$59,E875,AD874)","v":21.711145106957563},{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":163.87262355240597},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AG875=1,$AH875,0)","v":0},{"$f":"IF($AG875=2,$AH875,0)","v":0},{"$f":"IF($AG875=3,$AH875,0)","v":0},{"$f":"IF($AG875=4,$AH875,0)","v":0},{"$f":"IF($AG875=5,$AH875,0)","v":0},{"$f":"IF($AG875=6,$AH875,0)","v":0},{"$f":"IF($AG875=7,$AH875,0)","v":0},{"$f":"IF($AG875=8,$AH875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":157.18677496347334},{"$f":"V876*T876/3.413","v":4.4369598140096826},{"$f":"(D876*$H$23/1000-H$32)/1000","v":21.6872594816688},{"$f":"IF(B876>H$48-5,0,IF(C876 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},{"$f":"IF(OR(I876=1,J875 =1), 1,0)","v":0},{"$f":"I876/(1+$H$38)^B876","v":0},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":3.5297177141420226},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":4.8826607858759523},{"$f":"IF(J876<1, B876,N875)","v":26.833333333333222},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,313.51027193671604,283.71686942407143,0.4553937824719162,51.75332917529218,0.96019757092351177,0.29260617793153887,-1.8994576224958593E-2,null,null,null,0,21.6872594816688,null,21.6872594816688,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":163.8643078203302},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.916666666666554,157.13437937181885,4.4330341544824137,21.663385186655745,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,3.5060085625316253,4.8552087298312872,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,313.41595987173798,283.61919242136639,0.45526791152289992,51.719846356585435,0.9600804965691222,0.29253655289178943,-1.9049128886081235E-2,null,null,null,0,21.663385186655745,null,21.663385186655745,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":163.85594766076682},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,157.0820012453616,4.4291103569490513,21.639522215546751,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,3.4824562583533463,4.827911019012336,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,313.32167924411493,283.52155143526232,0.45514207111263327,51.686383979717363,0.95996346123951737,0.29246684492765274,-1.9103655672122244E-2,null,null,null,0,21.639522215546751,null,21.639522215546751,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":163.8475432607477},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,157.02964057827981,4.4251884203631748,21.6156705619779,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,3.4590597761059607,4.8007667856353278,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,313.22743004336769,283.42394644916135,0.45501626123325667,51.652942032098451,0.95984646492168912,0.29239705396285121,-1.9158156597633536E-2,null,null,null,0,21.6156705619779,null,21.6156705619779,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":163.83909480637041},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,156.97729736475372,4.421268343679575,21.591830219592641,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,3.4358180969318521,4.773775166795482,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,313.13321225902075,283.32637744647803,0.45489048187691739,51.619520501148173,0.95972950760263342,0.29232717992106777,-1.9212631677142156E-2,null,null,null,0,21.591830219592641,null,21.591830219592641,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":163.83060248280407},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,156.92497159896547,4.4173501258542913,21.568001182042028,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,3.4127302085743252,4.7469353044395746,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,313.03902588060191,283.22884441063923,0.45476473303576836,51.586119374295379,0.95961258926935078,0.29225722272594623,-1.9267080925150282E-2,null,null,null,0,21.568001182042028,null,21.568001182042028,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":163.82206647429499},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,156.87266327509914,4.4134337658445508,21.544183442984334,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,3.3897951053350828,4.7202463453386612,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,312.94487089764249,283.13134732508382,0.45463901470196899,51.552738638977644,0.95949570990884581,0.29218718230109086,-1.9321504356152985E-2,null,null,null,0,21.544183442984334,null,21.544183442984334,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":163.81348696417254},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,156.82037238734077,4.4095192626088844,21.520376996085751,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,3.3670117880321571,4.6937074410609565,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,312.85074729967744,283.03388617326357,0.45451332686768442,51.519378282642521,0.95937886950812779,0.29211705857006698,-1.9375901984620469E-2,null,null,null,0,21.520376996085751,null,21.520376996085751,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":163.8048641348546},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,156.76809892987833,4.4056066151069828,21.496581835019537,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,3.3443792639578587,4.6673177479448595,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,312.75665507624507,282.93646093864197,0.45438766952508625,51.486038292746002,0.9592620680542101,0.29204685145640036,-1.9430273825015831E-2,null,null,null,0,21.496581835019537,null,21.496581835019537,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":163.79619816785339},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,156.71584289690171,4.4016958222997991,21.472797953466632,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,3.321896546837225,4.641076427072135,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,312.6625942168871,282.83907160469499,0.45426204266635173,51.452718656753632,0.95914530553411015,0.29197656088357754,-1.9484619891759536E-2,null,null,null,0,21.472797953466632,null,21.472797953466632,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":163.78748924378087},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,156.66360428260273,4.3977868831494931,21.449025345115288,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,3.2995626567865859,4.6149826442412429,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,312.56856471114895,282.74171815491087,0.45413644628366479,51.419419362139848,0.9590285819348503,0.29190618677504615,-1.9538940199293364E-2,null,null,null,0,21.449025345115288,null,21.449025345115288,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":163.77873754235435},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,156.61138308117521,4.3938797966194691,21.425264003661361,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,3.2773766202724905,4.5890355699408234,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,312.47456654857939,282.64440057279006,0.45401088036921489,51.38614039638847,0.95891189724345682,0.2918357290542144,-1.9593234762016465E-2,null,null,null,0,21.425264003661361,null,21.425264003661361,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":163.76994324240201},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,156.55917928681481,4.3899745616743528,21.40151392280811,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,3.2553374700708244,4.5632343793233234,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,312.38059971873071,282.54711884184525,0.45388534491519772,51.352881746992409,0.95879525144696065,0.29176518764445142,-1.9647503594310223E-2,null,null,null,0,21.40151392280811,null,21.40151392280811,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":163.76110652186821},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,156.5069928937192,4.3860711772799625,21.377775096266049,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,3.2334442452261958,4.5375782521787773,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,312.28666421115861,282.44987294560121,0.45375983991381541,51.319643401453362,0.95867864453239648,0.29169456246908709,-1.9701746710556023E-2,null,null,null,0,21.377775096266049,null,21.377775096266049,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":163.75222755781908},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,156.45482389608796,4.3821696424033876,21.354047517753443,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,3.2116959910116805,4.5120663729087287,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,312.19276001542238,282.35266286759509,0.4536343653572753,51.286425347282687,0.95856207648680392,0.29162385345141228,-1.975596412509617E-2,null,null,null,0,21.354047517753443,null,21.354047517753443,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":163.74330652644775},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,156.4026722881226,4.378269956012887,21.330331180995639,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,3.1900917588886455,4.4866979305003101,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,312.09888712108472,282.25548859137592,0.45350892123779152,51.253227572000242,0.95844554729722653,0.29155306051467861,-1.9810155852283629E-2,null,null,null,0,21.330331180995639,null,21.330331180995639,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":163.73434360307985},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,156.35053806402658,4.3743721170779857,21.306626079725707,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,3.1686306064670284,4.4614721185004536,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,312.00504551771189,282.15835010050534,0.45338350754758394,51.220050063135545,0.95832905695071235,0.29148218358209876,-1.9864321906425175E-2,null,null,null,0,21.306626079725707,null,21.306626079725707,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":163.72533896217857},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,156.29842121800525,4.3704761245693895,21.282932207683892,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,3.1473115974656953,4.4363881349902599,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,311.91123519487348,282.06124737855669,0.45325812427887835,51.18689280822673,0.95821260543431364,0.29141122257684615,-1.9918462301831141E-2,null,null,null,0,21.282932207683892,null,21.282932207683892,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":163.71629277735008},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,156.24632174426591,4.3665819774590489,21.259249558617999,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,3.1261338016731846,4.4114451825594996,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,311.8174561421427,281.96418040911561,0.45313277142390651,51.153755794821308,0.95809619273508706,0.29134017742205537,-1.9972577052783436E-2,null,null,null,0,21.259249558617999,null,21.259249558617999,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":163.70720522134874},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,156.19423963701783,4.3626896747201052,21.235578126283087,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,3.1050962949086069,4.3866424682812717,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,311.72370834909611,281.86714917577979,0.4530074489749063,51.120639010475571,0.95797981884009364,0.29126904804082177,-2.0026666173556862E-2,null,null,null,0,21.235578126283087,null,21.235578126283087,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":163.69807646608226},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,156.14217489047218,4.3587992153269388,21.211917904441748,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,3.0841981589828782,4.361979203686789,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,311.62999180531398,281.7701536621592,0.4528821569241217,51.087542442755137,0.95786348373639851,0.29119783435620183,-2.0080729678397802E-2,null,null,null,0,21.211917904441748,null,21.211917904441748,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":163.6889066826167},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,156.09012749884204,4.354910598255131,21.188268886863874,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,3.0634384816601226,4.3374546047403166,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,311.53630650037974,281.67319385187574,0.45275689526380247,51.054466079234487,0.95774718741107134,0.29112653629121299,-2.0134767581549085E-2,null,null,null,0,21.188268886863874,null,21.188268886863874,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":163.67969604118184},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,156.03809745634243,4.3510238224814817,21.164631067326777,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,3.0428163566193818,4.3130678918142493,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,311.44265242388042,281.5762697285632,0.45263166398620391,51.02140990749723,0.95763092985118581,0.29105515376883356,-2.0188779897221565E-2,null,null,null,0,21.164631067326777,null,21.164631067326777,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":163.67044471117597},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,155.98608475719033,4.3471388869839958,21.141004439615081,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,3.0223308834165281,4.2888182896643245,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,311.34902956540662,281.47938127586781,0.45250646308358811,50.988373915135895,0.95751471104382035,0.29098368671200314,-2.0242766639622545E-2,null,null,null,0,21.141004439615081,null,21.141004439615081,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":163.66115286117116},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,155.93408939560462,4.3432557907418969,21.117388997520841,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,3.0019811674464574,4.2647050274049798,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,311.25543791455237,281.38252847744758,0.45238129254822257,50.955358089752082,0.95739853097605743,0.29091213504362234,-2.0296727822934457E-2,null,null,null,0,21.117388997520841,null,21.117388997520841,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":163.65182065891804},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,155.88211136580608,4.3393745327356026,21.093784734843354,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,2.9817663199054811,4.2407273384848425,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,311.16187746091498,281.28571131697248,0.45225615237238082,50.922362418956283,0.95728238963498347,0.2908404986865526,-2.035066346133263E-2,null,null,null,0,21.093784734843354,null,21.093784734843354,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":163.64244827135099},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,155.83015066201747,4.3354951119467726,21.070191645389485,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,2.9616854577540317,4.2168844606623672,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,311.06834819409551,281.18892977812476,0.45213104254834213,50.889386890368286,0.95716628700769002,0.2907687775636168,-2.0404573568956863E-2,null,null,null,0,21.070191645389485,null,21.070191645389485,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":163.63303586459276},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,155.77820727846347,4.331617527358242,21.046609722973244,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,2.9417377036794963,4.1931756359816017,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,310.97485010369832,281.09218384459837,0.45200596306839191,50.85643149161649,0.95705022308127252,0.290696971597599,-2.045845815995051E-2,null,null,null,0,21.046609722973244,null,21.046609722973244,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":163.62358360395962},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,155.72628120937065,4.3277417779540492,21.023038961415953,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,2.9219221860593794,4.1696001107480916,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,310.88138317933124,280.99547350009931,0.45188091392482155,50.823496210338334,0.95693419784283018,0.29062508071124371,-2.0512317248435608E-2,null,null,null,0,21.023038961415953,null,21.023038961415953,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":163.61409165396614},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,155.67437244896755,4.323867862719478,20.999479354546523,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,2.9022380389247093,4.1461571355049189,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,310.78794741060563,280.8987987283457,0.45175589510992775,50.790581034180548,0.95681821127946742,0.29055310482725749,-2.0566150848495113E-2,null,null,null,0,20.999479354546523,null,20.999479354546523,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":163.60456017832988},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,155.62248099148457,4.3199957806409763,20.975930896200925,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,2.8826844019235702,4.1228459650088816,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,310.69454278713624,280.80215951306747,0.45163090661601391,50.75768595079839,0.95670226337829256,0.2904810438683077,-2.0619958974229746E-2,null,null,null,0,20.975930896200925,null,20.975930896200925,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":163.59498933997634},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,155.57060683115407,4.3161255307062136,20.952393580222573,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,2.8632604202849929,4.0996658582067989,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,310.60116929854138,280.70555583800638,0.45150594843538838,50.724810947856298,0.95658635412641801,0.29040889775702272,-2.0673741639708254E-2,null,null,null,0,20.952393580222573,null,20.952393580222573,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":163.58537930104359},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,{"$f":"IF($AG907=1,$AH907,0)","v":0},{"$f":"IF($AG907=2,$AH907,0)","v":0},{"$f":"IF($AG907=3,$AH907,0)","v":0},{"$f":"IF($AG907=4,$AH907,0)","v":0},{"$f":"IF($AG907=5,$AH907,0)","v":0},{"$f":"IF($AG907=6,$AH907,0)","v":0},{"$f":"IF($AG907=7,$AH907,0)","v":0},0]
[null,29.499999999999851,155.51874996221036,4.312257111904052,20.928867400462128,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,2.8439652447829982,4.0766160782119556,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,310.50782693444268,280.60898768691629,0.45138102056036622,50.691956013027522,0.95647048351096065,0.29033666641599232,-2.0727498858974513E-2,null,null,null,0,20.928867400462128,null,20.928867400462128,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":163.5757302228871},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,155.46691037888962,4.3083905232245696,20.905352350777648,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,2.8247980317009147,4.0536958922806727,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,310.41451568446536,280.51245504356285,0.45125612298326767,50.659121133994347,0.95635465151904198,0.29026434976776783,-2.0781230646061744E-2,null,null,null,0,20.905352350777648,null,20.905352350777648,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":163.56604226608422},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,155.41508807542999,4.3045257636590302,20.881848425034399,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,2.8057579427958848,4.0309045717890228,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,310.32123553823806,280.41595789172368,0.45113125569641921,50.626306298447901,0.9562388581377872,0.29019194773486123,-2.083493701499961E-2,null,null,null,0,20.881848425034399,null,20.881848425034399,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":163.55631559043906},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,155.36328304607153,4.3006628321998948,20.858355617104937,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,2.7868441452636237,4.0082413922096523,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,310.22798648539282,280.31949621518805,0.45100641869215286,50.593511494088091,0.95612310335432626,0.29011946023974633,-2.0888617979771595E-2,null,null,null,0,20.858355617104937,null,20.858355617104937,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":163.54655035498689},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,155.31149528505617,4.2968017278408341,20.834873920869171,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,2.7680558117034182,3.9857056330887697,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,310.13476851556516,280.22306999775736,0.45088161196280663,50.560736708623978,0.95600738715579292,0.29004688720485772,-2.0942273554371837E-2,null,null,null,0,20.834873920869171,null,20.834873920869171,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":163.53674671799888},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,155.25972478662783,4.292942449576727,20.811403330214343,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,2.7493921200833178,3.9632965780232197,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,310.04158161839416,280.12667922324482,0.45075683550072421,50.527981929773489,0.95589170952932589,0.28997422855259186,-2.099590375277316E-2,null,null,null,0,20.811403330214343,null,20.811403330214343,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":163.52690483698652},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,155.20797154503228,4.2890849964036075,20.787943839034742,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,2.7308522537055353,3.9410135146377305,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,309.94842578352217,280.03032387547512,0.45063208929825505,50.49524714526305,0.9557760704620677,0.28990148420530626,-2.1049508588923516E-2,null,null,null,0,20.787943839034742,null,20.787943839034742,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":163.5170248687063},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":309.85530100059515},279.93400393828523,0.45050737334775459,{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":50.462532342828382},{"$f":"((Q915+460)/(H$24*1.8+32+460))","v":0.95566046994116505},0.28982865408531977,{"$f":"E915-E424","v":-2.1103088076745991E-2},null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":163.50710696916394},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":163.49721257175324},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":163.48734159303461},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":163.47749394996308},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":163.46766955988582},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":163.45786834053985},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":163.44809021004986},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":163.43833508692569},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":163.42860289006035},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":163.41889353872756},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":163.40920695257958},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":163.39954305164508},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":163.38990175632682},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":163.38028298739945},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":163.37068666600754},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":163.36111271366315},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":163.35156105224388},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":163.3420316039907},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":163.33252429150585},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":163.32303903775062},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":163.31357576604353},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":163.30413440005796},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":163.29471486382033},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,309.85530100059515,{"$f":"R$9*$Q938^6+S$9*$Q938^5+T$9*$Q938^4+U$9*$Q938^3+V$9*$Q938^2+W$9*$Q938+X$9","v":279.93400393828523},{"$f":"R$10*$Q938^6+S$10*$Q938^5+T$10*$Q938^4+U$10*$Q938^3+V$10*$Q938^2+W$10*$Q938+X$10","v":0.45050737334775459},50.462532342828382,0.95566046994116505,{"$f":"(1.1-0.1*U938^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.28982865408531977},-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":163.28531708170797},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,{"$f":"IF(AA938>0,AA938,IF(K939=0,0,B939))","v":0},{"$f":"IF(AA938>0,AB938,E939)","v":20.764495441232146},null,{"$f":"IF(B939<=AD$59,E939,AD938)","v":20.764495441232146},{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":163.2759409784471},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},{"$f":"IF($AG939=1,$AH939,0)","v":0},{"$f":"IF($AG939=2,$AH939,0)","v":0},{"$f":"IF($AG939=3,$AH939,0)","v":0},{"$f":"IF($AG939=4,$AH939,0)","v":0},{"$f":"IF($AG939=5,$AH939,0)","v":0},{"$f":"IF($AG939=6,$AH939,0)","v":0},{"$f":"IF($AG939=7,$AH939,0)","v":0},{"$f":"IF($AG939=8,$AH939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":155.15623555451728},{"$f":"V940*T940/3.413","v":4.2852293673187427},{"$f":"(D940*$H$23/1000-H$32)/1000","v":20.764495441232146},{"$f":"IF(B940>H$48-5,0,IF(C940 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},{"$f":"IF(OR(I940=1,J939 =1), 1,0)","v":0},{"$f":"I940/(1+$H$38)^B940","v":0},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":30},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":163.26658647911077},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":163.25725350911699},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":163.24794199422664},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":163.23865186054155},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":163.22938303450255},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":163.22013544288745},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":163.21090901280922},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":163.20170367171403},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":163.19251934737932},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":163.18335596791198},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":163.17421346174638},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":163.16509175764259},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":163.15599078468449},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":163.14691047227797},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":163.13785075014897},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":163.12881154834193},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":163.11979279721768},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":163.11079442745191},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":163.10181637003325},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":163.09285855626155},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":163.08392091774607},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":163.07500338640384},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":163.06610589445791},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":163.05722837443551},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":163.04837075916654},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":163.03953298178172},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":163.03071497571096},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":163.02191667468171},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":163.01313801271723},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":163.00437892413507},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":162.99563934354529},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":162.98691920584892},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,{"$f":"IF($AG971=1,$AH971,0)","v":0},{"$f":"IF($AG971=2,$AH971,0)","v":0},{"$f":"IF($AG971=3,$AH971,0)","v":0},{"$f":"IF($AG971=4,$AH971,0)","v":0},{"$f":"IF($AG971=5,$AH971,0)","v":0},{"$f":"IF($AG971=6,$AH971,0)","v":0},{"$f":"IF($AG971=7,$AH971,0)","v":0},0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":162.97821844623635},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":162.9695370001856},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":162.96087480346091},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":162.95223179211104},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":162.94360790246768},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":162.93500307114397},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":162.92641723503291},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":309.85530100059515},279.93400393828523,0.45050737334775459,{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":50.462532342828382},{"$f":"((Q979+460)/(H$24*1.8+32+460))","v":0.95566046994116505},0.28982865408531977,{"$f":"E979-E488","v":-2.1103088076745991E-2},null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":162.91785033130577},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":162.90930229741062},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":162.9007730710708},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":162.89226259028339},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":162.88377079331767},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":162.87529761871372},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":162.86684300528088},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":162.85840689209624},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":162.84998921850325},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":162.84158992411025},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":162.83320894878898},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":162.82484623267322},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":162.81650171615729},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":162.80817533989463},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":162.79986704479649},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":162.79157677203048},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":162.78330446301908},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":162.77505005943846},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":162.76681350321692},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":162.75859473653367},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":162.75039370181736},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":162.74221034174482},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":162.73404459923972},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,309.85530100059515,{"$f":"R$9*$Q1002^6+S$9*$Q1002^5+T$9*$Q1002^4+U$9*$Q1002^3+V$9*$Q1002^2+W$9*$Q1002+X$9","v":279.93400393828523},{"$f":"R$10*$Q1002^6+S$10*$Q1002^5+T$10*$Q1002^4+U$10*$Q1002^3+V$10*$Q1002^2+W$10*$Q1002+X$10","v":0.45050737334775459},50.462532342828382,0.95566046994116505,{"$f":"(1.1-0.1*U1002^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.28982865408531977},-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":162.7258964174712},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,{"$f":"IF(AA1002>0,AA1002,IF(K1003=0,0,B1003))","v":0},{"$f":"IF(AA1002>0,AB1002,E1003)","v":20.764495441232146},null,{"$f":"IF(B1003<=AD$59,E1003,AD1002)","v":20.764495441232146},{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":162.71776573985258},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},{"$f":"IF($AG1003=1,$AH1003,0)","v":0},{"$f":"IF($AG1003=2,$AH1003,0)","v":0},{"$f":"IF($AG1003=3,$AH1003,0)","v":0},{"$f":"IF($AG1003=4,$AH1003,0)","v":0},{"$f":"IF($AG1003=5,$AH1003,0)","v":0},{"$f":"IF($AG1003=6,$AH1003,0)","v":0},{"$f":"IF($AG1003=7,$AH1003,0)","v":0},{"$f":"IF($AG1003=8,$AH1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":155.15623555451728},{"$f":"V1004*T1004/3.413","v":4.2852293673187427},{"$f":"(D1004*$H$23/1000-H$32)/1000","v":20.764495441232146},{"$f":"IF(B1004>H$48-5,0,IF(C1004 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},{"$f":"IF(OR(I1004=1,J1003 =1), 1,0)","v":0},{"$f":"I1004/(1+$H$38)^B1004","v":0},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":30},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":162.70965251003997},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":162.70155667193117},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":162.69347816966413},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":162.68541694761586},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":162.67737295040101},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":162.66934612287071},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":162.66133641011126},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":162.65334375744291},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":162.64536811041853},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":162.63740941482246},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":162.62946761666927},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":162.6215426622025},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":162.61363449789351},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":162.60574307044021},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":162.59786832676588},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":162.59001021401798},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":162.58216867956705},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":162.57434367100535},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":162.56653513614589},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":162.55874302302112},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":162.55096727988195},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":162.54320785519636},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":162.53546469764848},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":162.52773775613736},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":162.52002697977582},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":162.51233231788945},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":162.50465372001537},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":162.4969911359012},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":162.48934451550392},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,309.85530100059515,279.93400393828523,0.45050737334775459,50.462532342828382,0.95566046994116505,0.28982865408531977,-2.1103088076745991E-2,null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":162.48171380898884},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,155.15623555451728,4.2852293673187427,20.764495441232146,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,{"$f":"C1034*1.8+32-H$20","v":309.85530100059515},279.93400393828523,0.45050737334775459,{"$f":"(R1034-R$60)-(Q$60+460)*(S1034-S$60)","v":50.462532342828382},{"$f":"((Q1034+460)/(H$24*1.8+32+460))","v":0.95566046994116505},0.28982865408531977,{"$f":"E1034-E543","v":-2.1103088076745991E-2},null,null,null,0,20.764495441232146,null,20.764495441232146,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":162.47409896672846},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":4134.5719641608339},{"$f":"SUM(M554:M1034)","v":4638.8285142807299},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608963995651742}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-04-21"]
[null,null,"Modified replacement calculation; added max temp decline calc",null,null,null,null,null,null,null,"2009-07-16"]
[null,null,"Changed links to input for new user interface",null,null,null,null,null,null,null,"2010-09-17"]

{"sheet":"DrwDwn Summary 10-90s","index":47,"n_rows":98,"n_cols":22,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life",{"$f":"'EERE COE 10-90'!D7","v":30},{"$f":"'EERE COE 10-90'!D151","v":30}]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:",{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,{"$f":"'Input A1'!A267","v":0},null,null,null,null,"Utilization Factor",{"$f":"'EERE COE'!D10","v":0.95}]
[null,null,null,"Reference","Improved",null,null,null,"Conversion System:",{"$f":"'Input A1'!T398","v":"Binary"},null,{"$f":"'Input A1'!A398","v":1},null,null,null,null,"UF decline rate",{"$f":"'EERE COE'!D40","v":1.3873037964901136E-2}]
[null,null,"Binary",{"$f":"'LCOE Binary 10-90s'!Q71","v":30006.705469081884},{"$f":"'LCOE Binary 10-90s'!R71","v":45764.764258616015},null,null,null,null,null,null,null,null,null,null,null,"discount rate",{"$f":"'EERE COE'!D8","v":7.0000000000000007E-2}]
[null,null,"Flash",{"$f":"'LCOE Flash 10-90s'!Q71","v":30006.705469081884},{"$f":"'LCOE Flash 10-90s'!R71","v":45764.764258616015}]
[]
[null,"10% SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(L3=0,D5,D4)","v":30006.705469081884},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Binary Avg Pwr- fracture system","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output",null,"yr","EOY Output","Mid yr output","declining UF","EOY Output","Mid yr output","declining UF"]
[null,0,{"$f":"('Reservoir B1 10-90s'!E63)","v":29.999999999999996},null,null,null,{"$f":"('Reservoir F1 10-90s'!E63)","v":30.003027382458828},null,null,null,null,{"$f":"'Reservoir B1 10-90s'!E63","v":29.999999999999996},{"$f":"'Reservoir F1 10-90s'!E63","v":30.003027382458828},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E63,'Reservoir B1 10-90s'!E63)","v":29.999999999999996},null,0,{"$f":"N9/30","v":0.99999999999999989},{"$f":"C9/30","v":0.99999999999999989},{"$f":"(R9)","v":0.99999999999999989},{"$f":"(Q9*8760*$R$2)/(1+$R$4)^$P9","v":8321.9999999999982},{"$f":"(R9*8760*$R$2)/(1+$R$4)^$P9","v":8321.9999999999982},{"$f":"(S9*8760*$R$2)/(1+$R$4)^$P9","v":8321.9999999999982}]
[null,{"$f":"IF(R$1<B9+1,R$1,0.5)","v":0.5},{"$f":"IF(R$1=B10,'Reservoir B1 10-90s'!E63,AVERAGE('Reservoir B1 10-90s'!E63:E74))","v":29.863440329445677},{"$f":"SUM('Reservoir B1 10-90s'!I63:I74)","v":0},{"$f":"AVERAGE('Reservoir B2'!E65:E76)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I65:I76)","v":{"$error":"#VALUE!"}},{"$f":"IF(R1=B10, 'Reservoir F1 10-90s'!E63,AVERAGE('Reservoir F1 10-90s'!E63:E74))","v":29.850196959946398},{"$f":"SUM('Reservoir F1 10-90s'!I63:I74)","v":0},null,{"$f":"IF($L$3=0,G10,IF($L$2=0,C10,E10))","v":29.863440329445677},{"$f":"IF($J$3=\"Flash\",H10,IF($J$2=\"Annual Decline Rate\",D10,F10))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E75","v":29.701465831332012},{"$f":"'Reservoir F1 10-90s'!E75","v":29.669936094498052},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E75,'Reservoir B1 10-90s'!E75)","v":29.701465831332012},null,1,0.99004886104440037,0.99544801098152258,{"$f":"S$9/(1+R$3)^P10","v":0.98631678973064707},7700.1744127210268,7742.1666798020842,7671.1479664845274]
[null,{"$f":"IF(R$1<B10+1,R$1,B10+1)","v":1.5},{"$f":"IF(R$1=B11,'Reservoir B1 10-90s'!E75,AVERAGE('Reservoir B1 10-90s'!E75:E86))","v":29.563437748403171},{"$f":"SUM('Reservoir B1 10-90s'!I75:I86)","v":0},{"$f":"AVERAGE('Reservoir B2'!E77:E88)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I77:I88)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2=B11, 'Reservoir F1 10-90s'!E75,AVERAGE('Reservoir F1 10-90s'!E75:E86))","v":29.518009369971292},{"$f":"SUM('Reservoir F1 10-90s'!I75:I86)","v":0},null,{"$f":"IF($L$3=0,G11,IF($L$2=0,C11,E11))","v":29.563437748403171},{"$f":"IF($J$3=\"Flash\",H11,IF($J$2=\"Annual Decline Rate\",D11,F11))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E87","v":29.399750724556522},{"$f":"'Reservoir F1 10-90s'!E87","v":29.338813687969381},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E87,'Reservoir B1 10-90s'!E87)","v":29.399750724556522},null,2,0.97999169081855075,0.98544792494677236,0.97282080970456963,7123.3215573342468,7162.9815978749575,7071.1981643474783]
[null,{"$f":"IF(R$1<B11+1,R$1,B11+1)","v":2.5},{"$f":"IF(R$1=B12,'Reservoir B1 10-90s'!E87,AVERAGE('Reservoir B1 10-90s'!E87:E98))","v":29.260311980312284},{"$f":"SUM('Reservoir B1 10-90s'!I87:I98)","v":0},{"$f":"AVERAGE('Reservoir B2'!E89:E100)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I89:I100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R3=B12, 'Reservoir F1 10-90s'!E87,AVERAGE('Reservoir F1 10-90s'!E87:E98))","v":29.187783525023558},{"$f":"SUM('Reservoir F1 10-90s'!I87:I98)","v":0},null,29.260311980312284,0,{"$f":"'Reservoir B1 10-90s'!E99","v":29.094980306343952},{"$f":"'Reservoir F1 10-90s'!E99","v":29.009644629858773},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E99,'Reservoir B1 10-90s'!E99)","v":29.094980306343952},null,3,0.96983267687813179,0.97534373267707619,0.95950949801097996,6588.2973389340723,6625.7352136526033,6518.1696009424759]
[null,3.5,{"$f":"IF(R$1=B13,'Reservoir B1 10-90s'!E99,AVERAGE('Reservoir B1 10-90s'!E99:E110))","v":28.954187701891829},{"$f":"SUM('Reservoir B1 10-90s'!I99:I110)","v":0},{"$f":"AVERAGE('Reservoir B2'!E101:E112)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I101:I112)","v":{"$error":"#VALUE!"}},{"$f":"IF(R4=B13, 'Reservoir F1 10-90s'!E99,AVERAGE('Reservoir F1 10-90s'!E99:E110))","v":28.859503986468422},{"$f":"SUM('Reservoir F1 10-90s'!I99:I110)","v":0},null,28.954187701891829,0,{"$f":"'Reservoir B1 10-90s'!E111","v":28.787278135168926},{"$f":"'Reservoir F1 10-90s'!E111","v":28.682413592621845},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E111,'Reservoir B1 10-90s'!E111)","v":28.787278135168926},null,4,0.95957593783896422,0.96513959006306094,0.94638032779425452,6092.1691047074974,6127.4916975867145,6008.3926315153985]
[null,4.5,{"$f":"IF(R$1=B14,'Reservoir B1 10-90s'!E111,AVERAGE('Reservoir B1 10-90s'!E111:E122))","v":28.645187532861609},{"$f":"SUM('Reservoir B1 10-90s'!I111:I122)","v":0},{"$f":"AVERAGE('Reservoir B2'!E113:E124)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I113:I124)","v":{"$error":"#VALUE!"}},{"$f":"IF(R5=B14, 'Reservoir F1 10-90s'!E111,AVERAGE('Reservoir F1 10-90s'!E111:E122))","v":28.53315552000819},{"$f":"SUM('Reservoir F1 10-90s'!I111:I122)","v":0},null,28.645187532861609,0,{"$f":"'Reservoir B1 10-90s'!E123","v":28.476765725693042},{"$f":"'Reservoir F1 10-90s'!E123","v":28.35710545172137},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E123,'Reservoir B1 10-90s'!E123)","v":28.476765725693042},null,5,0.94922552418976802,0.9548395844287203,0.9334308067742666,5632.2021066308243,5665.5129701704127,5538.4846091191994]
[null,5.5,{"$f":"IF(R$1=B15,'Reservoir B1 10-90s'!E123,AVERAGE('Reservoir B1 10-90s'!E123:E134))","v":28.333432060207727},{"$f":"SUM('Reservoir B1 10-90s'!I123:I134)","v":0},{"$f":"AVERAGE('Reservoir B2'!E125:E136)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I125:I136)","v":{"$error":"#VALUE!"}},{"$f":"IF(R6=B15, 'Reservoir F1 10-90s'!E123,AVERAGE('Reservoir F1 10-90s'!E123:E134))","v":28.208723093242025},{"$f":"SUM('Reservoir F1 10-90s'!I123:I134)","v":0},null,28.333432060207727,0,{"$f":"'Reservoir B1 10-90s'!E135","v":28.163562572891916},{"$f":"'Reservoir F1 10-90s'!E135","v":28.033705283212985},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E135,'Reservoir B1 10-90s'!E135)","v":28.163562572891916},null,6,0.93878541909639723,0.94444773534025761,0.92065847677328283,5205.8467719364817,5237.2460141276915,5105.3274389149983]
[null,6.5,{"$f":"IF(R$1=B16,'Reservoir B1 10-90s'!E135,AVERAGE('Reservoir B1 10-90s'!E135:E146))","v":28.01903986219337},{"$f":"SUM('Reservoir B1 10-90s'!I135:I146)","v":0},{"$f":"AVERAGE('Reservoir B2'!E137:E148)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I137:I148)","v":{"$error":"#VALUE!"}},{"$f":"IF(R7=B16, 'Reservoir F1 10-90s'!E135,AVERAGE('Reservoir F1 10-90s'!E135:E146))","v":27.886191873272097},{"$f":"SUM('Reservoir F1 10-90s'!I135:I146)","v":0},null,28.01903986219337,0,{"$f":"'Reservoir B1 10-90s'!E147","v":27.847786175929187},{"$f":"'Reservoir F1 10-90s'!E147","v":27.71219836137573},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E147,'Reservoir B1 10-90s'!E147)","v":27.847786175929187},null,7,0.92825953919763959,0.93396799540644571,0.90806091324933191,4810.7267385747073,4840.3109461805061,4706.0468879200253]
[null,7.5,{"$f":"IF(R$1=B17,'Reservoir B1 10-90s'!E147,AVERAGE('Reservoir B1 10-90s'!E147:E158))","v":27.702127532118379},{"$f":"SUM('Reservoir B1 10-90s'!I147:I158)","v":0},{"$f":"AVERAGE('Reservoir B2'!E149:E160)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I149:I160)","v":{"$error":"#VALUE!"}},{"$f":"IF(R8=B17, 'Reservoir F1 10-90s'!E147,AVERAGE('Reservoir F1 10-90s'!E147:E158))","v":27.565547224354816},{"$f":"SUM('Reservoir F1 10-90s'!I147:I158)","v":0},null,27.702127532118379,0,{"$f":"'Reservoir B1 10-90s'!E159","v":27.529552061781921},{"$f":"'Reservoir F1 10-90s'!E159","v":27.392570156386991},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E159,'Reservoir B1 10-90s'!E159)","v":27.529552061781921},null,8,0.91765173539273071,0.92340425107061264,0.89563572483596077,4444.6276146193641,4472.4898079213817,4337.9935129113856]
[null,8.5,{"$f":"IF(R$1=B18,'Reservoir B1 10-90s'!E159,AVERAGE('Reservoir B1 10-90s'!E159:E170))","v":27.382809701831832},{"$f":"SUM('Reservoir B1 10-90s'!I159:I170)","v":0},{"$f":"AVERAGE('Reservoir B2'!E161:E172)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I161:I172)","v":{"$error":"#VALUE!"}},{"$f":"IF(R9=B18, 'Reservoir F1 10-90s'!E159,AVERAGE('Reservoir F1 10-90s'!E159:E170))","v":27.246774705595616},{"$f":"SUM('Reservoir F1 10-90s'!I159:I170)","v":0},null,27.382809701831832,0,{"$f":"'Reservoir B1 10-90s'!E171","v":27.208973808620147},{"$f":"'Reservoir F1 10-90s'!E171","v":27.074806332040612},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E171,'Reservoir B1 10-90s'!E171)","v":27.208973808620147},null,9,0.90696579362067153,0.91276032339439439,0.88338055288828621,4105.4864222825563,4131.7160369790072,3998.7250799318977]
[null,9.5,{"$f":"IF(R$1=B19,'Reservoir B1 10-90s'!E171,AVERAGE('Reservoir B1 10-90s'!E171:E182))","v":27.061199065000661},{"$f":"SUM('Reservoir B1 10-90s'!I171:I182)","v":0},{"$f":"AVERAGE('Reservoir B2'!E173:E184)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I173:I184)","v":{"$error":"#VALUE!"}},{"$f":"IF(R10=B19, 'Reservoir F1 10-90s'!E171,AVERAGE('Reservoir F1 10-90s'!E171:E182))","v":26.929860068685738},{"$f":"SUM('Reservoir F1 10-90s'!I171:I182)","v":0},null,27.061199065000661,0,{"$f":"'Reservoir B1 10-90s'!E183","v":26.886163068944896},{"$f":"'Reservoir F1 10-90s'!E183","v":26.758892743505715},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E183,'Reservoir B1 10-90s'!E183)","v":26.886163068944896},null,10,0.89620543563149657,0.90203996883335535,0.87129307103525866,3791.3816889014611,3816.064581311311,3685.9903587419208]
[null,10.5,{"$f":"IF(R$1=B20,'Reservoir B1 10-90s'!E183,AVERAGE('Reservoir B1 10-90s'!E183:E194))","v":26.737406400138237},{"$f":"SUM('Reservoir B1 10-90s'!I183:I194)","v":0},{"$f":"AVERAGE('Reservoir B2'!E185:E196)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I185:I196)","v":{"$error":"#VALUE!"}},{"$f":"IF(R11=B20, 'Reservoir F1 10-90s'!E183,AVERAGE('Reservoir F1 10-90s'!E183:E194))","v":26.614789255679984},{"$f":"SUM('Reservoir F1 10-90s'!I183:I194)","v":0},null,26.737406400138237,0,{"$f":"'Reservoir B1 10-90s'!E195","v":26.561229592488388},{"$f":"'Reservoir F1 10-90s'!E195","v":26.444815435126369},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E195,'Reservoir B1 10-90s'!E195)","v":26.561229592488388},null,11,0.88537431974961289,0.89124688000460794,0.85937098473805296,3500.5241489339182,3523.7426210875869,3397.7141846845298]
[null,11.5,{"$f":"IF(R$1=B21,'Reservoir B1 10-90s'!E195,AVERAGE('Reservoir B1 10-90s'!E195:E206))","v":26.411540593396239},{"$f":"SUM('Reservoir B1 10-90s'!I195:I206)","v":0},{"$f":"AVERAGE('Reservoir B2'!E197:E208)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I197:I208)","v":{"$error":"#VALUE!"}},{"$f":"IF(R12=B21, 'Reservoir F1 10-90s'!E195,AVERAGE('Reservoir F1 10-90s'!E195:E206))","v":26.30154839681391},{"$f":"SUM('Reservoir F1 10-90s'!I195:I206)","v":0},null,26.411540593396239,0,{"$f":"'Reservoir B1 10-90s'!E207","v":26.234281248878371},{"$f":"'Reservoir F1 10-90s'!E207","v":26.132560638259218},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E207,'Reservoir B1 10-90s'!E207)","v":26.234281248878371},null,12,0.87447604162927906,0.88038468644654133,0.84761203085450143,3231.2480226412254,3253.0808642210768,3131.9836888414297]
[null,12.5,{"$f":"IF(R$1=B22,'Reservoir B1 10-90s'!E207,AVERAGE('Reservoir B1 10-90s'!E207:E218))","v":26.083708661122525},{"$f":"SUM('Reservoir B1 10-90s'!I207:I218)","v":0},{"$f":"AVERAGE('Reservoir B2'!E209:E220)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I209:I220)","v":{"$error":"#VALUE!"}},{"$f":"IF(R13=B22, 'Reservoir F1 10-90s'!E207,AVERAGE('Reservoir F1 10-90s'!E207:E218))","v":25.990123808359016},{"$f":"SUM('Reservoir F1 10-90s'!I207:I218)","v":0},null,26.083708661122525,0,{"$f":"'Reservoir B1 10-90s'!E219","v":25.905424050070536},{"$f":"'Reservoir F1 10-90s'!E219","v":25.822114769149554},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E219,'Reservoir B1 10-90s'!E219)","v":25.905424050070536},null,13,0.86351413500235119,0.86945695537075085,0.836013977209486,2982.0028387422039,3002.5253831805235,2887.0356051091853]
[null,13.5,{"$f":"IF(R$1=B23,'Reservoir B1 10-90s'!E219,AVERAGE('Reservoir B1 10-90s'!E219:E230))","v":25.754015772188595},{"$f":"SUM('Reservoir B1 10-90s'!I219:I230)","v":0},{"$f":"AVERAGE('Reservoir B2'!E221:E232)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I221:I232)","v":{"$error":"#VALUE!"}},{"$f":"IF(R14=B23, 'Reservoir F1 10-90s'!E219,AVERAGE('Reservoir F1 10-90s'!E219:E230))","v":25.680501990515211},{"$f":"SUM('Reservoir F1 10-90s'!I219:I230)","v":0},null,25.754015772188595,0,{"$f":"'Reservoir B1 10-90s'!E231","v":25.574762172552738},{"$f":"'Reservoir F1 10-90s'!E231","v":25.513464426842528},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E231,'Reservoir B1 10-90s'!E231)","v":25.574762172552738},null,14,0.85249207241842462,0.85846719240628644,0.82457462217121069,2751.345769887294,2770.6299622394122,2661.2445699713721]
[null,14.5,{"$f":"IF(R$1=B24,'Reservoir B1 10-90s'!E231,AVERAGE('Reservoir B1 10-90s'!E231:E242))","v":25.422565270089734},{"$f":"SUM('Reservoir B1 10-90s'!I231:I242)","v":0},{"$f":"AVERAGE('Reservoir B2'!E233:E244)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I233:I244)","v":{"$error":"#VALUE!"}},{"$f":"IF(R15=B24, 'Reservoir F1 10-90s'!E231,AVERAGE('Reservoir F1 10-90s'!E231:E242))","v":25.372669625338535},{"$f":"SUM('Reservoir F1 10-90s'!I231:I242)","v":0},null,25.422565270089734,0,{"$f":"'Reservoir B1 10-90s'!E243","v":25.242397979322561},{"$f":"'Reservoir F1 10-90s'!E243","v":25.206596391130383},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E243,'Reservoir B1 10-90s'!E243)","v":25.242397979322561},null,15,0.84141326597741872,0.84741884233632447,0.81329179423327003,2537.9344513214974,2556.0489258105622,2453.1123373292344]
[null,15.5,{"$f":"IF(R$1=B25,'Reservoir B1 10-90s'!E243,AVERAGE('Reservoir B1 10-90s'!E243:E254))","v":25.089458694820298},{"$f":"SUM('Reservoir B1 10-90s'!I243:I254)","v":0},{"$f":"AVERAGE('Reservoir B2'!E245:E256)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I245:I256)","v":{"$error":"#VALUE!"}},{"$f":"IF(R16=B25, 'Reservoir F1 10-90s'!E243,AVERAGE('Reservoir F1 10-90s'!E243:E254))","v":25.066613574703883},{"$f":"SUM('Reservoir F1 10-90s'!I243:I254)","v":0},null,25.089458694820298,0,{"$f":"'Reservoir B1 10-90s'!E255","v":24.908432041641845},{"$f":"'Reservoir F1 10-90s'!E255","v":24.901497620533089},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E255,'Reservoir B1 10-90s'!E255)","v":24.908432041641845},null,16,0.83028106805472812,0.83631528982734327,0.8021633516024369,2340.520254579083,2357.5304199590032,2261.2578368254344]
[null,16.5,{"$f":"IF(R$1=B26,'Reservoir B1 10-90s'!E255,AVERAGE('Reservoir B1 10-90s'!E255:E266))","v":24.754795804527163},{"$f":"SUM('Reservoir B1 10-90s'!I255:I266)","v":0},{"$f":"AVERAGE('Reservoir B2'!E257:E268)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I257:I268)","v":{"$error":"#VALUE!"}},{"$f":"IF(R17=B26, 'Reservoir F1 10-90s'!E255,AVERAGE('Reservoir F1 10-90s'!E255:E266))","v":24.762320878300741},{"$f":"SUM('Reservoir F1 10-90s'!I255:I266)","v":0},null,24.754795804527163,0,{"$f":"'Reservoir B1 10-90s'!E267","v":24.572963160571973},{"$f":"'Reservoir F1 10-90s'!E267","v":24.598155250312015},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E267,'Reservoir B1 10-90s'!E267)","v":24.572963160571973},null,17,0.81909877201906578,0.82515986015090548,0.79118718179209191,2157.9419894778462,2173.9101205853831,2084.4080096924581]
[null,17.5,{"$f":"IF(R$1=B27,'Reservoir B1 10-90s'!E267,AVERAGE('Reservoir B1 10-90s'!E267:E278))","v":24.418674596944467},{"$f":"SUM('Reservoir B1 10-90s'!I267:I278)","v":0},{"$f":"AVERAGE('Reservoir B2'!E269:E280)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I269:I280)","v":{"$error":"#VALUE!"}},{"$f":"IF(R18=B27, 'Reservoir F1 10-90s'!E267,AVERAGE('Reservoir F1 10-90s'!E267:E278))","v":24.4597787516614},{"$f":"SUM('Reservoir F1 10-90s'!I267:I278)","v":0},null,24.418674596944467,0,{"$f":"'Reservoir B1 10-90s'!E279","v":24.236088388290021},{"$f":"'Reservoir F1 10-90s'!E279","v":24.296556590514943},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E279,'Reservoir B1 10-90s'!E279)","v":24.236088388290021},null,18,0.80786961294300075,0.81395581989814891,0.78036120122121411,1989.1200090553741,2004.1053431238699,1921.3893613165542]
[null,18.5,{"$f":"IF(R$1=B28,'Reservoir B1 10-90s'!E279,AVERAGE('Reservoir B1 10-90s'!E279:E290))","v":24.081191330611691},{"$f":"SUM('Reservoir B1 10-90s'!I279:I290)","v":0},{"$f":"AVERAGE('Reservoir B2'!E281:E292)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I281:I292)","v":{"$error":"#VALUE!"}},{"$f":"IF(R19=B28, 'Reservoir F1 10-90s'!E279,AVERAGE('Reservoir F1 10-90s'!E279:E290))","v":24.158974584220246},{"$f":"SUM('Reservoir F1 10-90s'!I279:I290)","v":0},null,24.081191330611691,0,{"$f":"'Reservoir B1 10-90s'!E291","v":23.89790304919071},{"$f":"'Reservoir F1 10-90s'!E291","v":23.996689124052097},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E291,'Reservoir B1 10-90s'!E291)","v":23.89790304919071},null,19,0.79659676830635695,0.80270637768705633,0.76968335481885952,1833.050693414262,1847.1095299013743,1771.1201744638902]
[null,19.5,{"$f":"IF(R$1=B29,'Reservoir B1 10-90s'!E291,AVERAGE('Reservoir B1 10-90s'!E291:E302))","v":23.742440545878164},{"$f":"SUM('Reservoir B1 10-90s'!I291:I302)","v":0},{"$f":"AVERAGE('Reservoir B2'!E293:E304)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I293:I304)","v":{"$error":"#VALUE!"}},{"$f":"IF(R20=B29, 'Reservoir F1 10-90s'!E291,AVERAGE('Reservoir F1 10-90s'!E291:E302))","v":23.859895937403223},{"$f":"SUM('Reservoir F1 10-90s'!I291:I302)","v":0},null,23.742440545878164,0,{"$f":"'Reservoir B1 10-90s'!E303","v":23.558500760776962},{"$f":"'Reservoir F1 10-90s'!E303","v":23.698540504801169},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E303,'Reservoir B1 10-90s'!E303)","v":23.558500760776962},null,20,0.78528335869256538,0.79141468486260547,0.75915161563405209,1688.8012897157164,1701.987092558745,1632.6033314994465]
[null,20.5,{"$f":"IF(R$1=B30,'Reservoir B1 10-90s'!E303,AVERAGE('Reservoir B1 10-90s'!E303:E314))","v":23.402515085695999},{"$f":"SUM('Reservoir B1 10-90s'!I303:I314)","v":0},{"$f":"AVERAGE('Reservoir B2'!E305:E316)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I305:I316)","v":{"$error":"#VALUE!"}},{"$f":"IF(R21=B30, 'Reservoir F1 10-90s'!E303,AVERAGE('Reservoir F1 10-90s'!E303:E314))","v":23.562530542746284},{"$f":"SUM('Reservoir F1 10-90s'!I303:I314)","v":0},null,23.402515085695999,0,{"$f":"'Reservoir B1 10-90s'!E315","v":23.21797345433778},{"$f":"'Reservoir F1 10-90s'!E315","v":23.402098555741706},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E315,'Reservoir B1 10-90s'!E315)","v":23.21797345433778},null,21,0.77393244847792597,0.78008383618986665,0.74876398445101255,1555.5050867820196,1567.8685881386434,1504.9196979701812]
[null,21.5,{"$f":"IF(R$1=B31,'Reservoir B1 10-90s'!E315,AVERAGE('Reservoir B1 10-90s'!E315:E326))","v":23.061506116204601},{"$f":"SUM('Reservoir B1 10-90s'!I315:I326)","v":0},{"$f":"AVERAGE('Reservoir B2'!E317:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I317:I328)","v":{"$error":"#VALUE!"}},{"$f":"IF(R22=B31, 'Reservoir F1 10-90s'!E315,AVERAGE('Reservoir F1 10-90s'!E315:E326))","v":23.266866300042139},{"$f":"SUM('Reservoir F1 10-90s'!I315:I326)","v":0},null,23.061506116204601,0,{"$f":"'Reservoir B1 10-90s'!E327","v":22.876411395422323},{"$f":"'Reservoir F1 10-90s'!E327","v":23.107351267116098},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E327,'Reservoir B1 10-90s'!E327)","v":22.876411395422323},null,22,0.76254704651407745,0.76871687054015336,0.73851848940965081,1432.356903939359,1443.9462085996288,1387.2220236489381]
[null,22.5,{"$f":"IF(R$1=B32,'Reservoir B1 10-90s'!E327,AVERAGE('Reservoir B1 10-90s'!E327:E338))","v":22.719503147108512},{"$f":"SUM('Reservoir B1 10-90s'!I327:I338)","v":0},{"$f":"AVERAGE('Reservoir B2'!E329:E340)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I329:I340)","v":{"$error":"#VALUE!"}},{"$f":"IF(R23=B32, 'Reservoir F1 10-90s'!E327,AVERAGE('Reservoir F1 10-90s'!E327:E338))","v":22.97289127551387},{"$f":"SUM('Reservoir F1 10-90s'!I327:I338)","v":0},null,22.719503147108512,0,{"$f":"'Reservoir B1 10-90s'!E339","v":22.533903204105425},{"$f":"'Reservoir F1 10-90s'!E339","v":22.814286794617974},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E339,'Reservoir B1 10-90s'!E339)","v":22.533903204105425},null,23,0.75113010680351411,0.75731677157028376,0.72841318563125379,1318.6088748511213,1329.4695646215089,1278.7293205692267]
[null,23.5,{"$f":"IF(R$1=B33,'Reservoir B1 10-90s'!E339,AVERAGE('Reservoir B1 10-90s'!E339:E350))","v":22.376594051851086},{"$f":"SUM('Reservoir B1 10-90s'!I339:I350)","v":0},{"$f":"AVERAGE('Reservoir B2'!E341:E352)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I341:I352)","v":{"$error":"#VALUE!"}},{"$f":"IF(R24=B33, 'Reservoir F1 10-90s'!E339,AVERAGE('Reservoir F1 10-90s'!E339:E350))","v":22.680593700014885},{"$f":"SUM('Reservoir F1 10-90s'!I339:I350)","v":0},null,22.376594051851086,0,{"$f":"'Reservoir B1 10-90s'!E351","v":22.190535875052191},{"$f":"'Reservoir F1 10-90s'!E351","v":22.52289345760569},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E351,'Reservoir B1 10-90s'!E351)","v":22.190535875052191},null,24,0.73968452916840632,0.74588646839503625,0.71844615484929231,1213.566508162523,1223.7417456243086,1178.721680746067]
[null,24.5,{"$f":"IF(R$1=B34,'Reservoir B1 10-90s'!E351,AVERAGE('Reservoir B1 10-90s'!E351:E362))","v":22.032865087586554},{"$f":"SUM('Reservoir B1 10-90s'!I351:I362)","v":0},{"$f":"AVERAGE('Reservoir B2'!E353:E364)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I353:I364)","v":{"$error":"#VALUE!"}},{"$f":"IF(R25=B34, 'Reservoir F1 10-90s'!E351,AVERAGE('Reservoir F1 10-90s'!E351:E362))","v":22.389961967254212},{"$f":"SUM('Reservoir F1 10-90s'!I351:I362)","v":0},null,22.032865087586554,0,{"$f":"'Reservoir B1 10-90s'!E363","v":21.846394797381684},{"$f":"'Reservoir F1 10-90s'!E363","v":22.233159737341332},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E363,'Reservoir B1 10-90s'!E363)","v":21.846394797381684},null,25,0.72821315991272284,0.73442883625288513,0.70861550504528148,1116.5850077978048,1126.1156389327607,1086.535499195676]
[null,25.5,{"$f":"IF(R$1=B35,'Reservoir B1 10-90s'!E363,AVERAGE('Reservoir B1 10-90s'!E363:E374))","v":21.68840091495224},{"$f":"SUM('Reservoir B1 10-90s'!I363:I374)","v":0},{"$f":"AVERAGE('Reservoir B2'!E365:E376)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I365:I376)","v":{"$error":"#VALUE!"}},{"$f":"IF(R26=B35, 'Reservoir F1 10-90s'!E363,AVERAGE('Reservoir F1 10-90s'!E363:E374))","v":22.100984632045982},{"$f":"SUM('Reservoir F1 10-90s'!I363:I374)","v":0},null,21.68840091495224,0,{"$f":"'Reservoir B1 10-90s'!E375","v":21.501563774330897},{"$f":"'Reservoir F1 10-90s'!E375","v":21.945074275252672},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E375,'Reservoir B1 10-90s'!E375)","v":21.501563774330897},null,26,0.71671879247769654,0.72294669716507465,0.69891937008962324,1027.0658367245264,1035.9904919811161,1001.5590705561362]
[null,26.5,{"$f":"IF(R$1=B36,'Reservoir B1 10-90s'!E375,AVERAGE('Reservoir B1 10-90s'!E375:E386))","v":21.343284617643167},{"$f":"SUM('Reservoir B1 10-90s'!I375:I386)","v":0},{"$f":"AVERAGE('Reservoir B2'!E377:E388)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I377:I388)","v":{"$error":"#VALUE!"}},{"$f":"IF(R27=B36, 'Reservoir F1 10-90s'!E375,AVERAGE('Reservoir F1 10-90s'!E375:E386))","v":21.813650408582514},{"$f":"SUM('Reservoir F1 10-90s'!I375:I386)","v":0},null,21.343284617643167,0,{"$f":"'Reservoir B1 10-90s'!E387","v":21.156125042724689},{"$f":"'Reservoir F1 10-90s'!E387","v":21.658625871218874},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E387,'Reservoir B1 10-90s'!E387)","v":21.156125042724689},null,27,0.70520416809082298,0.7114428205881056,0.68935590938736335,944.45350892631939,952.80870237048464,923.22853009022322]
[null,27.5,{"$f":"IF(R$1=B37,'Reservoir B1 10-90s'!E387,AVERAGE('Reservoir B1 10-90s'!E387:E398))","v":20.99759772179187},{"$f":"SUM('Reservoir B1 10-90s'!I387:I398)","v":0},{"$f":"AVERAGE('Reservoir B2'!E389:E400)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I389:I400)","v":{"$error":"#VALUE!"}},{"$f":"IF(R28=B37, 'Reservoir F1 10-90s'!E387,AVERAGE('Reservoir F1 10-90s'!E387:E398))","v":21.52794816873018},{"$f":"SUM('Reservoir F1 10-90s'!I387:I398)","v":0},null,20.99759772179187,0,{"$f":"'Reservoir B1 10-90s'!E399","v":20.810159292249093},{"$f":"'Reservoir F1 10-90s'!E399","v":21.373803481878539},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E399,'Reservoir B1 10-90s'!E399)","v":20.810159292249093},null,28,0.69367197640830314,0.69991992405972903,0.67992330752879504,868.23259520637453,876.05282146403465,851.02411213675987]
[null,28.5,{"$f":"IF(R$1=B38,'Reservoir B1 10-90s'!E399,AVERAGE('Reservoir B1 10-90s'!E399:E410))","v":20.651420215154179},{"$f":"SUM('Reservoir B1 10-90s'!I399:I410)","v":0},{"$f":"AVERAGE('Reservoir B2'!E401:E412)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I401:I412)","v":{"$error":"#VALUE!"}},{"$f":"IF(R29=B38, 'Reservoir F1 10-90s'!E399,AVERAGE('Reservoir F1 10-90s'!E399:E410))","v":21.243866940347036},{"$f":"SUM('Reservoir F1 10-90s'!I399:I410)","v":0},null,20.651420215154179,0,{"$f":"'Reservoir B1 10-90s'!E411","v":20.463745684534338},{"$f":"'Reservoir F1 10-90s'!E411","v":21.090596218958442},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E411,'Reservoir B1 10-90s'!E411)","v":20.463745684534338},null,29,0.6821248561511446,0.68838067383847268,0.67061977394484462,797.92492928192962,805.24275803534454,784.46670118327404]
[null,29.5,{"$f":"IF(R$1=B39,'Reservoir B1 10-90s'!E411,AVERAGE('Reservoir B1 10-90s'!E411:E422))","v":20.304830566104119},{"$f":"SUM('Reservoir B1 10-90s'!I411:I422)","v":0},{"$f":"AVERAGE('Reservoir B2'!E413:E424)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I413:I424)","v":{"$error":"#VALUE!"}},{"$f":"IF(R30=B39, 'Reservoir F1 10-90s'!E411,AVERAGE('Reservoir F1 10-90s'!E411:E422))","v":20.961395905621504},{"$f":"SUM('Reservoir F1 10-90s'!I411:I422)","v":0},null,20.304830566104119,0,{"$f":"'Reservoir B1 10-90s'!E423","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E423","v":20.808993347623666},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E423,'Reservoir B1 10-90s'!E423)","v":20.1169618720456},null,30,0.6705653957348533,0.67682768553680395,0.66144354256717164,733.08700142473799,739.93316927378692,723.11465267446545]
[null,30,{"$f":"IF(R$1=B40,'Reservoir B1 10-90s'!E423,AVERAGE('Reservoir B1 10-90s'!E423:E434))","v":20.1169618720456},{"$f":"SUM('Reservoir B1 10-90s'!I423:I434)","v":0},{"$f":"AVERAGE('Reservoir B2'!E425)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I425)","v":{"$error":"#VALUE!"}},{"$f":"IF(R31=B40, 'Reservoir F1 10-90s'!E423,AVERAGE('Reservoir F1 10-90s'!E423:E434))","v":20.787548097501787},{"$f":"SUM('Reservoir F1 10-90s'!I423:I434)","v":0},null,20.1169618720456,0,{"$f":"'Reservoir B1 10-90s'!E435","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E435","v":20.785598529308892},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E435,'Reservoir B1 10-90s'!E435)","v":20.1169618720456},null,31,{"$f":"N40/30","v":0.6705653957348533},{"$f":"C40/30","v":0.6705653957348533},{"$f":"S$9/(1+R$3)^P40","v":0.65239287149291936},{"$f":"(Q40*8760*$R$2)/(1+$R$4)^$P40","v":685.12803871470828},{"$f":"(R40*8760*$R$2)/(1+$R$4)^$P40","v":685.12803871470828},{"$f":"(S40*8760*$R$2)/(1+$R$4)^$P40","v":666.56086246081361}]
[null,30,{"$f":"IF(R$1=B41,'Reservoir B1 10-90s'!E435,AVERAGE('Reservoir B1 10-90s'!E435:E446))","v":20.1169618720456},{"$f":"SUM('Reservoir B1 10-90s'!I435:I446)","v":0},null,null,{"$f":"IF(R32=B41, 'Reservoir F1 10-90s'!E435,AVERAGE('Reservoir F1 10-90s'!E435:E446))","v":20.785598529308889},{"$f":"SUM('Reservoir F1 10-90s'!I435:I446)","v":0},null,{"$f":"IF($L$3=0,G41,IF($L$2=0,C41,E41))","v":20.1169618720456},{"$f":"IF($J$3=\"Flash\",H41,IF($J$2=\"Annual Decline Rate\",D41,F41))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E447","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E447","v":20.785598529308892},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E447,'Reservoir B1 10-90s'!E447)","v":20.1169618720456},null,32,0.6705653957348533,0.6705653957348533,0.64346604265405483,640.30657823804518,640.30657823804518,614.43006544153377]
[null,30,{"$f":"IF(R$1=B42,'Reservoir B1 10-90s'!E447,AVERAGE('Reservoir B1 10-90s'!E447:E458))","v":20.1169618720456},{"$f":"SUM('Reservoir B1 10-90s'!I447:I458)","v":0},null,null,{"$f":"IF(R33=B42, 'Reservoir F1 10-90s'!E447,AVERAGE('Reservoir F1 10-90s'!E447:E458))","v":20.785598529308889},{"$f":"SUM('Reservoir F1 10-90s'!I447:I458)","v":0},null,20.1169618720456,0,{"$f":"'Reservoir B1 10-90s'!E459","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E459","v":20.785598529308892},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E459,'Reservoir B1 10-90s'!E459)","v":20.1169618720456},null,33,0.6705653957348533,0.6705653957348533,0.63466136149123109,598.41736283929458,598.41736283929458,566.37634547690186]
[null,30,{"$f":"IF(R$1=B43,'Reservoir B1 10-90s'!E459,AVERAGE('Reservoir B1 10-90s'!E459:E470))","v":20.1169618720456},{"$f":"SUM('Reservoir B1 10-90s'!I459:I470)","v":0},null,null,{"$f":"IF(R34=B43, 'Reservoir F1 10-90s'!E459,AVERAGE('Reservoir F1 10-90s'!E459:E470))","v":20.785598529308889},{"$f":"SUM('Reservoir F1 10-90s'!I459:I470)","v":0},null,20.1169618720456,0,{"$f":"'Reservoir B1 10-90s'!E471","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E471","v":20.785598529308892},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E471,'Reservoir B1 10-90s'!E471)","v":20.1169618720456},null,34,0.6705653957348533,0.6705653957348533,0.62597715663211284,559.26856340120992,559.26856340120992,522.08084004687282]
[null,30,{"$f":"IF(R$1=B44,'Reservoir B1 10-90s'!E471,AVERAGE('Reservoir B1 10-90s'!E471:E482))","v":20.1169618720456},{"$f":"SUM('Reservoir B1 10-90s'!I471:I482)","v":0},null,null,{"$f":"IF(R35=B44, 'Reservoir F1 10-90s'!E471,AVERAGE('Reservoir F1 10-90s'!E471:E482))","v":20.785598529308889},{"$f":"SUM('Reservoir F1 10-90s'!I471:I482)","v":0},null,20.1169618720456,0,{"$f":"'Reservoir B1 10-90s'!E483","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E483","v":20.785598529308892},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E483,'Reservoir B1 10-90s'!E483)","v":20.1169618720456},null,35,0.6705653957348533,0.6705653957348533,0.61741177957410398,522.68090037496245,522.68090037496245,481.2496244251505]
[null,30,{"$f":"IF(R$1=B45,'Reservoir B1 10-90s'!E483,AVERAGE('Reservoir B1 10-90s'!E483:E494))","v":20.1169618720456},{"$f":"SUM('Reservoir B1 10-90s'!I483:I494)","v":0},null,null,{"$f":"IF(R36=B45, 'Reservoir F1 10-90s'!E483,AVERAGE('Reservoir F1 10-90s'!E483:E494))","v":20.785598529308889},{"$f":"SUM('Reservoir F1 10-90s'!I483:I494)","v":0},null,{"$f":"IF($L$3=0,G45,IF($L$2=0,C45,E45))","v":20.1169618720456},{"$f":"IF($J$3=\"Flash\",H45,IF($J$2=\"Annual Decline Rate\",D45,F45))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E495","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E495","v":20.785598529308892},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E495,'Reservoir B1 10-90s'!E495)","v":20.1169618720456},null,36,0.6705653957348533,0.6705653957348533,0.60896360437141617,488.4868227803388,488.4868227803388,443.61176132905985]
[null,30,{"$f":"IF(R$1=B46,'Reservoir B1 10-90s'!E495,AVERAGE('Reservoir B1 10-90s'!E495:E506))","v":20.1169618720456},{"$f":"SUM('Reservoir B1 10-90s'!I495:I506)","v":0},null,null,{"$f":"IF(R37=B46, 'Reservoir F1 10-90s'!E495,AVERAGE('Reservoir F1 10-90s'!E495:E506))","v":20.785598529308889},{"$f":"SUM('Reservoir F1 10-90s'!I495:I506)","v":0},null,20.1169618720456,0,{"$f":"'Reservoir B1 10-90s'!E507","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E507","v":20.785598529308892},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E507,'Reservoir B1 10-90s'!E507)","v":20.1169618720456},null,37,0.6705653957348533,0.6705653957348533,0.60063102732641915,456.52974091620439,456.52974091620439,408.91750310358537]
[null,30,{"$f":"IF(R$1=B47,'Reservoir B1 10-90s'!E507,AVERAGE('Reservoir B1 10-90s'!E507:E518))","v":20.1169618720456},{"$f":"SUM('Reservoir B1 10-90s'!I507:I518)","v":0},null,null,{"$f":"IF(R38=B47, 'Reservoir F1 10-90s'!E507,AVERAGE('Reservoir F1 10-90s'!E507:E518))","v":20.785598529308889},{"$f":"SUM('Reservoir F1 10-90s'!I507:I518)","v":0},null,20.1169618720456,0,{"$f":"'Reservoir B1 10-90s'!E519","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E519","v":20.785598529308892},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E519,'Reservoir B1 10-90s'!E519)","v":20.1169618720456},null,38,0.6705653957348533,0.6705653957348533,0.59241246668521441,426.66330926748077,426.66330926748077,376.93663451009377]
[null,30,{"$f":"IF(R$1=B48,'Reservoir B1 10-90s'!E519,AVERAGE('Reservoir B1 10-90s'!E519:E530))","v":20.1169618720456},{"$f":"SUM('Reservoir B1 10-90s'!I519:I530)","v":0},null,null,{"$f":"IF(R39=B48, 'Reservoir F1 10-90s'!E519,AVERAGE('Reservoir F1 10-90s'!E519:E530))","v":20.785598529308889},{"$f":"SUM('Reservoir F1 10-90s'!I519:I530)","v":0},null,20.1169618720456,0,{"$f":"'Reservoir B1 10-90s'!E531","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E531","v":20.785598529308892},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E531,'Reservoir B1 10-90s'!E531)","v":20.1169618720456},null,39,0.6705653957348533,0.6705653957348533,0.58430636233737465,398.75075632474841,398.75075632474841,347.45694512324297]
[null,30,{"$f":"IF(R$1=B49,'Reservoir B1 10-90s'!E531,AVERAGE('Reservoir B1 10-90s'!E531:E542))","v":20.1169618720456},{"$f":"SUM('Reservoir B1 10-90s'!I531:I542)","v":0},null,null,{"$f":"IF(R40=B49, 'Reservoir F1 10-90s'!E531,AVERAGE('Reservoir F1 10-90s'!E531:E542))","v":20.785598529308889},{"$f":"SUM('Reservoir F1 10-90s'!I531:I542)","v":0},null,20.1169618720456,0,{"$f":"'Reservoir B1 10-90s'!E543","v":20.1169618720456},{"$f":"'Reservoir F1 10-90s'!E543","v":20.785598529308892},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E543,'Reservoir B1 10-90s'!E543)","v":20.1169618720456},null,40,0.6705653957348533,0.6705653957348533,0.57631117551979172,372.66425824742839,372.66425824742839,320.28282119960244]
[null,{"$f":"IF(R$1<B49+1,R$1,B49+1)","v":30},{"$f":"'Reservoir B1 10-90s'!E543","v":20.1169618720456},{"$f":"'Reservoir B1 10-90s'!I543","v":0},null,null,{"$f":"('Reservoir F1 10-90s'!E543)","v":20.785598529308892},{"$f":"('Reservoir F1 10-90s'!I543)","v":0},null,{"$f":"IF($L$3=0,G50,IF($L$2=0,C50,E50))","v":20.1169618720456},{"$f":"IF($J$3=\"Flash\",H50,IF($J$2=\"Annual Decline Rate\",D50,F50))*K$7","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(T10:T40)","v":92199.237516222085},{"$f":"SUM(U10:U40)","v":92798.683536030556},90229.42750179462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T50*30","v":2765977.1254866626},{"$f":"U50*30","v":2783960.5060809166},2706882.8250538385]
[]
[]
[]
[null,"90% SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(L3=0,E5,E4)","v":45764.764258616015},"replacement cost",null,"replacement cost",null,null,null,null,null,{"$f":"T50/V50","v":1.0218311261521447},{"$f":"U50/V50","v":1.0284747017172955}]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Binary fracture system","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"'Reservoir B1 10-90s'!E554","v":30},{"$f":"SUM('Reservoir B1 10-90s'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E439:E450)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I439:I450)","v":{"$error":"#VALUE!"}},{"$f":"('Reservoir F1 10-90s'!E554)","v":30.003034315857473},{"$f":"('Reservoir F1 10-90s'!I554)","v":0},null,{"$f":"IF($L$3=0,G57,IF($L$2=0,C57,E57))","v":30},{"$f":"IF($J$3=\"Flash\",H57,IF($J$2=\"Annual Decline Rate\",D57,F57))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E554","v":30},{"$f":"'Reservoir F1 10-90s'!E554","v":30.003034315857473},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E554,'Reservoir B1 10-90s'!E554)","v":30},null,0]
[null,{"$f":"IF(S$1<B57+1,S$1,0.5)","v":0.5},{"$f":"IF($S$1=B58,'Reservoir B1 10-90s'!E554,AVERAGE('Reservoir B1 10-90s'!E554:E565))","v":29.857195759380371},{"$f":"SUM('Reservoir B1 10-90s'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E451:E462)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I451:I462)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B58,'Reservoir F1 10-90s'!E554,AVERAGE('Reservoir F1 10-90s'!E554:E565))","v":29.849853876702365},{"$f":"SUM('Reservoir F1 10-90s'!I554:I565)","v":0},null,{"$f":"IF($L$3=0,G58,IF($L$2=0,C58,E58))","v":29.857195759380371},{"$f":"IF($J$3=\"Flash\",H58,IF($J$2=\"Annual Decline Rate\",D58,F58))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E566","v":29.687814527652343},{"$f":"'Reservoir F1 10-90s'!E566","v":29.66918017261958},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E566,'Reservoir B1 10-90s'!E566)","v":29.687814527652343},null,1]
[null,{"$f":"IF(S$1<B58+1,S$1,B58+1)","v":1.5},{"$f":"IF($S$1=B59,'Reservoir B1 10-90s'!E566,AVERAGE('Reservoir B1 10-90s'!E566:E577))","v":29.543474727425643},{"$f":"SUM('Reservoir B1 10-90s'!I566:I577)","v":0},{"$f":"AVERAGE('Reservoir B2'!E463:E474)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I463:I474)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B59,'Reservoir F1 10-90s'!E566,AVERAGE('Reservoir F1 10-90s'!E566:E577))","v":29.516905501125336},{"$f":"SUM('Reservoir F1 10-90s'!I566:I577)","v":0},null,29.543474727425643,0,{"$f":"'Reservoir B1 10-90s'!E578","v":29.372302659971012},{"$f":"'Reservoir F1 10-90s'!E578","v":29.337299420002843},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E578,'Reservoir B1 10-90s'!E578)","v":29.372302659971012},null,2]
[null,{"$f":"IF(S$1<B59+1,S$1,B59+1)","v":2.5},{"$f":"IF($S$1=B60,'Reservoir B1 10-90s'!E578,AVERAGE('Reservoir B1 10-90s'!E578:E589))","v":29.226487692023866},{"$f":"SUM('Reservoir B1 10-90s'!I578:I589)","v":0},{"$f":"AVERAGE('Reservoir B2'!E475:E486)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I475:I486)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B60,'Reservoir F1 10-90s'!E578,AVERAGE('Reservoir F1 10-90s'!E578:E589))","v":29.185923363420724},{"$f":"SUM('Reservoir F1 10-90s'!I578:I589)","v":0},null,29.226487692023866,0,{"$f":"'Reservoir B1 10-90s'!E590","v":29.053595768254716},{"$f":"'Reservoir F1 10-90s'!E590","v":29.007376489419073},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E590,'Reservoir B1 10-90s'!E590)","v":29.053595768254716},null,3]
[null,3.5,{"$f":"IF($S$1=B61,'Reservoir B1 10-90s'!E590,AVERAGE('Reservoir B1 10-90s'!E590:E601))","v":28.906365031082967},{"$f":"SUM('Reservoir B1 10-90s'!I590:I601)","v":0},{"$f":"AVERAGE('Reservoir B2'!E487:E498)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I487:I498)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B61,'Reservoir F1 10-90s'!E590,AVERAGE('Reservoir F1 10-90s'!E590:E601))","v":28.856891989595777},{"$f":"SUM('Reservoir F1 10-90s'!I590:I601)","v":0},null,28.906365031082967,0,{"$f":"'Reservoir B1 10-90s'!E602","v":28.731823061032351},{"$f":"'Reservoir F1 10-90s'!E602","v":28.679396018220292},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E602,'Reservoir B1 10-90s'!E602)","v":28.731823061032351},null,4]
[null,4.5,{"$f":"IF($S$1=B62,'Reservoir B1 10-90s'!E602,AVERAGE('Reservoir B1 10-90s'!E602:E613))","v":28.583234971449865},{"$f":"SUM('Reservoir B1 10-90s'!I602:I613)","v":0},{"$f":"AVERAGE('Reservoir B2'!E499:E510)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I499:I510)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B62,'Reservoir F1 10-90s'!E602,AVERAGE('Reservoir F1 10-90s'!E602:E613))","v":28.529796110462751},{"$f":"SUM('Reservoir F1 10-90s'!I602:I613)","v":0},null,28.583234971449865,0,{"$f":"'Reservoir B1 10-90s'!E614","v":28.407111609560786},{"$f":"'Reservoir F1 10-90s'!E614","v":28.353342847230635},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E614,'Reservoir B1 10-90s'!E614)","v":28.407111609560786},null,5]
[null,5.5,{"$f":"IF($S$1=B63,'Reservoir B1 10-90s'!E614,AVERAGE('Reservoir B1 10-90s'!E614:E625))","v":28.257223614285383},{"$f":"SUM('Reservoir B1 10-90s'!I614:I625)","v":0},{"$f":"AVERAGE('Reservoir B2'!E511:E522)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I511:I522)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B63,'Reservoir F1 10-90s'!E614,AVERAGE('Reservoir F1 10-90s'!E614:E625))","v":28.204620659193168},{"$f":"SUM('Reservoir F1 10-90s'!I614:I625)","v":0},null,28.257223614285383,0,{"$f":"'Reservoir B1 10-90s'!E626","v":28.079586373055157},{"$f":"'Reservoir F1 10-90s'!E626","v":28.029202018326473},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E626,'Reservoir B1 10-90s'!E626)","v":28.079586373055157},null,6]
[null,6.5,{"$f":"IF($S$1=B64,'Reservoir B1 10-90s'!E626,AVERAGE('Reservoir B1 10-90s'!E626:E637))","v":27.928454960173013},{"$f":"SUM('Reservoir B1 10-90s'!I626:I637)","v":0},{"$f":"AVERAGE('Reservoir B2'!E523:E534)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I523:I534)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B64,'Reservoir F1 10-90s'!E626,AVERAGE('Reservoir F1 10-90s'!E626:E637))","v":27.881350768918484},{"$f":"SUM('Reservoir F1 10-90s'!I626:I637)","v":0},null,27.928454960173013,0,{"$f":"'Reservoir B1 10-90s'!E638","v":27.749370223654559},{"$f":"'Reservoir F1 10-90s'!E638","v":27.706958772061594},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E638,'Reservoir B1 10-90s'!E638)","v":27.749370223654559},null,7]
[null,7.5,{"$f":"IF($S$1=B65,'Reservoir B1 10-90s'!E638,AVERAGE('Reservoir B1 10-90s'!E638:E649))","v":27.597050933964908},{"$f":"SUM('Reservoir B1 10-90s'!I638:I649)","v":0},{"$f":"AVERAGE('Reservoir B2'!E535:E546)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I535:I546)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B65,'Reservoir F1 10-90s'!E638,AVERAGE('Reservoir F1 10-90s'!E638:E649))","v":27.559971770375896},{"$f":"SUM('Reservoir F1 10-90s'!I638:I649)","v":0},null,27.597050933964908,0,{"$f":"'Reservoir B1 10-90s'!E650","v":27.416583971127817},{"$f":"'Reservoir F1 10-90s'!E650","v":27.386598545336749},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E650,'Reservoir B1 10-90s'!E650)","v":27.416583971127817},null,8]
[null,8.5,{"$f":"IF($S$1=B66,'Reservoir B1 10-90s'!E650,AVERAGE('Reservoir B1 10-90s'!E650:E661))","v":27.26313140936972},{"$f":"SUM('Reservoir B1 10-90s'!I650:I661)","v":0},{"$f":"AVERAGE('Reservoir B2'!E547:E558)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I547:I558)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B66,'Reservoir F1 10-90s'!E650,AVERAGE('Reservoir F1 10-90s'!E650:E661))","v":27.240469189597889},{"$f":"SUM('Reservoir F1 10-90s'!I650:I661)","v":0},null,27.26313140936972,0,{"$f":"'Reservoir B1 10-90s'!E662","v":27.081346387322142},{"$f":"'Reservoir F1 10-90s'!E662","v":27.068106969112609},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E662,'Reservoir B1 10-90s'!E662)","v":27.081346387322142},null,9]
[null,9.5,{"$f":"IF($S$1=B67,'Reservoir B1 10-90s'!E662,AVERAGE('Reservoir B1 10-90s'!E662:E673))","v":26.92681423328516},{"$f":"SUM('Reservoir B1 10-90s'!I662:I673)","v":0},{"$f":"AVERAGE('Reservoir B2'!E559:E570)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I559:I570)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B67,'Reservoir F1 10-90s'!E662,AVERAGE('Reservoir F1 10-90s'!E662:E673))","v":26.922828745643809},{"$f":"SUM('Reservoir F1 10-90s'!I662:I673)","v":0},null,26.92681423328516,0,{"$f":"'Reservoir B1 10-90s'!E674","v":26.743774230359122},{"$f":"'Reservoir F1 10-90s'!E674","v":26.751469866163379},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E674,'Reservoir B1 10-90s'!E674)","v":26.743774230359122},null,10]
[null,10.5,{"$f":"IF($S$1=B68,'Reservoir B1 10-90s'!E674,AVERAGE('Reservoir B1 10-90s'!E674:E685))","v":26.588215249879678},{"$f":"SUM('Reservoir B1 10-90s'!I674:I685)","v":0},{"$f":"AVERAGE('Reservoir B2'!E571:E582)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I571:I582)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B68,'Reservoir F1 10-90s'!E674,AVERAGE('Reservoir F1 10-90s'!E674:E685))","v":26.60703634837256},{"$f":"SUM('Reservoir F1 10-90s'!I674:I685)","v":0},null,26.588215249879678,0,{"$f":"'Reservoir B1 10-90s'!E686","v":26.403982268582187},{"$f":"'Reservoir F1 10-90s'!E686","v":26.436673248871486},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E686,'Reservoir B1 10-90s'!E686)","v":26.403982268582187},null,11]
[null,11.5,{"$f":"IF($S$1=B69,'Reservoir B1 10-90s'!E686,AVERAGE('Reservoir B1 10-90s'!E686:E697))","v":26.247448324426529},{"$f":"SUM('Reservoir B1 10-90s'!I675:I686)","v":0},{"$f":"AVERAGE('Reservoir B2'!E583:E594)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I583:I594)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B69,'Reservoir F1 10-90s'!E686,AVERAGE('Reservoir F1 10-90s'!E686:E697))","v":26.293078096254732},{"$f":"SUM('Reservoir F1 10-90s'!I686:I697)","v":0},null,26.247448324426529,0,{"$f":"'Reservoir B1 10-90s'!E698","v":26.062083304257293},{"$f":"'Reservoir F1 10-90s'!E698","v":26.123703317060233},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E698,'Reservoir B1 10-90s'!E698)","v":26.062083304257293},null,12]
[null,12.5,{"$f":"IF($S$1=B70,'Reservoir B1 10-90s'!E698,AVERAGE('Reservoir B1 10-90s'!E698:E709))","v":25.904625366893189},{"$f":"SUM('Reservoir B1 10-90s'!I687:I709)","v":0},{"$f":"AVERAGE('Reservoir B2'!E595:E606)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I595:I606)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B70,'Reservoir F1 10-90s'!E698,AVERAGE('Reservoir F1 10-90s'!E698:E709))","v":25.980940274223002},{"$f":"SUM('Reservoir F1 10-90s'!I698:I709)","v":0},null,25.904625366893189,0,{"$f":"'Reservoir B1 10-90s'!E710","v":25.718188197031129},{"$f":"'Reservoir F1 10-90s'!E710","v":25.812546455865007},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E710,'Reservoir B1 10-90s'!E710)","v":25.718188197031129},null,13]
[null,13.5,{"$f":"IF($S$1=B71,'Reservoir B1 10-90s'!E710,AVERAGE('Reservoir B1 10-90s'!E710:E721))","v":25.559856355289799},{"$f":"SUM('Reservoir B1 10-90s'!I710:I721)","v":0},{"$f":"AVERAGE('Reservoir B2'!E607:E618)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I607:I618)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B71,'Reservoir F1 10-90s'!E710,AVERAGE('Reservoir F1 10-90s'!E710:E721))","v":25.670609351559619},{"$f":"SUM('Reservoir F1 10-90s'!I710:I721)","v":0},null,25.559856355289799,0,{"$f":"'Reservoir B1 10-90s'!E722","v":25.37240588715067},{"$f":"'Reservoir F1 10-90s'!E722","v":25.503189233639699},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E722,'Reservoir B1 10-90s'!E722)","v":25.37240588715067},null,14]
[null,14.5,{"$f":"IF($S$1=B72,'Reservoir B1 10-90s'!E722,AVERAGE('Reservoir B1 10-90s'!E722:E733))","v":25.213249358779862},{"$f":"SUM('Reservoir B1 10-90s'!I722:I733)","v":0},{"$f":"AVERAGE('Reservoir B2'!E619:E630)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I619:I630)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B72,'Reservoir F1 10-90s'!E722,AVERAGE('Reservoir F1 10-90s'!E722:E733))","v":25.362071979819476},{"$f":"SUM('Reservoir F1 10-90s'!I722:I733)","v":0},null,25.213249358779862,0,{"$f":"'Reservoir B1 10-90s'!E734","v":25.024843418445766},{"$f":"'Reservoir F1 10-90s'!E734","v":25.195618399899253},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E734,'Reservoir B1 10-90s'!E734)","v":25.024843418445766},null,15]
[null,15.5,{"$f":"IF($S$1=B73,'Reservoir B1 10-90s'!E734,AVERAGE('Reservoir B1 10-90s'!E734:E745))","v":24.864910560555888},{"$f":"SUM('Reservoir B1 10-90s'!I734:I745)","v":0},{"$f":"AVERAGE('Reservoir B2'!E631:E642)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I631:I642)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B73,'Reservoir F1 10-90s'!E734,AVERAGE('Reservoir F1 10-90s'!E734:E745))","v":25.055314990788176},{"$f":"SUM('Reservoir F1 10-90s'!I734:I745)","v":0},null,24.864910560555888,0,{"$f":"'Reservoir B1 10-90s'!E746","v":24.675605961078425},{"$f":"'Reservoir F1 10-90s'!E746","v":24.889820883295666},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E746,'Reservoir B1 10-90s'!E746)","v":24.675605961078425},null,16]
[null,16.5,{"$f":"IF($S$1=B74,'Reservoir B1 10-90s'!E746,AVERAGE('Reservoir B1 10-90s'!E746:E757))","v":24.514944280482979},{"$f":"SUM('Reservoir B1 10-90s'!I746:I757)","v":0},{"$f":"AVERAGE('Reservoir B2'!E643:E654)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I643:I654)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B74,'Reservoir F1 10-90s'!E746,AVERAGE('Reservoir F1 10-90s'!E746:E757))","v":24.750325394473119},{"$f":"SUM('Reservoir F1 10-90s'!I746:I757)","v":0},null,24.514944280482979,0,{"$f":"'Reservoir B1 10-90s'!E758","v":24.324796834062848},{"$f":"'Reservoir F1 10-90s'!E758","v":24.585783789627111},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E758,'Reservoir B1 10-90s'!E758)","v":24.324796834062848},null,17]
[null,17.5,{"$f":"IF($S$1=B75,'Reservoir B1 10-90s'!E758,AVERAGE('Reservoir B1 10-90s'!E758:E769))","v":24.163452997513726},{"$f":"SUM('Reservoir B1 10-90s'!I758:I769)","v":0},{"$f":"AVERAGE('Reservoir B2'!E655:E666)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I655:I666)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B75,'Reservoir F1 10-90s'!E758,AVERAGE('Reservoir F1 10-90s'!E758:E769))","v":24.447090377127225},{"$f":"SUM('Reservoir F1 10-90s'!I758:I769)","v":0},null,24.163452997513726,0,{"$f":"'Reservoir B1 10-90s'!E770","v":23.972517527556356},{"$f":"'Reservoir F1 10-90s'!E770","v":24.283494399878474},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E770,'Reservoir B1 10-90s'!E770)","v":23.972517527556356},null,18]
[null,18.5,{"$f":"IF($S$1=B76,'Reservoir B1 10-90s'!E770,AVERAGE('Reservoir B1 10-90s'!E770:E781))","v":23.810537371876588},{"$f":"SUM('Reservoir B1 10-90s'!I770:I781)","v":0},{"$f":"AVERAGE('Reservoir B2'!E667:E678)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I667:I678)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B76,'Reservoir F1 10-90s'!E770,AVERAGE('Reservoir F1 10-90s'!E770:E781))","v":24.145597299303827},{"$f":"SUM('Reservoir F1 10-90s'!I770:I781)","v":0},null,23.810537371876588,0,{"$f":"'Reservoir B1 10-90s'!E782","v":23.618867724926272},{"$f":"'Reservoir F1 10-90s'!E782","v":23.982940168292981},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E782,'Reservoir B1 10-90s'!E782)","v":23.618867724926272},null,19]
[null,19.5,{"$f":"IF($S$1=B77,'Reservoir B1 10-90s'!E782,AVERAGE('Reservoir B1 10-90s'!E782:E793))","v":23.456296267040813},{"$f":"SUM('Reservoir B1 10-90s'!I782:I793)","v":0},{"$f":"AVERAGE('Reservoir B2'!E679:E690)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I679:I690)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B77,'Reservoir F1 10-90s'!E782,AVERAGE('Reservoir F1 10-90s'!E782:E793))","v":23.845833693941675},{"$f":"SUM('Reservoir F1 10-90s'!I782:I793)","v":0},null,23.456296267040813,0,{"$f":"'Reservoir B1 10-90s'!E794","v":23.263945324595735},{"$f":"'Reservoir F1 10-90s'!E794","v":23.684108720472885},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E794,'Reservoir B1 10-90s'!E794)","v":23.263945324595735},null,20]
[null,20.5,{"$f":"IF($S$1=B78,'Reservoir B1 10-90s'!E794,AVERAGE('Reservoir B1 10-90s'!E794:E805))","v":23.100826771460277},{"$f":"SUM('Reservoir B1 10-90s'!I794:I805)","v":0},{"$f":"AVERAGE('Reservoir B2'!E691:E702)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I691:I702)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B78,'Reservoir F1 10-90s'!E794,AVERAGE('Reservoir F1 10-90s'!E794:E805))","v":23.547787264479116},{"$f":"SUM('Reservoir F1 10-90s'!I794:I805)","v":0},null,23.100826771460277,0,{"$f":"'Reservoir B1 10-90s'!E806","v":22.907846461667184},{"$f":"'Reservoir F1 10-90s'!E806","v":23.386987851509559},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E806,'Reservoir B1 10-90s'!E806)","v":22.907846461667184},null,21]
[null,21.5,{"$f":"IF($S$1=B79,'Reservoir B1 10-90s'!E806,AVERAGE('Reservoir B1 10-90s'!E806:E817))","v":22.744224220099202},{"$f":"SUM('Reservoir B1 10-90s'!I806:I817)","v":0},{"$f":"AVERAGE('Reservoir B2'!E703:E714)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I703:I714)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B79,'Reservoir F1 10-90s'!E806,AVERAGE('Reservoir F1 10-90s'!E806:E817))","v":23.251445882996645},{"$f":"SUM('Reservoir F1 10-90s'!I806:I817)","v":0},null,22.744224220099202,0,{"$f":"'Reservoir B1 10-90s'!E818","v":22.550665529332601},{"$f":"'Reservoir F1 10-90s'!E818","v":23.0915655241403},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E818,'Reservoir B1 10-90s'!E818)","v":22.550665529332601},null,22]
[null,22.5,{"$f":"IF($S$1=B80,'Reservoir B1 10-90s'!E818,AVERAGE('Reservoir B1 10-90s'!E818:E829))","v":22.386582215741885},{"$f":"SUM('Reservoir B1 10-90s'!I818:I829)","v":0},{"$f":"AVERAGE('Reservoir B2'!E715:E726)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I715:I726)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B80,'Reservoir F1 10-90s'!E818,AVERAGE('Reservoir F1 10-90s'!E818:E829))","v":22.956797588386234},{"$f":"SUM('Reservoir F1 10-90s'!I818:I829)","v":0},null,22.386582215741885,0,{"$f":"'Reservoir B1 10-90s'!E830","v":22.192495200065778},{"$f":"'Reservoir F1 10-90s'!E830","v":22.797829866932574},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E830,'Reservoir B1 10-90s'!E830)","v":22.192495200065778},null,23]
[null,23.5,{"$f":"IF($S$1=B81,'Reservoir B1 10-90s'!E830,AVERAGE('Reservoir B1 10-90s'!E830:E841))","v":22.027992650088844},{"$f":"SUM('Reservoir B1 10-90s'!I830:I841)","v":0},{"$f":"AVERAGE('Reservoir B2'!E727:E738)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I727:I738)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B81,'Reservoir F1 10-90s'!E830,AVERAGE('Reservoir F1 10-90s'!E830:E841))","v":22.663830584547281},{"$f":"SUM('Reservoir F1 10-90s'!I830:I841)","v":0},null,22.027992650088844,0,{"$f":"'Reservoir B1 10-90s'!E842","v":21.833426446604427},{"$f":"'Reservoir F1 10-90s'!E842","v":22.505769172493387},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E842,'Reservoir B1 10-90s'!E842)","v":21.833426446604427},null,24]
[null,24.5,{"$f":"IF($S$1=B82,'Reservoir B1 10-90s'!E842,AVERAGE('Reservoir B1 10-90s'!E842:E853))","v":21.668545724642144},{"$f":"SUM('Reservoir B1 10-90s'!I842:I853)","v":0},{"$f":"AVERAGE('Reservoir B2'!E739:E750)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I739:I750)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B82,'Reservoir F1 10-90s'!E842,AVERAGE('Reservoir F1 10-90s'!E842:E853))","v":22.372533238607733},{"$f":"SUM('Reservoir F1 10-90s'!I842:I853)","v":0},null,21.668545724642144,0,{"$f":"'Reservoir B1 10-90s'!E854","v":21.473548562722112},{"$f":"'Reservoir F1 10-90s'!E854","v":22.215371895704276},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E854,'Reservoir B1 10-90s'!E854)","v":21.473548562722112},null,25]
[null,25.5,{"$f":"IF($S$1=B83,'Reservoir B1 10-90s'!E854,AVERAGE('Reservoir B1 10-90s'!E854:E865))","v":21.308329971381799},{"$f":"SUM('Reservoir B1 10-90s'!I854:I865)","v":0},{"$f":"AVERAGE('Reservoir B2'!E751:E762)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I751:I762)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B83,'Reservoir F1 10-90s'!E854,AVERAGE('Reservoir F1 10-90s'!E854:E865))","v":22.08289407916963},{"$f":"SUM('Reservoir F1 10-90s'!I854:I865)","v":0},null,21.308329971381799,0,{"$f":"'Reservoir B1 10-90s'!E866","v":21.112949183791525},{"$f":"'Reservoir F1 10-90s'!E866","v":21.926626651979291},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E866,'Reservoir B1 10-90s'!E866)","v":21.112949183791525},null,26]
[null,26.5,{"$f":"IF($S$1=B84,'Reservoir B1 10-90s'!E866,AVERAGE('Reservoir B1 10-90s'!E866:E877))","v":20.947432273235471},{"$f":"SUM('Reservoir B1 10-90s'!I866:I877)","v":0},{"$f":"AVERAGE('Reservoir B2'!E763:E774)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I763:I774)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B84,'Reservoir F1 10-90s'!E866,AVERAGE('Reservoir F1 10-90s'!E866:E877))","v":21.794901794578198},{"$f":"SUM('Reservoir F1 10-90s'!I866:I877)","v":0},null,20.947432273235471,0,{"$f":"'Reservoir B1 10-90s'!E878","v":20.751714307144642},{"$f":"'Reservoir F1 10-90s'!E878","v":21.639522215546751},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E878,'Reservoir B1 10-90s'!E878)","v":20.751714307144642},null,27]
[null,27.5,{"$f":"IF($S$1=B85,'Reservoir B1 10-90s'!E878,AVERAGE('Reservoir B1 10-90s'!E878:E889))","v":20.585937884344407},{"$f":"SUM('Reservoir B1 10-90s'!I878:I889)","v":0},{"$f":"AVERAGE('Reservoir B2'!E775:E786)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I775:I786)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B85,'Reservoir F1 10-90s'!E878,AVERAGE('Reservoir F1 10-90s'!E878:E889))","v":21.508545231213862},{"$f":"SUM('Reservoir F1 10-90s'!I878:I889)","v":0},null,20.585937884344407,0,{"$f":"'Reservoir B1 10-90s'!E890","v":20.389928312227415},{"$f":"'Reservoir F1 10-90s'!E890","v":21.354047517753443},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E890,'Reservoir B1 10-90s'!E890)","v":20.389928312227415},null,28]
[null,28.5,{"$f":"IF($S$1=B86,'Reservoir B1 10-90s'!E890,AVERAGE('Reservoir B1 10-90s'!E890:E901))","v":20.223930450126684},{"$f":"SUM('Reservoir B1 10-90s'!I890:I901)","v":0},{"$f":"AVERAGE('Reservoir B2'!E787:E798)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I787:I798)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B86,'Reservoir F1 10-90s'!E890,AVERAGE('Reservoir F1 10-90s'!E890:E901))","v":21.223813391805951},{"$f":"SUM('Reservoir F1 10-90s'!I890:I901)","v":0},null,20.223930450126684,0,{"$f":"'Reservoir B1 10-90s'!E902","v":20.027673980555381},{"$f":"'Reservoir F1 10-90s'!E902","v":21.070191645389485},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E902,'Reservoir B1 10-90s'!E902)","v":20.027673980555381},null,29]
[null,29.5,{"$f":"IF($S$1=B87,'Reservoir B1 10-90s'!E902,AVERAGE('Reservoir B1 10-90s'!E902:E913))","v":19.861492027140539},{"$f":"SUM('Reservoir B1 10-90s'!I902:I913)","v":0},{"$f":"AVERAGE('Reservoir B2'!E799)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I799)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B87,'Reservoir F1 10-90s'!E902,AVERAGE('Reservoir F1 10-90s'!E902:E913))","v":20.940695433767612},{"$f":"SUM('Reservoir F1 10-90s'!I902:I913)","v":0},null,19.861492027140539,0,{"$f":"'Reservoir B1 10-90s'!E914","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E914","v":20.787943839034742},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E914,'Reservoir B1 10-90s'!E914)","v":19.66503251546828},null,30]
[null,30,{"$f":"IF($S$1=B88,'Reservoir B1 10-90s'!E914,AVERAGE('Reservoir B1 10-90s'!E914:E925))","v":19.66503251546828},{"$f":"SUM('Reservoir B1 10-90s'!I914:I925)","v":0},null,null,{"$f":"IF($S$1=B88,'Reservoir F1 10-90s'!E914,AVERAGE('Reservoir F1 10-90s'!E914:E925))","v":20.787943839034742},{"$f":"SUM('Reservoir F1 10-90s'!I914:I925)","v":0},null,{"$f":"IF($L$3=0,G88,IF($L$2=0,C88,E88))","v":19.66503251546828},{"$f":"IF($J$3=\"Flash\",H88,IF($J$2=\"Annual Decline Rate\",D88,F88))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E926","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E926","v":20.764495441232146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E926,'Reservoir B1 10-90s'!E926)","v":19.66503251546828},null,31]
[null,30,{"$f":"IF($S$1=B89,'Reservoir B1 10-90s'!E926,AVERAGE('Reservoir B1 10-90s'!E926:E937))","v":19.66503251546828},{"$f":"SUM('Reservoir B1 10-90s'!I926:I937)","v":0},null,null,{"$f":"IF($S$1=B89,'Reservoir F1 10-90s'!E926,AVERAGE('Reservoir F1 10-90s'!E926:E937))","v":20.764495441232146},{"$f":"SUM('Reservoir F1 10-90s'!I926:I937)","v":0},null,19.66503251546828,0,{"$f":"'Reservoir B1 10-90s'!E938","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E938","v":20.764495441232146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E938,'Reservoir B1 10-90s'!E938)","v":19.66503251546828},null,32]
[null,30,{"$f":"IF($S$1=B90,'Reservoir B1 10-90s'!E938,AVERAGE('Reservoir B1 10-90s'!E938:E949))","v":19.66503251546828},{"$f":"SUM('Reservoir B1 10-90s'!I938:I949)","v":0},null,null,{"$f":"IF($S$1=B90,'Reservoir F1 10-90s'!E938,AVERAGE('Reservoir F1 10-90s'!E938:E949))","v":20.764495441232146},{"$f":"SUM('Reservoir F1 10-90s'!I938:I949)","v":0},null,19.66503251546828,0,{"$f":"'Reservoir B1 10-90s'!E950","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E950","v":20.764495441232146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E950,'Reservoir B1 10-90s'!E950)","v":19.66503251546828},null,33]
[null,30,{"$f":"IF($S$1=B91,'Reservoir B1 10-90s'!E950,AVERAGE('Reservoir B1 10-90s'!E950:E961))","v":19.66503251546828},{"$f":"SUM('Reservoir B1 10-90s'!I950:I961)","v":0},null,null,{"$f":"IF($S$1=B91,'Reservoir F1 10-90s'!E950,AVERAGE('Reservoir F1 10-90s'!E950:E961))","v":20.764495441232146},{"$f":"SUM('Reservoir F1 10-90s'!I950:I961)","v":0},null,19.66503251546828,0,{"$f":"'Reservoir B1 10-90s'!E962","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E962","v":20.764495441232146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E962,'Reservoir B1 10-90s'!E962)","v":19.66503251546828},null,34]
[null,30,{"$f":"IF($S$1=B92,'Reservoir B1 10-90s'!E962,AVERAGE('Reservoir B1 10-90s'!E962:E973))","v":19.66503251546828},{"$f":"SUM('Reservoir B1 10-90s'!I962:I973)","v":0},null,null,{"$f":"IF($S$1=B92,'Reservoir F1 10-90s'!E962,AVERAGE('Reservoir F1 10-90s'!E962:E973))","v":20.764495441232146},{"$f":"SUM('Reservoir F1 10-90s'!I962:I973)","v":0},null,19.66503251546828,0,{"$f":"'Reservoir B1 10-90s'!E974","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E974","v":20.764495441232146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E974,'Reservoir B1 10-90s'!E974)","v":19.66503251546828},null,35]
[null,30,{"$f":"IF($S$1=B93,'Reservoir B1 10-90s'!E974,AVERAGE('Reservoir B1 10-90s'!E974:E985))","v":19.66503251546828},{"$f":"SUM('Reservoir B1 10-90s'!I974:I985)","v":0},null,null,{"$f":"IF($S$1=B93,'Reservoir F1 10-90s'!E974,AVERAGE('Reservoir F1 10-90s'!E974:E985))","v":20.764495441232146},{"$f":"SUM('Reservoir F1 10-90s'!I974:I985)","v":0},null,19.66503251546828,0,{"$f":"'Reservoir B1 10-90s'!E986","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E986","v":20.764495441232146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E986,'Reservoir B1 10-90s'!E986)","v":19.66503251546828},null,36]
[null,30,{"$f":"IF($S$1=B94,'Reservoir B1 10-90s'!E986,AVERAGE('Reservoir B1 10-90s'!E986:E997))","v":19.66503251546828},{"$f":"SUM('Reservoir B1 10-90s'!I986:I997)","v":0},null,null,{"$f":"IF($S$1=B94,'Reservoir F1 10-90s'!E986,AVERAGE('Reservoir F1 10-90s'!E986:E997))","v":20.764495441232146},{"$f":"SUM('Reservoir F1 10-90s'!I986:I997)","v":0},null,19.66503251546828,0,{"$f":"'Reservoir B1 10-90s'!E998","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E998","v":20.764495441232146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E998,'Reservoir B1 10-90s'!E998)","v":19.66503251546828},null,37]
[null,30,{"$f":"IF($S$1=B95,'Reservoir B1 10-90s'!E998,AVERAGE('Reservoir B1 10-90s'!E998:E1009))","v":19.66503251546828},{"$f":"SUM('Reservoir B1 10-90s'!I998:I1009)","v":0},null,null,{"$f":"IF($S$1=B95,'Reservoir F1 10-90s'!E998,AVERAGE('Reservoir F1 10-90s'!E998:E1009))","v":20.764495441232146},{"$f":"SUM('Reservoir F1 10-90s'!I998:I1009)","v":0},null,19.66503251546828,0,{"$f":"'Reservoir B1 10-90s'!E1010","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E1010","v":20.764495441232146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1010,'Reservoir B1 10-90s'!E1010)","v":19.66503251546828},null,38]
[null,30,{"$f":"IF($S$1=B96,'Reservoir B1 10-90s'!E1010,AVERAGE('Reservoir B1 10-90s'!E1010:E1021))","v":19.66503251546828},{"$f":"SUM('Reservoir B1 10-90s'!I1010:I1021)","v":0},null,null,{"$f":"IF($S$1=B96,'Reservoir F1 10-90s'!E1010,AVERAGE('Reservoir F1 10-90s'!E1010:E1021))","v":20.764495441232146},{"$f":"SUM('Reservoir F1 10-90s'!I1010:I1021)","v":0},null,19.66503251546828,0,{"$f":"'Reservoir B1 10-90s'!E1022","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E1022","v":20.764495441232146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1022,'Reservoir B1 10-90s'!E1022)","v":19.66503251546828},null,39]
[null,30,{"$f":"IF($S$1=B97,'Reservoir B1 10-90s'!E1022,AVERAGE('Reservoir B1 10-90s'!E1022:E1033))","v":19.66503251546828},{"$f":"SUM('Reservoir B1 10-90s'!I1022:I1033)","v":0},null,null,{"$f":"IF($S$1=B97,'Reservoir F1 10-90s'!E1022,AVERAGE('Reservoir F1 10-90s'!E1022:E1033))","v":20.764495441232146},{"$f":"SUM('Reservoir F1 10-90s'!I1022:I1033)","v":0},null,19.66503251546828,0,{"$f":"'Reservoir B1 10-90s'!E1034","v":19.66503251546828},{"$f":"'Reservoir F1 10-90s'!E1034","v":20.764495441232146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1034,'Reservoir B1 10-90s'!E1034)","v":19.66503251546828},null,40]
[null,30,{"$f":"('Reservoir B1 10-90s'!E1034)","v":19.66503251546828},{"$f":"'Reservoir B1 10-90s'!I1034","v":0},null,null,{"$f":"('Reservoir F1 10-90s'!E1034)","v":20.764495441232146},{"$f":"('Reservoir F1 10-90s'!I1034)","v":0},null,19.66503251546828,0]

{"sheet":"Well Field Dvlpmnt A2 10%","index":48,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[0,30,0,35],[0,37,0,42],[5,4,5,6],[6,4,6,6],[7,4,7,6],[28,16,28,21],[30,16,30,21],[30,23,30,28],[0,16,0,21],[0,23,0,28]]}
[{"$f":"'Input A1'!A75","v":0},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":1},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":4.5},{"$f":"MIN(S4:S26)","v":16},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":24},null,null,{"$f":"MIN(Y4:Y26)","v":4.5},{"$f":"MIN(Z4:Z24)","v":16},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":24},null,null,{"$f":"MIN(AF4:AF78)","v":3.75},{"$f":"MIN(AG4:AG78)","v":3.75},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":3.75},{"$f":"MIN(AJ4:AJ78)","v":30},null,null,{"$f":"MIN(AM4:AM78)","v":3.75},{"$f":"MIN(AN4:AN78)","v":3.75},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":3.75},{"$f":"MIN(AQ4:AQ78)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":4.5},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":4.5},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":13.70822715237269},{"$f":"(G5-E5)/E5","v":-0.52229314982573138},{"$f":"'Summary A1'!J24","v":6.5485140144333416},null,null,null,null,null,null,null,null,4.2759999999999998,5,{"$f":"IF($Q5<E$163,10000,Q5)","v":5},10000,{"$f":"IF($P5<E$275,10000,Q5)","v":10000},{"$f":"IF($P5<E$334,10000,Q5)","v":10000},{"$f":"IF($P5<E$391,10000,Q5)","v":10000},null,5,5,10000,{"$f":"IF(P5<G$275,10000,X5)","v":10000},{"$f":"IF(P5<G$334,10000,X5)","v":10000},{"$f":"IF(P5<G$391,10000,X5)","v":10000},null,3.875,3.875,3.875,{"$f":"IF($AE5<=E$279+2*E$281-0.001,10000,$AE5)","v":10000},3.875,10000,null,3.875,3.875,3.875,{"$f":"IF($AL5<=G$279+2*G$281-0.001,10000,$AL5)","v":10000},3.875,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,{"$f":"IF($Q6<E$163,10000,Q6)","v":5.5},{"$f":"IF($P6<E$218,10000,Q6)","v":10000},{"$f":"IF($P6<E$275,10000,Q6)","v":10000},10000,10000,null,5.5,5.5,10000,10000,10000,10000,null,4.125,4.125,4.125,10000,4.125,10000,null,4.125,4.125,4.125,10000,4.125,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,6.625,10000,10000,10000,10000,null,6.625,6.625,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,7,10000,10000,10000,10000,null,7,7,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,7.625,10000,10000,10000,10000,null,7.625,7.625,10000,10000,10000,10000,null,4.625,4.625,4.625,10000,4.625,10000,null,4.625,4.625,4.625,10000,4.625,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,7.75,10000,10000,10000,10000,null,7.75,7.75,10000,10000,10000,10000,null,4.75,4.75,4.75,10000,4.75,10000,null,4.75,4.75,4.75,10000,4.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,4.875,4.875,10000,4.875,10000,null,4.875,4.875,4.875,10000,4.875,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,5,5,10000,5,10000,null,5,5,5,10000,5,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,5.25,5.25,10000,5.25,10000,null,5.25,5.25,5.25,10000,5.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,10000,10000,10000,10000,null,11.75,11.75,10000,10000,10000,10000,null,5.375,5.375,5.375,10000,5.375,10000,null,5.375,5.375,5.375,10000,5.375,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!H16","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A1'!I16","v":4921.2449999999999},null,null,null,null,null,null,null,null,12.347,13.375,13.375,10000,10000,10000,10000,null,13.375,13.375,10000,10000,10000,10000,null,5.5,5.5,5.5,10000,5.5,10000,null,5.5,5.5,5.5,10000,5.5,10000]
[{"$f":"IF(E16>2,1,0)","v":0},{"$f":"IF(G16>2,1,0)","v":0},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":2},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":2},{"$f":"A17*B17","v":1},{"$f":"A17*B17","v":1},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,5.625,5.625,10000,5.625,10000,null,5.625,5.625,5.625,10000,5.625,10000]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":11.75},{"$f":"IF(G16=2,11.75,8.625)","v":11.75},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,5.75,5.75,10000,5.75,10000,null,5.75,5.75,5.75,10000,5.75,10000]
[{"$f":"'Input A1'!C197","v":0},{"$f":"'Input A1'!D197","v":0},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Open Hole"},null,{"$f":"IF(B18=1,N1,N2)","v":"Open Hole"},{"$f":"IF(E$16=2,14.5,10.625)","v":14.5},{"$f":"IF(G$16=2,14.5,10.625)","v":14.5},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,5.875,5.875,10000,5.875,10000,null,5.875,5.875,5.875,10000,5.875,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!E205>H19,H19,'Input A1'!E205)","v":12.25},null,{"$f":"IF('Input A1'!F205>I19,I19,'Input A1'!F205)","v":12.25},{"$f":"IF(A18=1,H17,H18)","v":14.5},{"$f":"IF(B18=1,I17,I18)","v":14.5},null,null,null,null,null,null,22.75,24,24,24,24,24,24,null,24,24,24,24,24,24,null,6,6,6,10000,6,10000,null,6,6,6,10000,6,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,26,null,26,26,26,26,26,26,null,6.125,6.125,6.125,10000,6.125,10000,null,6.125,6.125,6.125,10000,6.125,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,30,null,30,30,30,30,30,30,null,6.25,6.25,6.25,10000,6.25,10000,null,6.25,6.25,6.25,10000,6.25,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,6.4375,6.4375,10000,6.4375,10000,null,6.4375,6.4375,6.4375,10000,6.4375,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,6.5,6.5,10000,6.5,10000,null,6.5,6.5,6.5,10000,6.5,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,6.75,6.75,10000,6.75,10000,null,6.75,6.75,6.75,10000,6.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,7.4375,7.4375,10000,7.4375,10000,null,7.4375,7.4375,7.4375,10000,7.4375,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,7.5,7.5,10000,7.5,10000,null,7.5,7.5,7.5,10000,7.5,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,7.625,7.625,10000,7.625,10000,null,7.625,7.625,7.625,10000,7.625,10000]
[null,null,"Year of Reference Costs",null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,7.875,7.875,10000,7.875,10000,null,7.875,7.875,7.875,10000,7.875,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,8.25,8.25,10000,8.25,10000,null,8.25,8.25,8.25,10000,8.25,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,8.375,8.375,10000,8.375,10000,null,8.375,8.375,8.375,10000,8.375,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,8.5,8.5,10000,8.5,10000,null,8.5,8.5,8.5,10000,8.5,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,8.625,8.625,10000,8.625,10000,null,8.625,8.625,8.625,10000,8.625,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":3.92},{"$f":"MIN(S34:S56)","v":3.92},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":3.92},{"$f":"MIN(V34:V56)","v":22.75},null,null,{"$f":"MIN(Y34:Y56)","v":3.92},{"$f":"MIN(Z34:Z54)","v":3.92},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":3.92},{"$f":"MIN(AC34:AC54)","v":22.75},null,8.75,8.75,8.75,10000,8.75,10000,null,8.75,8.75,8.75,10000,8.75,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":3.92},{"$f":"IF($Q34<E$220,10000,P34)","v":3.92},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":3.92},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":3.92},{"$f":"IF(X34<G$220,10000,P34)","v":3.92},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":3.92},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,8.875,8.875,10000,8.875,10000,null,8.875,8.875,8.875,10000,8.875,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,4.2759999999999998,4.2759999999999998,10000,4.2759999999999998,{"$f":"IF($Q35<E$393,10000,P35)","v":10000},null,5,4.2759999999999998,{"$f":"IF(X35<G$220,10000,P35)","v":4.2759999999999998},10000,4.2759999999999998,10000,null,9,9,9,10000,9,10000,null,9,9,9,10000,9,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,9.25,9.25,9.25,10000,9.25,10000,null,9.25,9.25,9.25,10000,9.25,10000]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":3652689.8826577505},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":3521873.3268489973},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,9.375,9.375,9.375,10000,9.375,10000,null,9.375,9.375,9.375,10000,9.375,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":12.714419968750001},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":12.714419968750001},null,null,null,null,null,null,null,null,6.1840000000000002,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,9.5,9.5,9.5,10000,9.5,10000,null,9.5,9.5,9.5,10000,9.5,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":34.531212236111109},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":34.290934458333332},null,null,null,null,null,null,null,null,6.875,7.625,6.875,6.875,10000,6.875,10000,null,7.625,6.875,6.875,10000,6.875,10000,null,9.625,9.625,9.625,10000,9.625,10000,null,9.625,9.625,9.625,10000,9.625,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,6.56,6.56,10000,6.56,10000,null,7.75,6.56,6.56,10000,6.56,10000,null,9.75,9.75,9.75,10000,9.75,10000,null,9.75,9.75,9.75,10000,9.75,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,9.875,9.875,9.875,10000,9.875,10000,null,9.875,9.875,9.875,10000,9.875,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":18667.599999999999},null,{"$f":"E42","v":18667.599999999999},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,10.375,10.375,10.375,10000,10.375,10000,null,10.375,10.375,10.375,10000,10.375,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":6666.67},null,{"$f":"E43","v":6666.67},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,9.85,10000,null,10.75,9.85,9.85,10000,9.85,10000,null,10.625,10.625,10.625,10000,10.625,10000,null,10.625,10.625,10.625,10000,10.625,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":4000.002},null,4000.002,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10.772,10000,null,11.75,10.772,10.772,10000,10.772,10000,null,11,11,11,10000,11,10000,null,11,11,11,10000,11,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,12.347,10000,null,13.375,12.347,12.347,10000,12.347,10000,null,11.625,11.625,11.625,10000,11.625,10000,null,11.625,11.625,11.625,10000,11.625,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,12,12,12,10000,12,10000,null,12,12,12,10000,12,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,12.25,12.25,12.25,10000,12.25,10000,null,12.25,12.25,12.25,10000,12.25,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":2333.3344999999999},null,2333.3344999999999,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,18.73,10000,null,20,18.73,18.73,18.73,18.73,10000,null,12.75,12.75,12.75,10000,12.75,10000,null,12.75,12.75,12.75,10000,12.75,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":3466.6684},null,3466.6684,null,{"$f":"SUM(E46:E49)","v":22800.002899999999},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,22.75,null,24,22.75,22.75,22.75,22.75,22.75,null,13.5,13.5,13.5,10000,13.5,10000,null,13.5,13.5,13.5,10000,13.5,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":34667.606499999994},null,34667.606499999994,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,24.75,null,26,24.75,24.75,24.75,24.75,24.75,null,13.75,13.75,13.75,10000,13.75,10000,null,13.75,13.75,13.75,10000,13.75,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":17466.668399999999},null,17466.668399999999,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,28.75,null,30,28.75,28.75,28.75,28.75,28.75,null,14,14,14,10000,14,10000,null,14,14,14,10000,14,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":33475.731560774228},null,{"$f":"E52","v":33475.731560774228},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,14.5,10000,null,14.5,14.5,14.5,10000,14.5,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":16866.163016459122},null,{"$f":"E53","v":16866.163016459122},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,14.75,10000,null,14.75,14.75,14.75,10000,14.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,15.5,10000,null,15.5,15.5,15.5,10000,15.5,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,16,10000,null,16,16,16,10000,16,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,16.375,10000,null,16.375,16.375,16.375,10000,16.375,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,16.5,10000,null,16.5,16.5,16.5,10000,16.5,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,17,10000,null,17,17,17,10000,17,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,17.25,10000,null,17.25,17.25,17.25,10000,17.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,17.5,10000,null,17.5,17.5,17.5,10000,17.5,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,18,10000,null,18,18,18,10000,18,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0696535409112233},null,{"$f":"J469","v":1.0696535409112233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,18.125,10000,null,18.125,18.125,18.125,10000,18.125,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,18.25,10000,null,18.25,18.25,18.25,10000,18.25,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,18.5,10000,null,18.5,18.5,18.5,10000,18.5,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,19.25,10000,null,19.25,19.25,19.25,10000,19.25,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,10000,null,20,20,20,20,20,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,20.75,10000,null,20.75,20.75,20.75,20.75,20.75,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},22,{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},22,{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,{"$f":"IF($AE69<=E$279+2*E$281-0.001,10000,$AE69)","v":22.25},22.25,10000,null,22.25,22.25,22.25,{"$f":"IF($AL69<=G$279+2*G$281-0.001,10000,$AL69)","v":22.25},22.25,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0696535409112233},null,{"$f":"G23*G62","v":1.0696535409112233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,23,10000,null,23,23,23,23,23,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,24,10000,null,24,24,24,24,24,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,26,10000,null,26,26,26,26,26,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,27,10000,null,27,27,27,27,27,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,28,10000,null,28,28,28,28,28,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,30,null,30,30,30,30,30,30]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,{"$f":"E76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,32,32,32,32,32,null,32,32,32,32,32,32]
[null,null,"Bit life","hrs",100,null,{"$f":"E77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34,34,34,34,34,null,34,34,34,34,34,34]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36,36,36,36,36,null,36,36,36,36,36,36]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,2]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,2]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":0},{"$f":"IF(G113=M$1,1,0)*B16","v":0},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":0},{"$f":"IF(G115=M$1,1,0)*B16","v":0},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,10000]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":738.18674999999996},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":738.18674999999996}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":4921.2449999999999},null,{"$f":"G15","v":4921.2449999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":29.527469999999997},null,{"$f":"G132/(G135*G136)","v":29.527469999999997}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":9.1043032499999992},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":9.1043032499999992}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":8.3799080500000009},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":8.3799080500000009}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":59.011681299999992},null,{"$f":"(G137+G141+G142+G143)","v":59.011681299999992}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":16.763734999999997},null,{"$f":"((G132/G$110)+G$106)*B112","v":16.763734999999997}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":1.9842490000000002},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":1.9842490000000002}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":9.8424899999999997},null,{"$f":"G$89*G133/G$92*B112","v":9.8424899999999997}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":0},null,{"$f":"(G132/G$79)*B162","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":0},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":0},null,{"$f":"(G173/G152+2)*B162*$A$1","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":0},null,{"$f":"$A$1*G$81*B162","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":0},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":0},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":0},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":50},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":137.60215529999999},null,{"$f":"SUM(G144:G151,G155:G158)","v":137.60215529999999}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":137.60215529999999},null,{"$f":"G159*G160","v":137.60215529999999}]
[{"$f":"A18","v":0},{"$f":"B18","v":0},null,"day",{"$f":"E161/24","v":5.7334231375},null,{"$f":"G161/24","v":5.7334231375}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":0},null,{"$f":"IF($B162=0,0,G19)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":0},null,{"$f":"IF($B162=0,0,Y3)","v":0}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":12.25},null,{"$f":"IF(B162=1,AM3,G19)","v":12.25}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":0},null,{"$f":"IF(B162=1,Y33,0)","v":0}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":0},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E168*E132","v":0},null,{"$f":"G168*G132*B162","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0},null,{"$f":"0.5*(G164-G167)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A162=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":0},null,{"$f":"IF(B162=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":0},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":0},null,{"$f":"G172*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":26315.01606728369},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":26315.01606728369}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":26802.525771605928},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":26802.525771605928}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":0},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":0},null,{"$f":"E180/E175","v":0},{"$f":"G180/G175","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":46797.413793103449},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":46797.413793103449}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":233401.39373699581},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":233401.39373699581}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":455184.61445519578},null,{"$f":"SUM(G178:G183)","v":455184.61445519578}]
[]
[{"$f":"A$16","v":0},{"$f":"B$16","v":0},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":0},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":4183.05825},null,{"$f":"G15-G132","v":4183.05825}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":0},null,{"$f":"G187/(G190*G191)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":0},null,{"$f":"ROUNDUP(G192/G193,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":0},null,{"$f":"(G$96*G194)*B186","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":0},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":0},null,{"$f":"G194*G$102+G195*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":0},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":0},null,{"$f":"(G192+G196+G197+G198)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":0},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":0},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":0},null,{"$f":"G$89*G188/G$92*B186*B113","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":0},null,{"$f":"(G187/G$79)","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":0},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":0},null,{"$f":"(G230/G207+2)*B186","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":0},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":0},null,{"$f":"G$91*G188/G$92*B186","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":0},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":0},null,{"$f":"(G$105+G$103)*B186","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":0},null,{"$f":"SUM(G199:G206,G210:G213)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":0},null,{"$f":"G214*G215","v":0}]
[null,null,null,"day",{"$f":"E216/24","v":0},null,{"$f":"G216/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":12.375},null,{"$f":"G165+0.125","v":12.375}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":0},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":0},null,{"$f":"Z3*B186","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":0},null,{"$f":"AN3*B186","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":0},null,{"$f":"(G221-G220)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":0},null,{"$f":"IF(G187=0,0,Z33)","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":0},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E225*E187","v":0},null,{"$f":"G225*G187","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0},null,{"$f":"0.5*(G220-G224)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":0},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":0},null,{"$f":"G229*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":0},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":0},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":0},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":0},null,{"$f":"E236/E232","v":0},{"$f":"G236/G232","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":0},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":0}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":0},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":0},null,{"$f":"G$69*B186*B113","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":0},null,{"$f":"SUM(G234:G239)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":4183.05825},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":4183.05825}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":3683.05825},null,{"$f":"G245-IF(B16=1,G304,G361)","v":3683.05825}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":4183.05825},null,{"$f":"G188-G187","v":4183.05825}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":147.32232999999999},null,{"$f":"G244/(G247*G248)","v":147.32232999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":2},null,{"$f":"ROUNDUP(G249/G250,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":4},null,{"$f":"(G$96*G251)","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":9.3661165000000004},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":9.3661165000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":24},null,{"$f":"G251*G$102+G252*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":16.175951449999999},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":16.175951449999999}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":196.86439795000001},null,{"$f":"(G249+G253+G254+G255)","v":196.86439795000001}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":14.276860833333334},null,{"$f":"((G244/G$109)+G$106)*B114","v":14.276860833333334}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":1.83661165},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":1.83661165}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":8.3661165000000004},null,{"$f":"G$89*G245/G$92*B114","v":8.3661165000000004}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":27.887055},null,{"$f":"(G243/G$79)","v":27.887055}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":8.5707325338690907},null,{"$f":"(G289/G264+2)","v":8.5707325338690907}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":8.3661165000000004},null,{"$f":"G$91*G245/G$92","v":8.3661165000000004}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":7.3464466000000002},null,{"$f":"(0.0002*(G245)+1)*G$98","v":7.3464466000000002}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":428.94360503333331},null,{"$f":"SUM(G256:G263,G267:G270)","v":428.94360503333331}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":428.94360503333331},null,{"$f":"G271*G272","v":428.94360503333331}]
[null,null,null,"day",{"$f":"E273/24","v":17.87265020972222},null,{"$f":"G273/24","v":17.87265020972222}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":12.425000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":12.425000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":13.3675},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":13.3675}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":1},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":13.375},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.875},null,{"$f":"G222*1.5","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":450111.1819541594},null,{"$f":"G284*G245","v":450111.1819541594}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":4928.0494004018165},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":4928.0494004018165}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":877.7207985644236},null,{"$f":"G288*7.4805/42","v":877.7207985644236}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":111967.05410535556},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":111967.05410535556}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":93308.200031612403},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":93308.200031612403}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":659692.58538283},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":659692.58538283},null,{"$f":"E295/E291","v":471208.98955916433},{"$f":"G295/G291","v":471208.98955916433}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":359095.28574987105},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":359095.28574987105}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":736647.83353201719},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":736647.83353201719}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2082579.2238878931},null,{"$f":"SUM(G293:G298)","v":2082579.2238878931}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":0},null,{"$f":"G126*G245*B301","v":0}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":0},null,{"$f":"IF(G302=0,0,G304-G361)","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":0},null,{"$f":"G302","v":0}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":0},null,{"$f":"G303/(G306*G307)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":0},null,{"$f":"ROUNDUP(G308/G309,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":0},null,{"$f":"(G$96*G310)*B301","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":0},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":0},null,{"$f":"G310*G$102+G311*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":0},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":0},null,{"$f":"(G308+G312+G313+G314)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":0},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":0},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":0},null,{"$f":"G$89*G304/G$92*B301*B115","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":0},null,{"$f":"(G302/G$79)*B301","v":0}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":0},null,{"$f":"(G346/G323+2)*B301","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":0},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":0},null,{"$f":"G$91*G304/G$92*B301","v":0}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":0},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":0},null,{"$f":"(+G$103)*B301","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":0},null,{"$f":"SUM(G315:G321,G326:G329)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":0},null,{"$f":"G330*G331","v":0}]
[null,null,null,"day",{"$f":"E332/24","v":0},null,{"$f":"G332/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":0},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":0},null,{"$f":"AB3*B301","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":0},null,{"$f":"AP3*B301","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":1.875},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":0},null,{"$f":"(G337-G336)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":0},null,{"$f":"AB33*B301","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":0},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E341*E304","v":0},null,{"$f":"G341*G304","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0},null,{"$f":"0.5*(G336-G340)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":0},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":0},null,{"$f":"G345*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":0},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":0},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":0},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":0},null,{"$f":"E352/E348","v":0},{"$f":"G352/G348","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":0},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":0}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":0},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":0},null,{"$f":"G$69*B301*B115","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":0},null,{"$f":"SUM(G350:G355)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost = Surface Casing"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":3.7671458676442588},null,{"$f":"(G403/G380+2)","v":3.7671458676442588}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":20.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":21.35},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":24},null,{"$f":"AC3","v":24}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":30},null,{"$f":"G393+2*G395","v":30}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":22.75},null,{"$f":"AC33","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":156.1762884377348},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E398*E361","v":78088.144218867397},null,{"$f":"G398*G361","v":78088.144218867397}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.625},null,{"$f":"0.5*(G393-G397)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1019313907221109},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1325.359400733194},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1325.359400733194}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":236.05597612344422},null,{"$f":"G402*7.4805/42","v":236.05597612344422}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":59082.152798852127},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":59082.152798852127}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":90128.171917800384},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":90128.171917800384},null,{"$f":"E409/E405","v":90128.171917800384},{"$f":"G409/G405","v":90128.171917800384}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":130787.42420028904},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":130787.42420028904}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":267059.59784072457},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":259016.1234518163}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":699360.39061307651},null,{"$f":"SUM(G407:G412)","v":568543.83480432339}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":196.84979999999999},{"$f":"G421+G365+G308+G249+G192+G137","v":196.84979999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.2421644337142133},null,{"$f":"(G456/G436+2)","v":2.2421644337142133}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":34},null,{"$f":"G394+2*2","v":34}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":32.5},null,{"$f":"G447- 2*0.75","v":32.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":40},null,{"$f":"G447+2*G450","v":40}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":266.58540785735266},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":266.58540785735266}]
[null,null,null,"lb",{"$f":"E451*E416","v":13329.270392867633},null,{"$f":"G451*G416","v":13329.270392867633}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":181.62332528565992},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":181.62332528565992}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":32.348411542842356},null,{"$f":"G455*7.4805/42","v":32.348411542842356}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":92015.706682110555},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":92015.706682110555}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":17910.819344429659},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":17910.819344429659},null,{"$f":"E462/E458","v":17910.819344429659},{"$f":"G462/G458","v":17910.819344429659}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":3363.3949126974057},null,{"$f":"G455/27*500","v":3363.3949126974057}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":133292.24602710098},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":133292.24602710098}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":246582.16696633858},null,{"$f":"SUM(G460:G465)","v":246582.16696633858}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":579247.98082139436},{"$f":"J462+J409+J352+J295+J236+J180","v":579247.98082139436}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":541528.59656589443},{"$f":"G169+G226+G285+G342+G399+G452","v":541528.59656589443}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":3652689.8826577505},null,{"$f":"SUM(G470:G476)","v":3521873.3268489968},null,{"$f":"I467/I468","v":1.0696535409112233},{"$f":"J467/J468","v":1.0696535409112233}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":289379.92965360195},null,{"$f":"G460+G407+G350+G293+G234+G178","v":289379.92965360195}]
[null,null,"Mud Cost",null,150545.50457242178,null,149640.68823878389]
[null,null,"Casing Cost",null,767731.57664506009,null,767731.57664506009,null,{"$f":"E472/I468","v":1.4177119759023489},{"$f":"G472/J468","v":1.4177119759023489}]
[null,null,"Cement Cost",null,540043.51865596091,null,540043.51865596091]
[null,null,"Rig Cost",null,1370401.0711368385,null,1362357.5967479302]
[null,null,"Logging Cost",null,365604.7952586207,null,243736.5301724138]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":5},null,{"$f":"G139+G194+G251+G310+G367+G423","v":5}]

{"sheet":"Well Field Dvlpmnt A2 90%","index":49,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[0,30,0,35],[0,37,0,42],[5,4,5,6],[6,4,6,6],[7,4,7,6],[28,16,28,21],[30,16,30,21],[30,23,30,28],[0,16,0,21],[0,23,0,28]]}
[{"$f":"'Input A1'!A75","v":0},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":1},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":4.5},{"$f":"MIN(S4:S26)","v":16},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":24},null,null,{"$f":"MIN(Y4:Y26)","v":4.5},{"$f":"MIN(Z4:Z24)","v":16},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":24},null,null,{"$f":"MIN(AF4:AF78)","v":3.75},{"$f":"MIN(AG4:AG78)","v":3.75},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":3.75},{"$f":"MIN(AJ4:AJ78)","v":30},null,null,{"$f":"MIN(AM4:AM78)","v":3.75},{"$f":"MIN(AN4:AN78)","v":3.75},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":3.75},{"$f":"MIN(AQ4:AQ78)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":4.5},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":4.5},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":13.70822715237269},{"$f":"(G5-E5)/E5","v":-0.52229314982573138},{"$f":"'Summary A1'!J24","v":6.5485140144333416},null,null,null,null,null,null,null,null,4.2759999999999998,5,{"$f":"IF($Q5<E$163,10000,Q5)","v":5},10000,{"$f":"IF($P5<E$275,10000,Q5)","v":10000},{"$f":"IF($P5<E$334,10000,Q5)","v":10000},{"$f":"IF($P5<E$391,10000,Q5)","v":10000},null,5,5,10000,{"$f":"IF(P5<G$275,10000,X5)","v":10000},{"$f":"IF(P5<G$334,10000,X5)","v":10000},{"$f":"IF(P5<G$391,10000,X5)","v":10000},null,3.875,3.875,3.875,{"$f":"IF($AE5<=E$279+2*E$281-0.001,10000,$AE5)","v":10000},3.875,10000,null,3.875,3.875,3.875,{"$f":"IF($AL5<=G$279+2*G$281-0.001,10000,$AL5)","v":10000},3.875,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,5.5,10000,10000,10000,10000,null,5.5,5.5,10000,10000,10000,10000,null,4.125,4.125,4.125,10000,4.125,10000,null,4.125,4.125,4.125,10000,4.125,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,6.625,10000,10000,10000,10000,null,6.625,6.625,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,7,10000,10000,10000,10000,null,7,7,10000,10000,10000,10000,null,4.5,4.5,4.5,10000,4.5,10000,null,4.5,4.5,4.5,10000,4.5,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,7.625,10000,10000,10000,10000,null,7.625,7.625,10000,10000,10000,10000,null,4.625,4.625,4.625,10000,4.625,10000,null,4.625,4.625,4.625,10000,4.625,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,7.75,10000,10000,10000,10000,null,7.75,7.75,10000,10000,10000,10000,null,4.75,4.75,4.75,10000,4.75,10000,null,4.75,4.75,4.75,10000,4.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,4.875,4.875,10000,4.875,10000,null,4.875,4.875,4.875,10000,4.875,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,{"$f":"Q12-P12","v":0.94400000000000084},8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,5,5,10000,5,10000,null,5,5,5,10000,5,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,5.25,5.25,10000,5.25,10000,null,5.25,5.25,5.25,10000,5.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,10000,10000,10000,10000,null,11.75,11.75,10000,10000,10000,10000,null,5.375,5.375,5.375,10000,5.375,10000,null,5.375,5.375,5.375,10000,5.375,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!J16","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A1'!K16","v":4921.2449999999999},null,null,null,null,null,null,null,null,12.347,13.375,13.375,10000,10000,10000,10000,null,13.375,13.375,10000,10000,10000,10000,null,5.5,5.5,5.5,10000,5.5,10000,null,5.5,5.5,5.5,10000,5.5,10000]
[{"$f":"IF(E16>2,1,0)","v":0},{"$f":"IF(G16>2,1,0)","v":0},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":2},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":2},{"$f":"A17*B17","v":1},{"$f":"A17*B17","v":1},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,5.625,5.625,10000,5.625,10000,null,5.625,5.625,5.625,10000,5.625,10000]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":11.75},{"$f":"IF(G16=2,11.75,8.625)","v":11.75},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,5.75,5.75,10000,5.75,10000,null,5.75,5.75,5.75,10000,5.75,10000]
[{"$f":"'Input A1'!C197","v":0},{"$f":"'Input A1'!D197","v":0},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Open Hole"},null,{"$f":"IF(B18=1,N1,N2)","v":"Open Hole"},{"$f":"IF(E$16=2,14.5,10.625)","v":14.5},{"$f":"IF(G$16=2,14.5,10.625)","v":14.5},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,5.875,5.875,10000,5.875,10000,null,5.875,5.875,5.875,10000,5.875,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!G205>H19,H19,'Input A1'!G205)","v":12.25},null,{"$f":"IF('Input A1'!H205>I19,I19,'Input A1'!H205)","v":12.25},{"$f":"IF(A18=1,H17,H18)","v":14.5},{"$f":"IF(B18=1,I17,I18)","v":14.5},null,null,null,null,null,null,22.75,24,24,24,24,24,24,null,24,24,24,24,24,24,null,6,6,6,10000,6,10000,null,6,6,6,10000,6,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,26,null,26,26,26,26,26,26,null,6.125,6.125,6.125,10000,6.125,10000,null,6.125,6.125,6.125,10000,6.125,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,30,null,30,30,30,30,30,30,null,6.25,6.25,6.25,10000,6.25,10000,null,6.25,6.25,6.25,10000,6.25,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,6.4375,6.4375,10000,6.4375,10000,null,6.4375,6.4375,6.4375,10000,6.4375,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,6.5,6.5,10000,6.5,10000,null,6.5,6.5,6.5,10000,6.5,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,6.75,6.75,10000,6.75,10000,null,6.75,6.75,6.75,10000,6.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,7.4375,7.4375,10000,7.4375,10000,null,7.4375,7.4375,7.4375,10000,7.4375,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,7.5,7.5,10000,7.5,10000,null,7.5,7.5,7.5,10000,7.5,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,7.625,7.625,10000,7.625,10000,null,7.625,7.625,7.625,10000,7.625,10000]
[null,null,"Year of Reference Costs",null,2008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,7.875,7.875,10000,7.875,10000,null,7.875,7.875,7.875,10000,7.875,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,8.25,8.25,10000,8.25,10000,null,8.25,8.25,8.25,10000,8.25,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,8.375,8.375,10000,8.375,10000,null,8.375,8.375,8.375,10000,8.375,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,8.5,8.5,10000,8.5,10000,null,8.5,8.5,8.5,10000,8.5,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,8.625,8.625,10000,8.625,10000,null,8.625,8.625,8.625,10000,8.625,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":3.92},{"$f":"MIN(S34:S56)","v":3.92},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":3.92},{"$f":"MIN(V34:V56)","v":22.75},null,null,{"$f":"MIN(Y34:Y56)","v":3.92},{"$f":"MIN(Z34:Z54)","v":3.92},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":3.92},{"$f":"MIN(AC34:AC54)","v":22.75},null,8.75,8.75,8.75,10000,8.75,10000,null,8.75,8.75,8.75,10000,8.75,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":3.92},{"$f":"IF($Q34<E$220,10000,P34)","v":3.92},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":3.92},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":3.92},{"$f":"IF(X34<G$220,10000,P34)","v":3.92},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":3.92},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,8.875,8.875,10000,8.875,10000,null,8.875,8.875,8.875,10000,8.875,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,4.2759999999999998,4.2759999999999998,10000,4.2759999999999998,{"$f":"IF($Q35<E$393,10000,P35)","v":10000},null,5,4.2759999999999998,{"$f":"IF(X35<G$220,10000,P35)","v":4.2759999999999998},10000,4.2759999999999998,10000,null,9,9,9,10000,9,10000,null,9,9,9,10000,9,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,5.5,4.7779999999999996,4.7779999999999996,10000,4.7779999999999996,10000,null,9.25,9.25,9.25,10000,9.25,10000,null,9.25,9.25,9.25,10000,9.25,10000]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":3652689.8826577505},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":3521873.3268489973},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,6.625,5.7910000000000004,5.7910000000000004,10000,5.7910000000000004,10000,null,9.375,9.375,9.375,10000,9.375,10000,null,9.375,9.375,9.375,10000,9.375,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":12.714419968750001},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":12.714419968750001},null,null,null,null,null,null,null,null,6.1840000000000002,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,7,6.1840000000000002,6.1840000000000002,10000,6.1840000000000002,10000,null,9.5,9.5,9.5,10000,9.5,10000,null,9.5,9.5,9.5,10000,9.5,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":34.531212236111109},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":34.290934458333332},null,null,null,null,null,null,null,null,6.875,7.625,6.875,6.875,10000,6.875,10000,null,7.625,6.875,6.875,10000,6.875,10000,null,9.625,9.625,9.625,10000,9.625,10000,null,9.625,9.625,9.625,10000,9.625,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,6.56,6.56,10000,6.56,10000,null,7.75,6.56,6.56,10000,6.56,10000,null,9.75,9.75,9.75,10000,9.75,10000,null,9.75,9.75,9.75,10000,9.75,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,8.625,7.7249999999999996,7.7249999999999996,10000,7.7249999999999996,10000,null,9.875,9.875,9.875,10000,9.875,10000,null,9.875,9.875,9.875,10000,9.875,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":18667.599999999999},null,{"$f":"E42","v":18667.599999999999},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,10.375,10.375,10.375,10000,10.375,10000,null,10.375,10.375,10.375,10000,10.375,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":6666.67},null,{"$f":"E43","v":6666.67},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,9.85,10000,null,10.75,9.85,9.85,10000,9.85,10000,null,10.625,10.625,10.625,10000,10.625,10000,null,10.625,10.625,10.625,10000,10.625,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":4000.002},null,4000.002,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10.772,10000,null,11.75,10.772,10.772,10000,10.772,10000,null,11,11,11,10000,11,10000,null,11,11,11,10000,11,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,12.347,10000,null,13.375,12.347,12.347,10000,12.347,10000,null,11.625,11.625,11.625,10000,11.625,10000,null,11.625,11.625,11.625,10000,11.625,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,12,12,12,10000,12,10000,null,12,12,12,10000,12,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,10000,null,12.25,12.25,12.25,10000,12.25,10000,null,12.25,12.25,12.25,10000,12.25,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":2333.3344999999999},null,2333.3344999999999,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,18.73,10000,null,20,18.73,18.73,18.73,18.73,10000,null,12.75,12.75,12.75,10000,12.75,10000,null,12.75,12.75,12.75,10000,12.75,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":3466.6684},null,3466.6684,null,{"$f":"SUM(E46:E49)","v":22800.002899999999},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,22.75,null,24,22.75,22.75,22.75,22.75,22.75,null,13.5,13.5,13.5,10000,13.5,10000,null,13.5,13.5,13.5,10000,13.5,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":34667.606499999994},null,34667.606499999994,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,24.75,null,26,24.75,24.75,24.75,24.75,24.75,null,13.75,13.75,13.75,10000,13.75,10000,null,13.75,13.75,13.75,10000,13.75,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":17466.668399999999},null,17466.668399999999,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,28.75,null,30,28.75,28.75,28.75,28.75,28.75,null,14,14,14,10000,14,10000,null,14,14,14,10000,14,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":33475.731560774228},null,{"$f":"E52","v":33475.731560774228},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,14.5,10000,null,14.5,14.5,14.5,10000,14.5,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":16866.163016459122},null,{"$f":"E53","v":16866.163016459122},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,14.75,10000,null,14.75,14.75,14.75,10000,14.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,15.5,10000,null,15.5,15.5,15.5,10000,15.5,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,16,10000,null,16,16,16,10000,16,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,16.375,10000,null,16.375,16.375,16.375,10000,16.375,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,16.5,10000,null,16.5,16.5,16.5,10000,16.5,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,17,10000,null,17,17,17,10000,17,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,17.25,10000,null,17.25,17.25,17.25,10000,17.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,17.5,10000,null,17.5,17.5,17.5,10000,17.5,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,18,10000,null,18,18,18,10000,18,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0696535409112233},null,{"$f":"J469","v":1.0696535409112233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,18.125,10000,null,18.125,18.125,18.125,10000,18.125,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,18.25,10000,null,18.25,18.25,18.25,10000,18.25,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,18.5,10000,null,18.5,18.5,18.5,10000,18.5,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,19.25,10000,null,19.25,19.25,19.25,10000,19.25,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,10000,null,20,20,20,20,20,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,20.75,10000,null,20.75,20.75,20.75,20.75,20.75,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},22,{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},22,{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,{"$f":"IF($AE69<=E$279+2*E$281-0.001,10000,$AE69)","v":22.25},22.25,10000,null,22.25,22.25,22.25,{"$f":"IF($AL69<=G$279+2*G$281-0.001,10000,$AL69)","v":22.25},22.25,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0696535409112233},null,{"$f":"G23*G62","v":1.0696535409112233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,23,10000,null,23,23,23,23,23,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,24,10000,null,24,24,24,24,24,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,26,10000,null,26,26,26,26,26,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,27,10000,null,27,27,27,27,27,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,28,10000,null,28,28,28,28,28,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,30,null,30,30,30,30,30,30]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,{"$f":"E76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,32,32,32,32,32,null,32,32,32,32,32,32]
[null,null,"Bit life","hrs",100,null,{"$f":"E77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34,34,34,34,34,null,34,34,34,34,34,34]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36,36,36,36,36,null,36,36,36,36,36,36]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,2]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,2]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":0},{"$f":"IF(G113=M$1,1,0)*B16","v":0},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":0},{"$f":"IF(G115=M$1,1,0)*B16","v":0},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,10000]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":738.18674999999996},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":738.18674999999996}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":4921.2449999999999},null,{"$f":"G15","v":4921.2449999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":29.527469999999997},null,{"$f":"G132/(G135*G136)","v":29.527469999999997}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":9.1043032499999992},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":9.1043032499999992}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":8.3799080500000009},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":8.3799080500000009}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":59.011681299999992},null,{"$f":"(G137+G141+G142+G143)","v":59.011681299999992}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":16.763734999999997},null,{"$f":"((G132/G$110)+G$106)*B112","v":16.763734999999997}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":1.9842490000000002},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":1.9842490000000002}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":9.8424899999999997},null,{"$f":"G$89*G133/G$92*B112","v":9.8424899999999997}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":0},null,{"$f":"(G132/G$79)*B162","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":0},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":0},null,{"$f":"(G173/G152+2)*B162*$A$1","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":0},null,{"$f":"$A$1*G$81*B162","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":0},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":0},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":0},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":50},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":137.60215529999999},null,{"$f":"SUM(G144:G151,G155:G158)","v":137.60215529999999}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":137.60215529999999},null,{"$f":"G159*G160","v":137.60215529999999}]
[{"$f":"A18","v":0},{"$f":"B18","v":0},null,"day",{"$f":"E161/24","v":5.7334231375},null,{"$f":"G161/24","v":5.7334231375}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":0},null,{"$f":"IF($B162=0,0,G19)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":0},null,{"$f":"IF($B162=0,0,Y3)","v":0}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":12.25},null,{"$f":"IF(B162=1,AM3,G19)","v":12.25}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":0},null,{"$f":"IF(B162=1,Y33,0)","v":0}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":0},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E168*E132","v":0},null,{"$f":"G168*G132*B162","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0},null,{"$f":"0.5*(G164-G167)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A18=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":0},null,{"$f":"IF(B18=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":0},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":0},null,{"$f":"G172*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":26315.01606728369},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":26315.01606728369}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":26802.525771605928},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":26802.525771605928}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":0},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":0},null,{"$f":"E180/E175","v":0},{"$f":"G180/G175","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":46797.413793103449},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":46797.413793103449}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":233401.39373699581},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":233401.39373699581}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":455184.61445519578},null,{"$f":"SUM(G178:G183)","v":455184.61445519578}]
[]
[{"$f":"A$16","v":0},{"$f":"B$16","v":0},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":0},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":4183.05825},null,{"$f":"G15-G132","v":4183.05825}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":0},null,{"$f":"G187/(G190*G191)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":0},null,{"$f":"ROUNDUP(G192/G193,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":0},null,{"$f":"(G$96*G194)*B186","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":0},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":0},null,{"$f":"G194*G$102+G195*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":0},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":0},null,{"$f":"(G192+G196+G197+G198)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":0},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":0},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":0},null,{"$f":"G$89*G188/G$92*B186*B113","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":0},null,{"$f":"(G187/G$79)","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":0},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":0},null,{"$f":"(G230/G207+2)*B186","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":0},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":0},null,{"$f":"G$91*G188/G$92*B186","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":0},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":0},null,{"$f":"(G$105+G$103)*B186","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":0},null,{"$f":"SUM(G199:G206,G210:G213)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":0},null,{"$f":"G214*G215","v":0}]
[null,null,null,"day",{"$f":"E216/24","v":0},null,{"$f":"G216/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":12.375},null,{"$f":"G165+0.125","v":12.375}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":0},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":0},null,{"$f":"Z3*B186","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":0},null,{"$f":"AN3*B186","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":0},null,{"$f":"(G221-G220)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":0},null,{"$f":"IF(G187=0,0,Z33)","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":0},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E225*E187","v":0},null,{"$f":"G225*G187","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0},null,{"$f":"0.5*(G220-G224)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":0},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":0},null,{"$f":"G229*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":0},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":0},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":0},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":0},null,{"$f":"E236/E232","v":0},{"$f":"G236/G232","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":0},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":0}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":0},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":0},null,{"$f":"G$69*B186*B113","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":0},null,{"$f":"SUM(G234:G239)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":4183.05825},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":4183.05825}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":3683.05825},null,{"$f":"G245-IF(B16=1,G304,G361)","v":3683.05825}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":4183.05825},null,{"$f":"G188-G187","v":4183.05825}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":147.32232999999999},null,{"$f":"G244/(G247*G248)","v":147.32232999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":2},null,{"$f":"ROUNDUP(G249/G250,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":4},null,{"$f":"(G$96*G251)","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":9.3661165000000004},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":9.3661165000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":24},null,{"$f":"G251*G$102+G252*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":16.175951449999999},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":16.175951449999999}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":196.86439795000001},null,{"$f":"(G249+G253+G254+G255)","v":196.86439795000001}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":14.276860833333334},null,{"$f":"((G244/G$109)+G$106)*B114","v":14.276860833333334}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":1.83661165},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":1.83661165}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":8.3661165000000004},null,{"$f":"G$89*G245/G$92*B114","v":8.3661165000000004}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":27.887055},null,{"$f":"(G243/G$79)","v":27.887055}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":8.5707325338690907},null,{"$f":"(G289/G264+2)","v":8.5707325338690907}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":8.3661165000000004},null,{"$f":"G$91*G245/G$92","v":8.3661165000000004}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":7.3464466000000002},null,{"$f":"(0.0002*(G245)+1)*G$98","v":7.3464466000000002}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":428.94360503333331},null,{"$f":"SUM(G256:G263,G267:G270)","v":428.94360503333331}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":428.94360503333331},null,{"$f":"G271*G272","v":428.94360503333331}]
[null,null,null,"day",{"$f":"E273/24","v":17.87265020972222},null,{"$f":"G273/24","v":17.87265020972222}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":12.425000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":12.425000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":13.3675},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":13.3675}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":1},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":13.375},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.875},null,{"$f":"G222*1.5","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":450111.1819541594},null,{"$f":"G284*G245","v":450111.1819541594}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":4928.0494004018165},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":4928.0494004018165}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":877.7207985644236},null,{"$f":"G288*7.4805/42","v":877.7207985644236}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":111967.05410535556},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":111967.05410535556}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":93308.200031612403},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":93308.200031612403}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":659692.58538283},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":659692.58538283},null,{"$f":"E295/E291","v":471208.98955916433},{"$f":"G295/G291","v":471208.98955916433}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":359095.28574987105},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":359095.28574987105}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":736647.83353201719},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":736647.83353201719}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2082579.2238878931},null,{"$f":"SUM(G293:G298)","v":2082579.2238878931}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":0},null,{"$f":"G126*G245*B301","v":0}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":0},null,{"$f":"IF(G302=0,0,G304-G361)","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":0},null,{"$f":"G302","v":0}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":0},null,{"$f":"G303/(G306*G307)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":0},null,{"$f":"ROUNDUP(G308/G309,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":0},null,{"$f":"(G$96*G310)*B301","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":0},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":0},null,{"$f":"G310*G$102+G311*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":0},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":0},null,{"$f":"(G308+G312+G313+G314)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":0},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":0},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":0},null,{"$f":"G$89*G304/G$92*B301*B115","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":0},null,{"$f":"(G302/G$79)*B301","v":0}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":0},null,{"$f":"(G346/G323+2)*B301","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":0},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":0},null,{"$f":"G$91*G304/G$92*B301","v":0}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":0},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":0},null,{"$f":"(+G$103)*B301","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":0},null,{"$f":"SUM(G315:G321,G326:G329)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":0},null,{"$f":"G330*G331","v":0}]
[null,null,null,"day",{"$f":"E332/24","v":0},null,{"$f":"G332/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":0},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":0},null,{"$f":"AB3*B301","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":0},null,{"$f":"AP3*B301","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":1.875},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":1.875}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":0},null,{"$f":"(G337-G336)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":0},null,{"$f":"AB33*B301","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":0},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E341*E304","v":0},null,{"$f":"G341*G304","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0},null,{"$f":"0.5*(G336-G340)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":0},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":0},null,{"$f":"G345*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":0},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":0},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":0},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":0},null,{"$f":"E352/E348","v":0},{"$f":"G352/G348","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":0},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":0}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":0},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":0},null,{"$f":"G$69*B301*B115","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":0},null,{"$f":"SUM(G350:G355)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost = Surface Casing"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":3.7671458676442588},null,{"$f":"(G403/G380+2)","v":3.7671458676442588}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":20.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":21.35},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":24},null,{"$f":"AC3","v":24}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":30},null,{"$f":"G393+2*G395","v":30}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":22.75},null,{"$f":"AC33","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":156.1762884377348},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E398*E361","v":78088.144218867397},null,{"$f":"G398*G361","v":78088.144218867397}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.625},null,{"$f":"0.5*(G393-G397)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1019313907221109},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1325.359400733194},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1325.359400733194}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":236.05597612344422},null,{"$f":"G402*7.4805/42","v":236.05597612344422}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":59082.152798852127},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":59082.152798852127}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":90128.171917800384},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":90128.171917800384},null,{"$f":"E409/E405","v":90128.171917800384},{"$f":"G409/G405","v":90128.171917800384}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":130787.42420028904},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":130787.42420028904}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":267059.59784072457},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":259016.1234518163}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":699360.39061307651},null,{"$f":"SUM(G407:G412)","v":568543.83480432339}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":196.84979999999999},{"$f":"G421+G365+G308+G249+G192+G137","v":196.84979999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.2421644337142133},null,{"$f":"(G456/G436+2)","v":2.2421644337142133}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":34},null,{"$f":"G394+2*2","v":34}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":32.5},null,{"$f":"G447- 2*0.75","v":32.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":40},null,{"$f":"G447+2*G450","v":40}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":266.58540785735266},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":266.58540785735266}]
[null,null,null,"lb",{"$f":"E451*E416","v":13329.270392867633},null,{"$f":"G451*G416","v":13329.270392867633}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":181.62332528565992},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":181.62332528565992}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":32.348411542842356},null,{"$f":"G455*7.4805/42","v":32.348411542842356}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":92015.706682110555},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":92015.706682110555}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":17910.819344429659},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":17910.819344429659},null,{"$f":"E462/E458","v":17910.819344429659},{"$f":"G462/G458","v":17910.819344429659}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":3363.3949126974057},null,{"$f":"G455/27*500","v":3363.3949126974057}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":133292.24602710098},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":133292.24602710098}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":246582.16696633858},null,{"$f":"SUM(G460:G465)","v":246582.16696633858}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":579247.98082139436},{"$f":"J462+J409+J352+J295+J236+J180","v":579247.98082139436}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":541528.59656589443},{"$f":"G169+G226+G285+G342+G399+G452","v":541528.59656589443}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":3652689.8826577505},null,{"$f":"SUM(G470:G476)","v":3521873.3268489968},null,{"$f":"I467/I468","v":1.0696535409112233},{"$f":"J467/J468","v":1.0696535409112233}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":289379.92965360195},null,{"$f":"G460+G407+G350+G293+G234+G178","v":289379.92965360195}]
[null,null,"Mud Cost",null,150545.50457242178,null,149640.68823878389]
[null,null,"Casing Cost",null,767731.57664506009,null,767731.57664506009,null,{"$f":"E472/I468","v":1.4177119759023489},{"$f":"G472/J468","v":1.4177119759023489}]
[null,null,"Cement Cost",null,540043.51865596091,null,540043.51865596091]
[null,null,"Rig Cost",null,1370401.0711368385,null,1362357.5967479302]
[null,null,"Logging Cost",null,365604.7952586207,null,243736.5301724138]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":5},null,{"$f":"G139+G194+G251+G310+G367+G423","v":5}]

{"sheet":"GF Pumping A2 10-90s","index":50,"n_rows":338,"n_cols":26,"rows_kept":338,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"GF Pump Setting Depth Calculation"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:"]
[null,null,"User input required in cells:","NA"]
[]
[]
[null,null,null,0.1,null,null,0.1,null,null,0.9,null,null,0.9]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"P,hydrostatic -prod","bar",{"$f":"'Reservoir A1 10-90s'!D17","v":142.42064651582933},null,"psia",{"$f":"D10*14.50377","v":2065.6363003168899},null,"bar",{"$f":"'Reservoir A1 10-90s'!J17","v":142.42064651582933},null,"psia",{"$f":"J10*14.50377","v":2065.6363003168899},null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"P,hydrostatic -inject","bar",{"$f":"'Reservoir A1 10-90s'!D19","v":142.42064651582933},null,"psia",{"$f":"D11*14.50377","v":2065.6363003168899},null,"bar",{"$f":"'Reservoir A1 10-90s'!J19","v":142.42064651582933},null,"psia",{"$f":"J11*14.50377","v":2065.6363003168899},null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"Injection Pumping"]
[null,"T,inject","C",{"$f":"Geofluid!J106","v":59.246145495603869},null,"F",{"$f":"D15*1.8+32","v":138.64306189208696},null,"C",{"$f":"Geofluid!K106","v":67.111374553099438},null,"F",{"$f":"J15*1.8+32","v":152.800474195579}]
[null,"P,inject-wellhead","bar",{"$f":"'GF Pumping A1'!H71","v":9.4490009551674774},null,"psia",{"$f":"D16*14.50377","v":137.0461365835294},null,"bar",{"$f":"'GF Pumping A1'!I71","v":9.4490009551674774},null,"psia",{"$f":"J16*14.50377","v":137.0461365835294}]
[null,"rho,o","kg/m^3",{"$f":"G17*16.01846","v":983.07853944264468},null,"lb/cft",{"$f":"1/($T$13*G15^6+$U$13*G15^5+$V$13*G15^4+$W$13*G15^3+$X$13*G15^2+$Y$13*G15+$Z$13)","v":61.371601230245894},null,"kg/m^3",{"$f":"M17*16.01846","v":979.27117727833274},null,"lb/cft",{"$f":"1/($T$13*M15^6+$U$13*M15^5+$V$13*M15^4+$W$13*M15^3+$X$13*M15^2+$Y$13*M15+$Z$13)","v":61.133915325089468}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G15^-1.159","v":3.0456625783891925E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M15^-1.159","v":2.7210793285735479E-4}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,"depth","m",{"$f":"'Summary A1'!L52","v":1500},null,"ft",{"$f":"'Summary A1'!L53","v":4921.2449999999999},null,"m",{"$f":"'Summary A1'!M52","v":1500},null,"ft",{"$f":"'Summary A1'!M53","v":4921.2449999999999}]
[null,"P.sat","bar",{"$f":"G21/14.50377","v":0.19307644391097326},null,"psia",{"$f":"($T$10*G15^6+$U$10*G15^5+$V$10*G15^4+$W$10*G15^3+$X$10*G15^2+$Y$10*G15+$Z$10)","v":2.8003363349026564},null,"bar",{"$f":"M21/14.50377","v":0.27472883520022146},null,"psia",{"$f":"($T$10*M15^6+$U$10*M15^5+$V$10*M15^4+$W$10*M15^3+$X$10*M15^2+$Y$10*M15+$Z$10)","v":3.9846038381119158}]
[null,"dT/dL","C/m",{"$f":"'Reservoir A2'!J461","v":5.2811962871702328E-4},null,"F/ft",{"$f":"IF(G81='GF Pumping A2'!G81,'GF Pumping A2'!G22,'Reservoir A2'!J460)","v":2.8974842698056347E-4},null,"C/m",{"$f":"'Reservoir A2'!M461","v":5.2811962871702328E-4},null,"F/ft",{"$f":"IF(M81='GF Pumping A2'!M81,'GF Pumping A2'!G22,'Reservoir A2'!M460)","v":2.8974842698056347E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"G23","v":0.75},null,null,{"$f":"G142/G25","v":0.75},null,null,{"$f":"M23","v":0.75},null,null,{"$f":"M142/M25","v":0.75}]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"'Summary A1'!L139","v":133.33333333333334},null,"lb/h",{"$f":"2.20462*D25*3600","v":1058217.5999999999},null,"kg/s",{"$f":"'Summary A1'!M139","v":133.33333333333334},null,"lb/h",{"$f":"2.20462*J25*3600","v":1058217.5999999999}]
[{"$f":"'GF Pumping A1'!D80","v":2},"Upper Interval"]
[null,"Diameter,well","m",{"$f":"G28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!H97","v":14.688000000000001},null,"m",{"$f":"M28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!I97","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G27/12","v":1.224},null,null,null,null,"ft",{"$f":"M27/12","v":1.224}]
[null,"A","sq m",{"$f":"PI()*D27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G28^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M28^2/4","v":1.1766646788461355}]
[null,"Length interval","m",{"$f":"G30/3.28083","v":1275},null,"ft",{"$f":"'GF Pumping A1'!H101","v":4183.05825},null,"m",{"$f":"M30/3.28083","v":1275},null,"ft",{"$f":"'GF Pumping A1'!I101","v":4183.05825}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D99","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G31","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D15+0.5*D22*D23*D30","v":59.498652693084196},null,"F",{"$f":"G15+0.5*G22*G23*G30","v":139.09757484755156},null,"C",{"$f":"J15+0.5*J22*J23*J30","v":67.363881750579765},null,"F",{"$f":"M15+0.5*M22*M23*M30","v":153.25498715104359}]
[null,"P.sat","bar",{"$f":"G33/14.50377","v":0.1953030381085577},null,"psia",{"$f":"($T$10*G32^6+$U$10*G32^5+$V$10*G32^4+$W$10*G32^3+$X$10*G32^2+$Y$10*G32+$Z$10)","v":2.8326303450277557},null,"bar",{"$f":"M33/14.50377","v":0.27779939015420418},null,"psia",{"$f":"($T$10*M32^6+$U$10*M32^5+$V$10*M32^4+$W$10*M32^3+$X$10*M32^2+$Y$10*M32+$Z$10)","v":4.0291384609368421}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G32^-1.159","v":3.0341312591435706E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M32^-1.159","v":2.7117284203064201E-4}]
[null,"rho,o","kg/m^3",{"$f":"G35*16.01846","v":982.9665208191974},null,"lb/cft",{"$f":"1/($T$13*G32^6+$U$13*G32^5+$V$13*G32^4+$W$13*G32^3+$X$13*G32^2+$Y$13*G32+$Z$13)","v":61.364608134564577},null,"kg/m^3",{"$f":"M35*16.01846","v":979.1388810520109},null,"lb/cft",{"$f":"1/($T$13*M32^6+$U$13*M32^5+$V$13*M32^4+$W$13*M32^3+$X$13*M32^2+$Y$13*M32+$Z$13)","v":61.125656339748694}]
[null,"rho*head","bar",{"$f":"G36/14.50377","v":122.90469722858049},null,"psi",{"$f":"G30*G35/144","v":1782.5814605229687},null,"bar",{"$f":"M36/14.50377","v":122.42611032178118},null,"psi",{"$f":"M30*M35/144","v":1775.6401461017401}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G36+G16)/G33","v":338.84188250614972},null,null,null,null,null,{"$f":"0.5*(M36+M16)/M33","v":237.35673286349882}]
[null,"rho,correction",null,{"$f":"G38","v":1.0021290299443089},null,null,{"$f":"1+(2.6213E-16*G32^4.8428)*G37","v":1.0021290299443089},null,null,{"$f":"M38","v":1.0023847572919768},null,null,{"$f":"1+(2.6213E-16*M32^4.8428)*M37","v":1.0023847572919768}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G$32^5.3155)*G37","v":1.0034876384983884},null,null,null,null,null,{"$f":"1+(4.166E-17*M$32^5.3155)*M37","v":1.0040897071665069}]
[null,"flow","m^3/s",{"$f":"D$25/(D35*D38)","v":0.13535564329124522},null,"cft/s",{"$f":"G$25/(3600*G35*G38)","v":4.7800327402223735},null,"m^3/s",{"$f":"J$25/(J35*J38)","v":0.13585010741594858},null,"cft/s",{"$f":"M$25/(3600*M35*M38)","v":4.7974945515475333}]
[null,"Velocity,well","m/s",{"$f":"D40/D29","v":1.2382008711830659},null,"fps",{"$f":"G40/G29","v":4.062357633535651},null,"m/s",{"$f":"J40/J29","v":1.2427241100749908},null,"fps",{"$f":"M40/M29","v":4.0771977248880003}]
[null,"Re,w",null,{"$f":"G42","v":1004279.9414599228},null,null,{"$f":"G28*G41*G35*G38/(G34*G39)","v":1004279.9414599228},null,null,{"$f":"M42","v":1123007.0235086968},null,null,{"$f":"M28*M41*M35*M38/(M34*M39)","v":1123007.0235086968}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>0,(0.79*LN(D42)-1.64)^-2,0)","v":1.1617860507747092E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(G42)-1.64)^-2,0)","v":1.1617860507747092E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(J42)-1.64)^-2,0)","v":1.1399895153082987E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(M42)-1.64)^-2,0)","v":1.1399895153082987E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G31/3.7+12/G42)","v":8.5598567811399668},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+12/M42)","v":8.5810167848018732}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G44/G42)","v":8.416138691875565},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M44/M42)","v":8.4477644886767145}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G45/G42)","v":8.4211908443172305},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M45/M42)","v":8.4521070673378969}]
[null,null,"f",{"$f":"G47","v":1.4101674212182672E-2},null,null,{"$f":"(G44-(G45-G44)^2/(G46-2*G45+G44))^-2","v":1.4101674212182672E-2},null,null,{"$f":"M47","v":1.3998583911883345E-2},null,null,{"$f":"(M44-(M45-M44)^2/(M46-2*M45+M44))^-2","v":1.3998583911883345E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D47,0)","v":1.4101674212182672E-2},null,null,{"$f":"IF($A26>0,G47,0)","v":1.4101674212182672E-2},null,null,{"$f":"IF($A26>0,J47,0)","v":1.3998583911883345E-2},null,null,{"$f":"IF($A26>0,M47,0)","v":1.3998583911883345E-2}]
[null,"friction head loss","m/m",{"$f":"(D48*1/D27)*(D41^2)/(2*D$12)","v":2.9545342324278673E-3},null,"ft/ft",{"$f":"(G48*1/G28)*(G41^2)/(2*G$12)","v":2.9546804230682578E-3},null,"m/m",{"$f":"(J48*1/J27)*(J41^2)/(2*J$12)","v":2.9544027030051333E-3},null,"ft/ft",{"$f":"(M48*1/M28)*(M41^2)/(2*M$12)","v":2.9545488871374338E-3}]
[null,null,"m",{"$f":"D49*D30","v":3.7670311463455306},null,"ft",{"$f":"G49*G30","v":12.359600319829166},null,"m",{"$f":"J49*J30","v":3.7668634463315449},null,"ft",{"$f":"M49*M30","v":12.359050097368561}]
[null,null,"bar",{"$f":"G51/14.50377","v":0.36391724747338811},null,"psid",{"$f":"G50*G35*G38/144","v":5.2781720563871017},null,"bar",{"$f":"M51/14.50377","v":0.36257652793520939},null,"psid",{"$f":"M50*M35*M38/144","v":5.258726568570852}]
[null,"P - bottom upper interval","bar",{"$f":"G52/14.50377","v":132.25144871697043},null,"psi",{"$f":"G16+G35*G38*G30/144-G51","v":1918.1445943577341},null,"bar",{"$f":"M52/14.50377","v":131.80449130833168},null,"psi",{"$f":"M16+M35*M38*M30/144-M51","v":1911.6620269030418}]
[null,"Intermediate Interval"]
[null,"Diameter,well","m",{"$f":"G55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!H90","v":0},null,"m",{"$f":"M55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!I90","v":0}]
[null,null,null,null,null,"ft",{"$f":"G54/12","v":0},null,null,null,null,"ft",{"$f":"M54/12","v":0}]
[null,"A","sq m",{"$f":"PI()*D54^2/4","v":0},null,"sq ft",{"$f":"PI()*G55^2/4","v":0},null,"sq m",{"$f":"PI()*J54^2/4","v":0},null,"sq ft",{"$f":"PI()*M55^2/4","v":0}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!H93","v":0},null,"ft",{"$f":"'GF Pumping A1'!H94","v":0},null,"m",{"$f":"'GF Pumping A1'!I93","v":0},null,"ft",{"$f":"'GF Pumping A1'!I94","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D92","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G58","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+0.5*D57)","v":59.751159890564523},null,"F",{"$f":"G$15+G$22*G23*(G30+0.5*G57)","v":139.55208780301615},null,"C",{"$f":"J$15+J$22*J23*(J30+0.5*J57)","v":67.616388948060091},null,"F",{"$f":"M$15+M$22*M23*(M30+0.5*M57)","v":153.70950010650819}]
[null,"P.sat","bar",{"$f":"G60/14.50377","v":0.19755429667389973},null,"psia",{"$f":"($T$10*G59^6+$U$10*G59^5+$V$10*G59^4+$W$10*G59^3+$X$10*G59^2+$Y$10*G59+$Z$10)","v":2.8652820814700064},null,"bar",{"$f":"M60/14.50377","v":0.28089989371883956},null,"psia",{"$f":"($T$10*M59^6+$U$10*M59^5+$V$10*M59^4+$W$10*M59^3+$X$10*M59^2+$Y$10*M59+$Z$10)","v":4.0741074515224938}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G59^-1.159","v":3.0226810040673909E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M59^-1.159","v":2.7024371949169797E-4}]
[null,"rho,o","kg/m^3",{"$f":"G62*16.01846","v":982.85377329607343},null,"lb/cft",{"$f":"1/($T$13*G59^6+$U$13*G59^5+$V$13*G59^4+$W$13*G59^3+$X$13*G59^2+$Y$13*G59+$Z$13)","v":61.357569535153402},null,"kg/m^3",{"$f":"M62*16.01846","v":979.00600983114282},null,"lb/cft",{"$f":"1/($T$13*M59^6+$U$13*M59^5+$V$13*M59^4+$W$13*M59^3+$X$13*M59^2+$Y$13*M59+$Z$13)","v":61.117361458663488}]
[null,"rho*head","bar",{"$f":"G63/14.50377","v":0},null,"psi",{"$f":"G57*G62/144","v":0},null,"bar",{"$f":"M63/14.50377","v":0},null,"psi",{"$f":"M57*M62/144","v":0}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G52+0.5*G63)/G60","v":669.44354510940434},null,null,null,null,null,{"$f":"(M52+0.5*M63)/M60","v":469.22228970388443}]
[null,"rho,correction",null,{"$f":"G65","v":1.0042732649897099},null,null,{"$f":"1+(2.6213E-16*G59^4.8428)*G64","v":1.0042732649897099},null,null,{"$f":"M65","v":1.0047824403410919},null,null,{"$f":"1+(2.6213E-16*M59^4.8428)*M64","v":1.0047824403410919}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G59^5.3155)*G64","v":1.0070109880990339},null,null,null,null,null,{"$f":"1+(4.166E-17*M59^5.3155)*M64","v":1.008213070010535}]
[null,"flow","m^3/s",{"$f":"D$25/(D62*D65)","v":0.13508213804290675},null,"cft/s",{"$f":"G$25/(3600*G62*G65)","v":4.7703740070518066},null,"m^3/s",{"$f":"J$25/(J62*J65)","v":0.13554432591673221},null,"cft/s",{"$f":"M$25/(3600*M62*M65)","v":4.7866959949298122}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>2,D67/D56,0)","v":0},null,"fps",{"$f":"IF($A$26>2,G67/G56,0)","v":0},null,"m/s",{"$f":"IF($A26>2,J67/J56,0)","v":0},null,"fps",{"$f":"IF($A26>2,M67/M56,0)","v":0}]
[null,"Re,well",null,{"$f":"G69","v":0},null,null,{"$f":"G55*G68*G62*G65/(G61*G66)","v":0},null,null,{"$f":"M69","v":0},null,null,{"$f":"M55*M68*M62*M65/(M61*M66)","v":0}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>2,(0.79*LN(D69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(G69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(J69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(M69)-1.64)^-2,0)","v":0}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G58/3.7+12/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+12/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G71/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M71/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G72/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M72/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G71-(G72-G71)^2/(G73-2*G72+G71))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M71-(M72-M71)^2/(M73-2*M72+M71))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A26>2,D74,0)","v":0},null,null,{"$f":"IF($A26>2,G74,0)","v":0},null,null,{"$f":"IF($A26>2,J74,0)","v":0},null,null,{"$f":"IF($A26>2,M74,0)","v":0}]
[null,"friction head loss","m/m",{"$f":"IF($A26>2,(D75*1/D54)*(D68^2)/(2*D$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(G75*1/G55)*(G68^2)/(2*G$12),0)","v":0},null,"m/m",{"$f":"IF($A26>2,(J75*1/J54)*(J68^2)/(2*J$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(M75*1/M55)*(M68^2)/(2*M$12),0)","v":0}]
[null,null,"m",{"$f":"D76*D57","v":0},null,"ft",{"$f":"G76*G57","v":0},null,"m",{"$f":"J76*J57","v":0},null,"ft",{"$f":"M76*M57","v":0}]
[null,null,"bar",{"$f":"G78/14.50377","v":0},null,"psi",{"$f":"G77*G62*G65/144","v":0},null,"bar",{"$f":"M78/14.50377","v":0},null,"psi",{"$f":"M77*M62*M65/144","v":0}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G79/14.50377","v":132.25144871697043},null,"psi",{"$f":"G52+G57*G62*G65/144 -G78","v":1918.1445943577341},null,"bar",{"$f":"M79/14.50377","v":131.80449130833168},null,"psi",{"$f":"M52+M57*M62*M65/144 -M78","v":1911.6620269030418}]
[null,"Injection Interval"]
[null,"Diameter,well","m",{"$f":"G82/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!H83","v":12.25},null,"m",{"$f":"M82/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!I83","v":12.25}]
[null,null,null,null,null,"ft",{"$f":"G81/12","v":1.0208333333333333},null,null,null,null,"ft",{"$f":"M81/12","v":1.0208333333333333}]
[null,"A","sq m",{"$f":"PI()*D81^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*G82^2/4","v":0.81846397149187189},null,"sq m",{"$f":"PI()*J81^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*M82^2/4","v":0.81846397149187189}]
[null,"Length interval","m",{"$f":"G84/3.28083","v":225},null,"ft",{"$f":"'GF Pumping A1'!H87","v":738.18674999999996},null,"m",{"$f":"M84/3.28083","v":225},null,"ft",{"$f":"'GF Pumping A1'!I87","v":738.18674999999996}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D85","v":0.02},null,null,null,null,"ft",{"$f":"G85","v":0.02}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+D57+0.5*D84)","v":59.795719984237522},null,"F",{"$f":"G$15+G$22*G23*(G30+G57+0.5*G84)","v":139.63229597162754},null,"C",{"$f":"J$15+J$22*J23*(J30+J57+0.5*J84)","v":67.66094904173309},null,"F",{"$f":"M$15+M$22*M23*(M30+M57+0.5*M84)","v":153.78970827511958}]
[null,"P.sat","bar",{"$f":"G87/14.50377","v":0.19795414887731078},null,"psia",{"$f":"($T$10*G86^6+$U$10*G86^5+$V$10*G86^4+$W$10*G86^3+$X$10*G86^2+$Y$10*G86+$Z$10)","v":2.8710814458622735},null,"bar",{"$f":"M87/14.50377","v":0.28145016491085467},null,"psia",{"$f":"($T$10*M86^6+$U$10*M86^5+$V$10*M86^4+$W$10*M86^3+$X$10*M86^2+$Y$10*M86+$Z$10)","v":4.0820884583291068}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G86^-1.159","v":3.0206687230178758E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M86^-1.159","v":2.7008037204036598E-4}]
[null,"rho,o","kg/m^3",{"$f":"G89*16.01846","v":982.83380143196541},null,"lb/cft",{"$f":"1/($T$13*G86^6+$U$13*G86^5+$V$13*G86^4+$W$13*G86^3+$X$13*G86^2+$Y$13*G86+$Z$13)","v":61.356322732145621},null,"kg/m^3",{"$f":"M89*16.01846","v":978.98250260337238},null,"lb/cft",{"$f":"1/($T$13*M86^6+$U$13*M86^5+$V$13*M86^4+$W$13*M86^3+$X$13*M86^2+$Y$13*M86+$Z$13)","v":61.115893950065882}]
[null,"rho*head","bar",{"$f":"G90/14.50377","v":21.686135775959599},null,"psi",{"$f":"G84*G89/144","v":314.53072548328953},null,"bar",{"$f":"M90/14.50377","v":21.601157228020998},null,"psi",{"$f":"M84*M89/144","v":313.29821616905411}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G79+0.5*G90)/G87","v":722.86697407710426},null,null,null,null,null,{"$f":"(M79+0.5*M90)/M87","v":506.67964599526994}]
[null,"rho,correction",null,{"$f":"G92","v":1.0046271409243377},null,null,{"$f":"1+(2.6213E-16*G86^4.8428)*G91","v":1.0046271409243377},null,null,{"$f":"M92","v":1.0051772791760556},null,null,{"$f":"1+(2.6213E-16*M86^4.8428)*M91","v":1.0051772791760556}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G86^5.3155)*G91","v":1.0075936414960527},null,null,null,null,null,{"$f":"1+(4.166E-17*M86^5.3155)*M91","v":1.0088933348445224}]
[null,"flow","m^3/s",{"$f":"D$25/(D89*D92)","v":0.13503729989013868},null,"cft/s",{"$f":"G$25/(3600*G89*G92)","v":4.768790564847027},null,"m^3/s",{"$f":"J$25/(J89*J92)","v":0.13549433680239528},null,"cft/s",{"$f":"M$25/(3600*M89*M92)","v":4.7849306484885785}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>1,D94/D83,0)","v":1.7759127852705245},null,"fps",{"$f":"IF($A26>1,G94/G83,0)","v":5.8265125050704638},null,"m/s",{"$f":"J94/J83","v":1.7819234037920544},null,"fps",{"$f":"IF($A26>1,M94/M83,0)","v":5.8462324734548163}]
[null,"Re,w",null,{"$f":"G96","v":1204589.9585788313},null,null,{"$f":"G82*G95*G89*G92/(G88*G93)","v":1204589.9585788313},null,null,{"$f":"M96","v":1345517.899025633},null,null,{"$f":"M82*M95*M89*M92/(M88*M93)","v":1345517.899025633}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>1,(0.79*LN(D96)-1.64)^-2,0)","v":1.1266214790230912E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(G96)-1.64)^-2,0)","v":1.1266214790230912E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(J96)-1.64)^-2,0)","v":1.1060045404728824E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(M96)-1.64)^-2,0)","v":1.1060045404728824E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G85/3.7+12/G96)","v":4.5327441633576857},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+12/M96)","v":4.5329115334530661}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G98/G96)","v":4.5328270958962493},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M98/M96)","v":4.532985743581639}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G99/G96)","v":4.5328270681766281},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M99/M96)","v":4.5329857213713298}]
[null,null,"f",{"$f":"G101","v":4.8670039507031915E-2},null,null,{"$f":"IF($A26>1,(G98-(G99-G98)^2/(G100-2*G99+G98))^-2,0)","v":4.8670039507031915E-2},null,null,{"$f":"M101","v":4.8666632691977373E-2},null,null,{"$f":"IF($A26>1,(M98-(M99-M98)^2/(M100-2*M99+M98))^-2,0)","v":4.8666632691977373E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D101,0)","v":4.8670039507031915E-2},null,null,{"$f":"IF($A26>0,G101,0)","v":4.8670039507031915E-2},null,null,{"$f":"IF($A26>0,J101,0)","v":4.8666632691977373E-2},null,null,{"$f":"IF($A26>0,M101,0)","v":4.8666632691977373E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>1,(D102*1/D81)*(D95^2)/(2*D$12),0)","v":2.5151719462849369E-2},null,"ft/ft",{"$f":"IF($A26>1,(G102*1/G82)*(G95^2)/(2*G$12),0)","v":2.515296397236795E-2},null,"m/m",{"$f":"IF($A26>1,(J102*1/J81)*(J95^2)/(2*J$12),0)","v":2.5320488233364909E-2},null,"ft/ft",{"$f":"IF($A26>1,(M102*1/M82)*(M95^2)/(2*M$12),0)","v":2.5321741093578626E-2}]
[null,null,"m",{"$f":"D103*D84","v":5.6591368791411085},null,"ft",{"$f":"G103*G84","v":18.567584727629384},null,"m",{"$f":"J103*J84","v":5.6971098525071042},null,"ft",{"$f":"M103*M84","v":18.692173762210249}]
[null,null,"bar",{"$f":"G105/14.50377","v":0.54799456117126777},null,"psi",{"$f":"G104*G89*G92/144","v":7.9479870764789986},null,"bar",{"$f":"M105/14.50377","v":0.54981077317348015},null,"psi",{"$f":"M104*M89*M92/144","v":7.9743289976303267}]
[]
[null,"Bottom hole pressure injection well","bar",{"$f":"G107/14.50377","v":153.48993473809844},null,"psi",{"$f":"G79+G89*G92*G84/144-G105","v":2226.18271075639},null,"bar",{"$f":"M107/14.50377","v":152.96767298467455},null,"psi",{"$f":"M79+M89*M92*M84/144-M105","v":2218.607946404933}]
[]
[null,"Pressure Buildup","kPa-s/kg",{"$f":"'Summary A1'!L162","v":21.888459615369598},null,"psi/1000 lb/h",{"$f":"'Summary A1'!L161","v":0.4},null,"KPa-s/kg",{"$f":"'Summary A1'!J162","v":21.888459615369598},null,"psi/1000 lb/h",{"$f":"'Summary A1'!M161","v":0.4}]
[null,"Ratio of decline in Injection to Production Well",null,{"$f":"G110","v":1},null,null,{"$f":"'Summary A1'!L163","v":1},null,null,{"$f":"M110","v":1},null,null,{"$f":"'Summary A1'!M163","v":1}]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D109*D25*D110","v":2918.4612820492798},null,"psi",{"$f":"G109*G25*G110/1000","v":423.28703999999999},null,"kPa",{"$f":"J109*J25*J110","v":2918.4612820492798},null,"psi",{"$f":"M109*M25*M110/1000","v":423.28703999999999}]
[null,null,"bar",{"$f":"D111/100","v":29.184612820492799},null,"psi",{"$f":"G111","v":423.28703999999999},null,"bar",{"$f":"J111/100","v":29.184612820492799},null,"psi",{"$f":"M111","v":423.28703999999999}]
[]
[null,"Injection pumping"]
[null,"Execss pressure","bar",{"$f":"D107-D11","v":11.069288222269108},null,"psi",{"$f":"G107-G11","v":160.54641043950005},null,null,{"$f":"J107-J11","v":10.547026468845218},null,null,{"$f":"M107-M11","v":152.97164608804314}]
[{"$f":"'Input A1'!A319","v":1},"Reservoir Buildup","bar",{"$f":"$A116*D112","v":29.184612820492799},null,"psi",{"$f":"$A116*G112","v":423.28703999999999},null,"bar",{"$f":"$A116*J112","v":29.184612820492799},null,"psi",{"$f":"$A116*M112","v":423.28703999999999}]
[{"$f":"'Input A1'!A322","v":0},"Total excess pressure needed","bar",{"$f":"G117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!T323)","v":1},null,"bar",{"$f":"M117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"G117","v":1}]
[null,"Injection pump head used","bar",{"$f":"G118/14.50377","v":18.184281022141136},null,"psi",{"$f":"IF(G115-G116>1,G117,-G115+G116+G117)","v":263.74062956049994},null,"bar",{"$f":"M118/14.50377","v":18.706542775565033},null,"psi",{"$f":"IF(M115-M116>1,M117,-M115+M116+M117)","v":271.31539391195685}]
[null,null,"m",{"$f":"G119/3.28083","v":188.62026411425242},null,"ft",{"$f":"G118*144/G17","v":618.83102111396272},null,"m",{"$f":"M119/3.28083","v":194.79194273195785},null,"ft",{"$f":"M118*144/M17","v":639.07924947328922}]
[null,"density, rho","kg/m^3",{"$f":"(G120/2.20462)*35.3146","v":983.0780582620323},null,"lb/cft",{"$f":"'GF Pumping A2 10-90s'!G17","v":61.371601230245894},null,"kg/m^3",{"$f":"(M120/2.20462)*35.3146","v":979.27069796128342},null,"lb/cft",{"$f":"'GF Pumping A2 10-90s'!M17","v":61.133915325089468}]
[null," Injection Flow ","kg/s",{"$f":"G121/(3600*2.20462)","v":429.83035589967238},null,"lb/h",{"$f":"'Summary A1'!L145","v":3411405.3572047283},null,"kg/s",{"$f":"M121/(3600*2.20462)","v":642.12220322394194},null,"lb/h",{"$f":"'Summary A1'!M145","v":5096287.6260176403}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"'Input A1'!Y286","v":0.67500000000000004},null,null,null,null,null,{"$f":"'Input A1'!Z286","v":0.67500000000000004}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G119*G121/(60*33000))/G122","v":1579.5611377722744},null,null,null,null,null,{"$f":"(M119*M121/(60*33000))/M122","v":2436.9110895139279}]
[null,null,"kW",{"$f":"G124","v":1177.8787404367849},null,"kW",{"$f":"G123*0.7457","v":1177.8787404367849},null,"kW",{"$f":"M124","v":1817.2045994505361},null,"kW",{"$f":"M123*0.7457","v":1817.2045994505361}]
[]
[null,"P,inject -bottomhole used","bar",{"$f":"(D107+D118)","v":171.67421576023958},null,"psia",{"$f":"(G107+G118)","v":2489.9233403168901},null,"bar",{"$f":"(J107+J118)","v":171.67421576023958},null,"psia",{"$f":"(M107+M118)","v":2489.9233403168901}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"Production Well Depth","m",{"$f":"'Summary A1'!L52","v":1500},null,"ft",{"$f":"'Summary A1'!L53","v":4921.2449999999999},null,"m",{"$f":"'Summary A1'!M52","v":1500},null,"ft",{"$f":"'Summary A1'!M53","v":4921.2449999999999}]
[null,"Prod well - P,bottomhole","bar",{"$f":"'Reservoir A1 10-90s'!D75","v":120.53218027567246},null,"psia",{"$f":"'Reservoir A1 10-90s'!G75","v":1748.17102031689},null,"bar",{"$f":"'Reservoir A1 10-90s'!J75","v":120.53218027567246},null,"psia",{"$f":"'Reservoir A1 10-90s'!M75","v":1748.17102031689}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"'Summary A1'!L50-'Summary A1'!L56","v":174.20782055692447},null,"F",{"$f":"D133*1.8+32","v":345.57407700246404},null,"C",{"$f":"'Summary A1'!M50-'Summary A1'!M56","v":174.20782055692447},null,"F",{"$f":"J133*1.8+32","v":345.57407700246404}]
[null,null,"K",{"$f":"D133+273","v":447.2078205569245},null,null,null,null,"K",{"$f":"J133+273","v":447.2078205569245}]
[null,"P.sat","bar",{"$f":"G135/14.50377","v":8.7595250464899408},null,"psia",{"$f":"($T$10*G133^6+$U$10*G133^5+$V$10*G133^4+$W$10*G133^3+$X$10*G133^2+$Y$10*G133+$Z$10)","v":127.0461365835294},null,"bar",{"$f":"M135/14.50377","v":8.7595250464899408},null,"psia",{"$f":"($T$10*M133^6+$U$10*M133^5+$V$10*M133^4+$W$10*M133^3+$X$10*M133^2+$Y$10*M133+$Z$10)","v":127.0461365835294}]
[{"$f":"'Input A1'!A290","v":1},"excess pressure","bar",{"$f":"'Input A1'!C294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!E294","v":50},null,"bar",{"$f":"D136","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!I294","v":50}]
[null,"P,wellhead","bar",{"$f":"IF(D135>1,D135+D136,1+D136)","v":12.206904589877626},null,"psia",{"$f":"IF(G135>14.7,G135+G136,14.7+G136)","v":177.0461365835294},null,"bar",{"$f":"IF(J135>1,J135+J136,1+J136)","v":12.206904589877626},null,"psia",{"$f":"IF(M135>14.7,M135+M136,14.7+M136)","v":177.0461365835294}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D131-D137","v":108.32527568579484},null,"psia",{"$f":"G131-G137","v":1571.1248837333605},null,"bar",{"$f":"J131-J137","v":108.32527568579484},null,"psia",{"$f":"M131-M137","v":1571.1248837333605}]
[null,"Friction below pump"]
[null,"dot/dL","C/m",{"$f":"'Resource A1'!G11/'Resource A1'!G9","v":5.2811962871702328E-4},null,"F/ft",{"$f":"'Resource A1'!G12/'Resource A1'!G10","v":2.8974842698056347E-4},null,"C/m",{"$f":"'Resource A1'!H11/'Resource A1'!H9","v":5.2811962871702328E-4},null,"F/ft",{"$f":"'Resource A1'!H12/'Resource A1'!H10","v":2.8974842698056347E-4}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":100},null,"lb/h",{"$f":"'Summary A1'!L135","v":793663.2},null,"kg/s",{"$f":"'Summary A1'!M134","v":100},null,"lb/h",{"$f":"'Summary A1'!M135","v":793663.2}]
[{"$f":"'GF Pumping A1'!D29","v":2},"Production Zone"]
[null,"Diameter, well","m",{"$f":"G145/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!H35","v":12.25},null,"m",{"$f":"M145/3.28083","v":0.31115093843123032},null,"inch",{"$f":"'GF Pumping A1'!I35","v":12.25}]
[null,null,null,null,null,"ft",{"$f":"G144/12","v":1.0208333333333333},null,null,null,null,"ft",{"$f":"M144/12","v":1.0208333333333333}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D144^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*G145^2/4","v":0.81846397149187189},null,"sq m",{"$f":"PI()*J144^2/4","v":7.6038249744099048E-2},null,"sq ft",{"$f":"PI()*M145^2/4","v":0.81846397149187189}]
[null,"Length","m",{"$f":"G147/3.28083","v":225},null,"ft",{"$f":"'GF Pumping A1'!H39","v":738.18674999999996},null,"m",{"$f":"M147/3.28083","v":225},null,"ft",{"$f":"'GF Pumping A1'!I39","v":738.18674999999996}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D37","v":0.02},null,null,null,null,"ft",{"$f":"G148","v":0.02}]
[null,"T,r","C",{"$f":"'Summary A1'!L50","v":175},null,"F",{"$f":"D149*1.8+32","v":347},null,"C",{"$f":"'Summary A1'!M50","v":175},null,"F",{"$f":"G149","v":347}]
[null,"T,avg","C",{"$f":"D149-0.5*D141*D147","v":174.94058654176933},null,"F",{"$f":"G149-0.5*G141*G147","v":346.89305577518479},null,"C",{"$f":"J149-0.5*J141*J147","v":174.94058654176933},null,"F",{"$f":"M149-0.5*M141*M147","v":346.89305577518479}]
[null,"P.sat","bar",{"$f":"G151/14.50377","v":8.9249821093692727},null,"psia",{"$f":"($T$10*G150^6+$U$10*G149^5+$V$10*G149^4+$W$10*G149^3+$X$10*G149^2+$Y$10*G149+$Z$10)","v":129.44588776840678},null,"bar",{"$f":"M151/14.50377","v":8.9249821093692727},null,"psia",{"$f":"($T$10*M150^6+$U$10*M149^5+$V$10*M149^4+$W$10*M149^3+$X$10*M149^2+$Y$10*M149+$Z$10)","v":129.44588776840678}]
[null,"rho","kg/m^3",{"$f":"(G152/2.20462)*35.3146","v":892.40945360810724},null,"lb/cft",{"$f":"1/($T$13*G150^6+$U$13*G150^5+$V$13*G150^4+$W$13*G150^3+$X$13*G150^2+$Y$13*G150+$Z$13)","v":55.711341190711636},null,"kg/m^3",{"$f":"(M152/2.20462)*35.3146","v":892.40945360810724},null,"lb/cft",{"$f":"1/($T$13*M150^6+$U$13*M150^5+$V$13*M150^4+$W$13*M150^3+$X$13*M150^2+$Y$13*M150+$Z$13)","v":55.711341190711636}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G131-0.5*G152*G147/144)/G151","v":12.401897123723879},null,null,null,null,null,{"$f":"(M131-0.5*M152*M147/144)/M151","v":12.401897123723879}]
[null,"rho,correction",null,{"$f":"G154","v":1.0074081845975544},null,null,{"$f":"1+(2.1051E-18*(G150^5.6897))*G153","v":1.0074081845975544},null,null,{"$f":"M154","v":1.0074081845975544},null,null,{"$f":"1+(2.1051E-18*(M150^5.6897))*M153","v":1.0074081845975544}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G150^5.4934)*G153","v":1.016898123420598},null,null,null,null,null,{"$f":"1+(1.5137E-17*M150^5.4934)*M153","v":1.016898123420598}]
[null,"rho","kg/m^3",{"$f":"D152*D154","v":899.02058757703878},null,"lb/cft",{"$f":"G152*G154","v":56.124061090429763},null,"kg/m^3",{"$f":"J152*J154","v":899.02058757703878},null,"lb/cft",{"$f":"M152*M154","v":56.124061090429763}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D156","v":0.11123215795259062},null,"cfs",{"$f":"(G$142/G156)/3600","v":3.9281191652325571},null,"m^3/s",{"$f":"J$142/J156","v":0.11123215795259062},null,"cfs",{"$f":"(M$142/M156)/3600","v":3.9281191652325571}]
[null,"Velocity","m/s",{"$f":"IF($A143>0,D157/D146,0)","v":1.4628447962299762},null,"fps",{"$f":"IF($A143>0,G157/G146,0)","v":4.7993794498644791},null,"m/s",{"$f":"IF($A143>0,J157/J146,0)","v":1.4628447962299762},null,"fps",{"$f":"IF($A143>0,M157/M146,0)","v":4.7993794498644791}]
[null,"viscosity","kg/m-s",{"$f":"G159*3.28083/2.20462","v":1.5702029762715942E-4},null,"lb/ft-s",{"$f":"(0.115631*G150^-1.199532)*G155","v":1.0551296121859047E-4},null,"kg/m-s",{"$f":"M159*3.28083/2.20462","v":1.5702029762715942E-4},null,"lb/ft-s",{"$f":"(0.115631*M150^-1.199532)*M155","v":1.0551296121859047E-4}]
[null,"Re,w",null,{"$f":"G160","v":2586888.6320548975},null,null,{"$f":"G145*G158*G152/G159","v":2586888.6320548975},null,null,{"$f":"M160","v":2586888.6320548975},null,null,{"$f":"M145*M158*M152/M159","v":2586888.6320548975}]
[null,"friction factor (smooth)",null,{"$f":"IF($A143>0,(0.79*LN(D160)-1.64)^-2,0)","v":9.9499616446185688E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(G160)-1.64)^-2,0)","v":9.9499616446185688E-3},null,null,9.9499616446185688E-3,null,null,9.9499616446185688E-3]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G148/3.7+12/G160)","v":4.5335983761889027},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+12/M160)","v":4.5335983761889027}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G162/G160)","v":4.5336368978318058},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M162/M160)","v":4.5336368978318058}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G163/G160)","v":4.5336368918306684},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M163/M160)","v":4.5336368918306684}]
[null,null,"f",{"$f":"G165","v":4.8652653629167097E-2},null,null,{"$f":"(G162-(G163-G162)^2/(G164-2*G163+G162))^-2","v":4.8652653629167097E-2},null,null,{"$f":"M165","v":4.8652653629167097E-2},null,null,{"$f":"(M162-(M163-M162)^2/(M164-2*M163+M162))^-2","v":4.8652653629167097E-2}]
[null,"friction factor used",null,{"$f":"IF($A143>0,D165,0)","v":4.8652653629167097E-2},null,null,{"$f":"IF($A143>0,G165,0)","v":4.8652653629167097E-2},null,null,{"$f":"IF($A143>0,J165,0)","v":4.8652653629167097E-2},null,null,{"$f":"IF($A143>0,M165,0)","v":4.8652653629167097E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A143>0,(D166*1/D144)*(D158^2)/(2*D$12),0)","v":1.7059478420076886E-2},null,"ft/ft",{"$f":"IF($A143>0,(G166*1/G145)*(G158^2)/(2*G$12),0)","v":1.7060305823933156E-2},null,"m/m",{"$f":"IF($A143>0,(J166*1/J144)*(J158^2)/(2*J$12),0)","v":1.7059478420076886E-2},null,"ft/ft",{"$f":"IF($A143>0,(M166*1/M145)*(M158^2)/(2*M$12),0)","v":1.7060305823933156E-2}]
[null,null,"m",{"$f":"D167*D147","v":3.8383826445172993},null,"ft",{"$f":"G167*G147","v":12.593691710175287},null,"m",{"$f":"J167*J147","v":3.8383826445172993},null,"ft",{"$f":"M167*M147","v":12.593691710175287}]
[null,null,"bar",{"$f":"G169/14.50377","v":0.33593346942257279},null,"psid",{"$f":"G168*G152/144","v":4.8723017758070286},null,"bar",{"$f":"M169/14.50377","v":0.33593346942257279},null,"psid",{"$f":"M168*M152/144","v":4.8723017758070286}]
[null,"P - top of production zone","bar",{"$f":"G170/14.50377","v":100.35943203462988},null,"psi",{"$f":"G131-G169-G156*G147/144","v":1455.5901195609038},null,"bar",{"$f":"M170/14.50377","v":100.35943203462988},null,"psi",{"$f":"M131-M169-M156*M147/144","v":1455.5901195609038}]
[{"$f":"'GF Pumping A1'!D28","v":1},"Intermediate Interval"]
[null,"Diameter, well","m",{"$f":"G173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!H42","v":0},null,"m",{"$f":"M173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!I42","v":0}]
[null,null,null,null,null,"ft",{"$f":"G172/12","v":0},null,null,null,null,"ft",{"$f":"M172/12","v":0}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D172^2/4","v":0},null,"sq ft",{"$f":"PI()*G173^2/4","v":0},null,"sq m",{"$f":"PI()*J172^2/4","v":0},null,"sq ft",{"$f":"PI()*M173^2/4","v":0}]
[null,"Length","m",{"$f":"'GF Pumping A1'!H45","v":0},null,"ft",{"$f":"3.28083*D175","v":0},null,"m",{"$f":"'GF Pumping A1'!I45","v":0},null,"ft",{"$f":"G175","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D44","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G176","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D149-D147*D141","v":174.88117308353867},null,"F",{"$f":"G149-G147*G141","v":346.78611155036958},null,"C",{"$f":"J149-J147*J141","v":174.88117308353867},null,"F",{"$f":"M149-M147*M141","v":346.78611155036958}]
[null,"T,avg","C",{"$f":"D177-0.5*D141*D175","v":174.88117308353867},null,"F",{"$f":"G177-0.5*G141*G175","v":346.78611155036958},null,"C",{"$f":"J177-0.5*J141*J175","v":174.88117308353867},null,"F",{"$f":"M177-0.5*M141*M175","v":346.78611155036958}]
[null,"P.sat","bar",{"$f":"G179/14.50377","v":8.9000075502087785},null,"psia",{"$f":"($T$10*G178^6+$U$10*G178^5+$V$10*G178^4+$W$10*G178^3+$X$10*G178^2+$Y$10*G178+$Z$10)","v":129.08366250649158},null,"bar",{"$f":"M179/14.50377","v":8.9000075502087785},null,"psia",{"$f":"($T$10*M178^6+$U$10*M178^5+$V$10*M178^4+$W$10*M178^3+$X$10*M178^2+$Y$10*M178+$Z$10)","v":129.08366250649158}]
[null,"rho","kg/m^3",{"$f":"(G180/2.20462)*35.3146","v":892.47158024390342},null,"lb/cft",{"$f":"1/($T$13*G178^6+$U$13*G178^5+$V$13*G178^4+$W$13*G178^3+$X$13*G178^2+$Y$13*G178+$Z$13)","v":55.715219632597119},null,"kg/m^3",{"$f":"(M180/2.20462)*35.3146","v":892.47158024390342},null,"lb/cft",{"$f":"1/($T$13*M178^6+$U$13*M178^5+$V$13*M178^4+$W$13*M178^3+$X$13*M178^2+$Y$13*M178+$Z$13)","v":55.715219632597119}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G170-0.5*G180*G175/144)/G179","v":11.276331111907385},null,null,null,null,null,{"$f":"(M170-0.5*M180*M175/144)/M179","v":11.276331111907385}]
[null,"rho,correction",null,{"$f":"G182","v":1.0067240290828228},null,null,{"$f":"1+(2.1051E-18*(G178^5.6897))*G181","v":1.0067240290828228},null,null,{"$f":"M182","v":1.0067240290828228},null,null,{"$f":"1+(2.1051E-18*(M178^5.6897))*M181","v":1.0067240290828228}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G178^5.4934)*G181","v":1.0153384880360881},null,null,null,null,null,{"$f":"1+(1.5137E-17*M178^5.4934)*M181","v":1.0153384880360881}]
[null,"rho","kg/m^3",{"$f":"D180*D182","v":898.47258510505617},null,"lb/cft",{"$f":"G180*G182","v":56.08985038976256},null,"kg/m^3",{"$f":"J180*J182","v":898.47258510505617},null,"lb/cft",{"$f":"M180*M182","v":56.08985038976256}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D184","v":0.11130000142219948},null,"cfs",{"$f":"(G$142/G184)/3600","v":3.9305150302244054},null,"m^3/s",{"$f":"J$142/J184","v":0.11130000142219948},null,"cfs",{"$f":"(M$142/M184)/3600","v":3.9305150302244054}]
[null,"Velocity","m/s",{"$f":"IF($A171>1,D185/D174,0)","v":0},null,"fps",{"$f":"IF($A171>1,G185/G174,0)","v":0},null,"m/s",{"$f":"IF($A171>1,J185/J174,0)","v":0},null,"fps",{"$f":"IF($A171>1,M185/M174,0)","v":0}]
[null,"viscosity","kg/m-s",{"$f":"G187*3.28083/2.20462","v":1.5683747030635737E-4},null,"lb/ft-s",{"$f":"(0.115631*G178^-1.199532)*G183","v":1.0539010670677894E-4},null,"kg/m-s",{"$f":"M187*3.28083/2.20462","v":1.5683747030635737E-4},null,"lb/ft-s",{"$f":"(0.115631*M178^-1.199532)*M183","v":1.0539010670677894E-4}]
[null,"Re,w",null,{"$f":"G188","v":0},null,null,{"$f":"G173*G186*G184/G187","v":0},null,null,{"$f":"M188","v":0},null,null,{"$f":"M173*M186*M184/M187","v":0}]
[null,"friction factor (smooth)",null,{"$f":"IF($A171>1,(0.79*LN(D188)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A171>1,(0.79*LN(G188)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A171>1,(0.79*LN(J188)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A171>1,(0.79*LN(M188)-1.64)^-2,0)","v":0}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G176/3.7+12/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+12/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G190/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M190/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G191/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M191/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G190-(G191-G190)^2/(G192-2*G191+G190))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M190-(M191-M190)^2/(M192-2*M191+M190))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A171>1,D193,0)","v":0},null,null,{"$f":"IF($A171>1,G193,0)","v":0},null,null,{"$f":"IF($A171>1,J193,0)","v":0},null,null,{"$f":"IF($A171>1,M193,0)","v":0}]
[null,"friction head loss","m/m",{"$f":"IF($A171>1,(D194*1/D173)*(D186^2)/(2*D$12),0)","v":0},null,"ft/ft",{"$f":"IF($A171>1,(G194*1/G173)*(G186^2)/(2*G$12),0)","v":0},null,"m/m",{"$f":"IF($A171>1,(J194*1/J173)*(J186^2)/(2*J$12),0)","v":0},null,"ft/ft",{"$f":"IF($A171>1,(M194*1/M173)*(M186^2)/(2*M$12),0)","v":0}]
[null,null,"m",{"$f":"D195*D175","v":0},null,"ft",{"$f":"G195*G175","v":0},null,"m",{"$f":"J195*J175","v":0},null,"ft",{"$f":"M195*M175","v":0}]
[null,null,"bar",{"$f":"IF($A171<3,0,G197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,J197/14.50377)","v":0},null,"bar",{"$f":"IF($A171<3,0,M197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,P197/14.50377)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G198/14.50377","v":100.35943203462988},null,"psi",{"$f":"IF(G175>0,G170-G197-G184*G175/144,G170)","v":1455.5901195609038},null,"bar",{"$f":"M198/14.50377","v":100.35943203462988},null,"psi",{"$f":"IF(M175>0,M170-M197-M184*M175/144,M170)","v":1455.5901195609038}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!H49","v":14.688000000000001},null,"m",{"$f":"M201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!I49","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G200/12","v":1.224},null,null,null,null,"ft",{"$f":"M200/12","v":1.224}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G201^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M201^2/4","v":1.1766646788461355}]
[null,"T*","C",{"$f":"D177-D175*D141","v":174.88117308353867},null,"F",{"$f":"G177-G175*G141","v":346.78611155036958},null,"C",{"$f":"J177-J175*J141","v":174.88117308353867},null,"F",{"$f":"M177-M175*M141","v":346.78611155036958}]
[null,"Distance to surface","m",{"$f":"D20-D147-D175","v":1275},null,"ft",{"$f":"G20-G147-G175","v":4183.05825},null,"m",{"$f":"J20-J147-J175","v":1275},null,"ft",{"$f":"M20-M147-M175","v":4183.05825}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D51","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G205","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D203-0.5*D141*D204","v":174.54449682023156},null,"F",{"$f":"G203-0.5*G141*G204","v":346.18009427641681},null,"C",{"$f":"J203-0.5*J141*J204","v":174.54449682023156},null,"F",{"$f":"M203-0.5*M141*M204","v":346.18009427641681}]
[null,"P.sat","bar",{"$f":"G207/14.50377","v":8.8295457382317597},null,"psia",{"$f":"($T$10*G206^6+$U$10*G206^5+$V$10*G206^4+$W$10*G206^3+$X$10*G206^2+$Y$10*G206+$Z$10)","v":128.06170059179365},null,"bar",{"$f":"M207/14.50377","v":8.8295457382317597},null,"psia",{"$f":"($T$10*M206^6+$U$10*M206^5+$V$10*M206^4+$W$10*M206^3+$X$10*M206^2+$Y$10*M206+$Z$10)","v":128.06170059179365}]
[null,"rho","kg/m^3",{"$f":"(G208/2.20462)*35.3146","v":892.8233097997346},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)","v":55.737177406814482},null,"kg/m^3",{"$f":"(M208/2.20462)*35.3146","v":892.8233097997346},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)","v":55.737177406814482}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G207+G198)/G207","v":6.1831594178212077},null,null,null,null,null,{"$f":"0.5*(M207+M198)/M207","v":6.1831594178212077}]
[null,"rho,correction",null,{"$f":"G210","v":1.0036504826376278},null,null,{"$f":"1+(2.1051E-18*(G206^5.6897))*G209","v":1.0036504826376278},null,null,{"$f":"M210","v":1.0036504826376278},null,null,{"$f":"1+(2.1051E-18*(M206^5.6897))*M209","v":1.0036504826376278}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G206^5.4934)*G209","v":1.0083301412626822},null,null,null,null,null,{"$f":"1+(1.5137E-17*M206^5.4934)*M209","v":1.0083301412626822}]
[null,"rho","kg/m^3",{"$f":"(G212/2.20462)*35.3146","v":896.08254579062782},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)*G210","v":55.940645005208438},null,"kg/m^3",{"$f":"(M212/2.20462)*35.3146","v":896.08254579062782},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)*M210","v":55.940645005208438}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D212","v":0.11159686177322918},null,"cfs",{"$f":"(G$142/G212)/3600","v":3.9409985347768792},null,"m^3/s",{"$f":"J$142/J212","v":0.11159686177322918},null,"cfs",{"$f":"(M$142/M212)/3600","v":3.9409985347768792}]
[null,"Velocity","m/s",{"$f":"D213/D202","v":1.0208612519508151},null,"fps",{"$f":"G213/G202","v":3.3492961976571891},null,"m/s",{"$f":"J213/J202","v":1.0208612519508151},null,"fps",{"$f":"M213/M202","v":3.3492961976571891}]
[null,"viscosity","kg/m-s",{"$f":"G215*3.28083/2.20462","v":1.5608202776783592E-4},null,"lb/ft-s",{"$f":"(0.115631*G206^-1.199532)*G211","v":1.0488247183106911E-4},null,"kg/m-s",{"$f":"M215*3.28083/2.20462","v":1.5608202776783592E-4},null,"lb/ft-s",{"$f":"(0.115631*M206^-1.199532)*M211","v":1.0488247183106911E-4}]
[null,"Re,w",null,{"$f":"G216","v":2186550.5882865605},null,null,{"$f":"G201*G214*G212/G215","v":2186550.5882865605},null,null,{"$f":"M216","v":2186550.5882865605},null,null,{"$f":"M201*M214*M212/M215","v":2186550.5882865605}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D216)-1.64)^-2","v":1.021895053853843E-2},null,null,{"$f":"(0.79*LN(G216)-1.64)^-2","v":1.021895053853843E-2},null,null,{"$f":"(0.79*LN(J216)-1.64)^-2","v":1.021895053853843E-2},null,null,{"$f":"(0.79*LN(M216)-1.64)^-2","v":1.021895053853843E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G205/3.7+12/G216)","v":8.673943775165327},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+12/M216)","v":8.673943775165327}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G218/G216)","v":8.5934586449156853},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M218/M216)","v":8.5934586449156853}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G219/G216)","v":8.5950492818811686},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M219/M216)","v":8.5950492818811686}]
[null,null,"f",{"$f":"G221","v":1.3536499542525938E-2},null,null,{"$f":"(G218-(G219-G218)^2/(G220-2*G219+G218))^-2","v":1.3536499542525938E-2},null,null,{"$f":"M221","v":1.3536499542525938E-2},null,null,{"$f":"(M218-(M219-M218)^2/(M220-2*M219+M218))^-2","v":1.3536499542525938E-2}]
[null,"friction factor used",null,{"$f":"D221","v":1.3536499542525938E-2},null,null,{"$f":"G221","v":1.3536499542525938E-2},null,null,{"$f":"J221","v":1.3536499542525938E-2},null,null,{"$f":"M221","v":1.3536499542525938E-2}]
[null,"friction head loss","m/m",{"$f":"(D222*1/D200)*(D214^2)/(2*D$12)","v":1.9278620376301848E-3},null,"ft/ft",{"$f":"(G222*1/G201)*(G214^2)/(2*G$12)","v":1.9279555411034434E-3},null,"m/m",{"$f":"(J222*1/J200)*(J214^2)/(2*J$12)","v":1.9278620376301848E-3},null,"ft/ft",{"$f":"(M222*1/M201)*(M214^2)/(2*M$12)","v":1.9279555411034434E-3}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D198","v":100.35943203462988},null,"psi",{"$f":"G198","v":1455.5901195609038},null,"bar",{"$f":"J198","v":100.35943203462988},null,"psi",{"$f":"M198","v":1455.5901195609038}]
[null,"P, pump suction","bar",{"$f":"D137","v":12.206904589877626},null,"psi",{"$f":"G137","v":177.0461365835294},null,"bar",{"$f":"J137","v":12.206904589877626},null,"psi",{"$f":"M137","v":177.0461365835294}]
[null,"P,available","bar",{"$f":"D226-D227","v":88.152527444752252},null,"psi",{"$f":"G226-G227","v":1278.5439829773743},null,"bar",{"$f":"J226-J227","v":88.152527444752252},null,"psi",{"$f":"M226-M227","v":1278.5439829773743}]
[null,null,"Pa",{"$f":"D228*100000","v":8815252.744475225},null,null,null,null,"Pa",{"$f":"J228*100000","v":8815252.744475225}]
[null,null,"kg/m^2",{"$f":"D229/D12","v":898873.53364690777},null,"psf",{"$f":"G228*144","v":184110.33354874191},null,"kg/m^2",{"$f":"J229/J12","v":898873.53364690777},null,"psf",{"$f":"M228*144","v":184110.33354874191}]
[null,"Tavg","C",{"$f":"D206","v":174.54449682023156},null,"F",{"$f":"G206","v":346.18009427641681},null,"C",{"$f":"J206","v":174.54449682023156},null,"F",{"$f":"M206","v":346.18009427641681}]
[null,"rho","kg/m^3",{"$f":"(G232/2.20462)*35.3146","v":896.08254579062782},null,"lb/cft",{"$f":"(1/($T$13*G231^6+$U$13*G231^5+$V$13*G231^4+$W$13*G231^3+$X$13*G231^2+$Y$13*G231+$Z$13))*G210","v":55.940645005208438},null,"kg/m^3",{"$f":"(M232/2.20462)*35.3146","v":896.08254579062782},null,"lb/cft",{"$f":"(1/($T$13*M231^6+$U$13*M231^5+$V$13*M231^4+$W$13*M231^3+$X$13*M231^2+$Y$13*M231+$Z$13))*M210","v":55.940645005208438}]
[null,"head available","m",{"$f":"(D230/D232)/(1+D223)","v":1001.18450925203},null,"ft",{"$f":"(G230/G232)/(1+G223)","v":3284.8398515511935},null,"m",{"$f":"(J230/J232)/(1+J223)","v":1001.18450925203},null,"ft",{"$f":"(M230/M232)/(1+M223)","v":3284.8398515511935}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G236/14.50377","v":91.599906988139935},null,"psi",{"$f":"G226-G135","v":1328.5439829773743},null,"bar",{"$f":"M236/14.50377","v":91.599906988139935},null,"psi",{"$f":"M226-M135","v":1328.5439829773743}]
[null,"head available","m",{"$f":"G237/3.28083","v":1040.3769879627009},null,"ft",{"$f":"(G236*144/G232)/(1+G223)","v":3413.3000334176677},null,"m",{"$f":"M237/3.28083","v":1040.3769879627009},null,"ft",{"$f":"(M236*144/M232)/(1+M223)","v":3413.3000334176677}]
[{"$f":"IF(G238<0,0,1)","v":0},"depth to flashing","m",{"$f":"D249-D253-D237","v":-39.192478710670912},null,"ft",{"$f":"G249-G253-G237","v":-128.46018186647416},null,"m",{"$f":"J249-J253-J237","v":-39.192478710670912},null,"ft",{"$f":"M249-M253-M237","v":-128.46018186647416}]
[null,"Estimated Pwh/P,sat",null,null,null,null,{"$f":"Geofluid!$H$118*EXP(G238*Geofluid!$H$119)-Geofluid!$H$117","v":0.77182568754458136},null,null,null,null,null,{"$f":"Geofluid!$H$118*EXP(M238*Geofluid!$H$119)-Geofluid!$H$117","v":0.77182568754458136}]
[null,"Estimated Wellhead pressure",null,null,null,null,{"$f":"IF(G238>0,G239*G135,G226-(1+G223)*G204*G208/144)","v":-166.64159018407327},null,null,null,null,null,{"$f":"IF(M238>0,M239*M135,M226-(1+M223)*M204*M208/144)","v":-166.64159018407327}]
[null,"friction dP in flashing",null,null,null,"ft",{"$f":"IF(G238>0,G238*G223,0)","v":0},null,null,null,null,"ft",{"$f":"IF(M238>0,M238*M223,0)","v":0}]
[null,null,null,null,null,"psi",{"$f":"G241*G212/144","v":0},null,null,null,null,"psi",{"$f":"M241*M212/144","v":0}]
[null,"Estimated density change (rho/rho,sat)",null,null,null,null,{"$f":"IF(G238>0,Geofluid!$H$121*(G238)^Geofluid!$H$122,1)","v":1},null,null,null,null,null,{"$f":"IF(M238>0,Geofluid!$H$121*(M238)^Geofluid!$H$122,1)","v":1}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G242/(G243)^2","v":0},null,null,null,null,null,{"$f":"M242/(M243)^2","v":0}]
[null,"Estimated Wellhead pressure",null,{"$f":"G245/14.50377","v":12.206904589877626},null,"psi",{"$f":"IF($A274=0,G240-G244,G227)","v":177.0461365835294},null,null,{"$f":"M245/14.50377","v":12.206904589877626},null,"psi",{"$f":"IF($A274=0,M240-M244,M227)","v":177.0461365835294}]
[null,"HP flash",null,null,null,null,{"$f":"'Input A1'!T487","v":39.56161582495627},null,null,null,null,null,{"$f":"G246","v":39.56161582495627}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D20-D147-D175","v":1275},null,"ft",{"$f":"G20-G147-G175","v":4183.05825},null,"m",{"$f":"J20-J147-J175","v":1275},null,"ft",{"$f":"M20-M147-M175","v":4183.05825}]
[null,"pump setting ","m",{"$f":"D249-D233","v":273.81549074796999},null,"ft",{"$f":"G249-G233","v":898.21839844880651},null,"m",{"$f":"J249-J233","v":273.81549074796999},null,"ft",{"$f":"M249-M233","v":898.21839844880651}]
[null,"calculated set depth","m",{"$f":"IF(D$250<0,0,D$250)","v":273.81549074796999},null,"ft",{"$f":"IF(G$250<0,0,G$250)","v":898.21839844880651},null,"m",{"$f":"IF(J$250<0,0,J$250)","v":273.81549074796999},null,"ft",{"$f":"IF(M$250<0,0,M$250)","v":898.21839844880651}]
[null,"inputted pump depth","m",null,null,"ft",null,null,"m",null,null,"ft",null,null,null,null,"Use calculated depth for 10-90's"]
[{"$f":"'Input A1'!A290","v":1},"Pump set depth","m",{"$f":"IF($A274=0,0,IF($A253=0,D252,D251))","v":273.81549074796999},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,G252,G251))","v":898.21839844880651},null,"m",{"$f":"IF($A274=0,0,IF($A253=0,J252,J251))","v":273.81549074796999},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,M252,M251))","v":898.21839844880651},null,null,null,"Negative value indicates above surface"]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D142","v":100},null,"lb/h",{"$f":"G142","v":793663.2},null,"kg/s",{"$f":"J142","v":100},null,"lb/h",{"$f":"M142","v":793663.2}]
[null,"Inside Diameter, Pump Casing","m",{"$f":"('Input A1'!C296-'Well Field Dvlpmnt A2 90%'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2 90%'!O12","v":8.6809999999999992},null,"m",{"$f":"('Input A1'!C296-'Well Field Dvlpmnt A2 90%'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2 90%'!O12","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G257/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M257/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*G258^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*M258^2/4","v":0.41102373530187941}]
[null,"Velocity,casing","m/s",{"$f":"D213/D259","v":2.9225042734593716},null,"fps",{"$f":"G213/G259","v":9.5882504981917496},null,"m/s",{"$f":"J213/J259","v":2.9225042734593716},null,"fps",{"$f":"M213/M259","v":9.5882504981917496}]
[null,"density",null,null,null,"lb/cft",{"$f":"G210*G208","v":55.940645005208438},null,null,null,null,"lb/cft",{"$f":"M210*M208","v":55.940645005208438}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G211*G215","v":1.0575615763740119E-4},null,null,null,null,"lb/ft-s",{"$f":"M211*M215","v":1.0575615763740119E-4}]
[null,"Re,casing",null,{"$f":"G263","v":3669016.6948294216},null,null,{"$f":"G260*G258*G261/G262","v":3669016.6948294216},null,null,{"$f":"M263","v":3669016.6948294216},null,null,{"$f":"M260*M258*M261/M262","v":3669016.6948294216}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G264","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D263)-1.64)^-2","v":9.4237758322810467E-3},null,null,{"$f":"(0.79*LN(G263)-1.64)^-2","v":9.4237758322810467E-3},null,null,{"$f":"(0.79*LN(J263)-1.64)^-2","v":9.4237758322810467E-3},null,null,{"$f":"(0.79*LN(M263)-1.64)^-2","v":9.4237758322810467E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G264/3.7+12/G263)","v":8.7168302652769931},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+12/M263)","v":8.7168302652769931}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G266/G263)","v":8.6650233933356624},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M266/M263)","v":8.6650233933356624}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G267/G263)","v":8.6656856143416334},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M267/M263)","v":8.6656856143416334}]
[null,null,"f",{"$f":"G269","v":1.331664982408867E-2},null,null,{"$f":"(G266-(G267-G266)^2/(G268-2*G267+G266))^-2","v":1.331664982408867E-2},null,null,{"$f":"M269","v":1.331664982408867E-2},null,null,{"$f":"(M266-(M267-M266)^2/(M268-2*M267+M266))^-2","v":1.331664982408867E-2}]
[null,"friction factor used",null,{"$f":"D269","v":1.331664982408867E-2},null,null,{"$f":"G269","v":1.331664982408867E-2},null,null,{"$f":"J269","v":1.331664982408867E-2},null,null,{"$f":"M269","v":1.331664982408867E-2}]
[null,"Casing length","m",{"$f":"D253","v":273.81549074796999},null,"ft",{"$f":"G253","v":898.21839844880651},null,"m",{"$f":"J253","v":273.81549074796999},null,"ft",{"$f":"M253","v":898.21839844880651}]
[null,"friction head loss","m",{"$f":"(D270*D271/D257)*(D260^2)/(2*D12)","v":7.2010140741855189},null,"ft",{"$f":"(G270*G271/G258)*(G260^2)/(2*G12)","v":23.622839882861822},null,"m",{"$f":"(J270*J271/J257)*(J260^2)/(2*J12)","v":7.2010140741855189},null,"ft",{"$f":"(M270*M271/M258)*(M260^2)/(2*M12)","v":23.622839882861822}]
[]
[{"$f":"'Input A1'!A288","v":1},"Production Pump Power"]
[null,"Pump lift","m",{"$f":"IF($A274=1,D271+D272,0)","v":281.01650482215553},null,"ft",{"$f":"IF($A274=1,G271+G272,0)","v":921.84123833166836},null,"m",{"$f":"IF($A274=1,J271+J272,0)","v":281.01650482215553},null,"ft",{"$f":"IF($A274=1,M271+M272,0)","v":921.84123833166836}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D256*D275","v":28101.650482215551},null,"ft-lb/h",{"$f":"G256*G275","v":731631467.10627449},null,"kg-m/s",{"$f":"J256*J275","v":28101.650482215551},null,"ft-lb/h",{"$f":"M256*M275","v":731631467.10627449}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G276/60","v":12193857.785104575},null,null,null,null,"ft-lb/m",{"$f":"M276/60","v":12193857.785104575}]
[null,null,"hp",{"$f":"D276*0.013150932","v":369.56289457938396},null,"hp",{"$f":"G277/33000","v":369.51084197286588},null,"hp",{"$f":"J276*0.013150932","v":369.56289457938396},null,"hp",{"$f":"M277/33000","v":369.51084197286588}]
[null,"pump efficiency",null,{"$f":"G279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!Y286","v":0.67500000000000004},null,null,{"$f":"M279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!Z286","v":0.67500000000000004}]
[null,"Pump power","hp",{"$f":"D278/D279","v":547.50058456205034},null,"hp",{"$f":"G278/G279","v":547.42346958943085},null,"hp",{"$f":"J278/J279","v":547.50058456205034},null,"hp",{"$f":"M278/M279","v":547.42346958943085}]
[null,null,"kW",{"$f":"D280*0.7457","v":408.27118590792094},null,"kW",{"$f":"G280*0.7457","v":408.21368127283858},null,"kW",{"$f":"J280*0.7457","v":408.27118590792094},null,"kW",{"$f":"M280*0.7457","v":408.21368127283858}]
[null,null,"KW",{"$f":"IF(D281>0,D281,0)","v":408.27118590792094},null,"KW",{"$f":"IF(G281>0,G281,0)","v":408.21368127283858},null,"KW",{"$f":"IF(J281>0,J281,0)","v":408.27118590792094},null,"KW",{"$f":"IF(M281>0,M281,0)","v":408.21368127283858}]
[null,"# Production Wells",null,null,null,null,{"$f":"'Summary A1'!L112","v":4.2983035589967242},null,null,null,null,null,{"$f":"'Summary A1'!M112","v":6.4212220322394202}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G282*G283","v":1754.6263190461966},null,null,null,null,"kW",{"$f":"M282*M283","v":2621.2306840507117}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G275","v":921.84123833166836},null,"production pump",null,null,"ft",{"$f":"M275","v":921.84123833166836}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G287*G288","v":921.84123833166836},null,null,null,null,"ft-lb/h",{"$f":"M287*M288","v":921.84123833166836}]
[null,null,null,null,null,"hp-ideal",{"$f":"G289/(60*33000)","v":4.6557638299579208E-4},null,null,null,null,"hp-ideal",{"$f":"M289/(60*33000)","v":4.6557638299579208E-4}]
[null,null,null,null,null,"hp",{"$f":"G290/G279","v":6.8974278962339567E-4},null,null,null,null,"hp",{"$f":"M290/M279","v":6.8974278962339567E-4}]
[null,null,null,null,null,"kW",{"$f":"G291*0.7457","v":5.1434119822216619E-4},null,null,null,null,"kW",{"$f":"M291*0.7457","v":5.1434119822216619E-4}]
[null,null,null,null,null,"w-h/lb",{"$f":"G292*1000","v":0.51434119822216617},null,null,null,null,"w-h/lb",{"$f":"M292*1000","v":0.51434119822216617}]
[]
[{"$f":"'Input A1'!A75","v":0},null,"injection pump",null,null,"psi",{"$f":"IF(G118>0,G118,0)","v":263.74062956049994},null,"injection pump",null,null,"psi",{"$f":"IF(M118>0,M118,0)","v":271.31539391195685}]
[null,null,null,null,null,"lb/cft",{"$f":"G120","v":61.371601230245894},null,null,null,null,"lb/cft",{"$f":"M120","v":61.133915325089468}]
[null,null,null,null,null,"ft",{"$f":"G295*144/G296","v":618.83102111396272},null,null,null,null,"ft",{"$f":"M295*144/M296","v":639.07924947328922}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G297*G298","v":618.83102111396272},null,null,null,null,"ft-lb/h",{"$f":"M297*M298","v":639.07924947328922}]
[null,null,null,null,null,"hp-ideal",{"$f":"G299/(60*33000)","v":3.1254091975452665E-4},null,null,null,null,"hp-ideal",{"$f":"M299/(60*33000)","v":3.2276729771378245E-4}]
[null,null,null,null,null,"hp",{"$f":"G300/G279","v":4.6302358482152092E-4},null,null,null,null,"hp",{"$f":"M300/M279","v":4.7817377439078878E-4}]
[null,null,null,null,null,"kW",{"$f":"G301*0.7457","v":3.4527668720140818E-4},null,null,null,null,"kW",{"$f":"M301*0.7457","v":3.565741835632112E-4}]
[null,null,null,"fraction of inlet gf injected",null,null,{"$f":"IF($A1=1,1+'Input A1'!Y282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1},null,null,null,null,null,{"$f":"IF($A1=1,1+'Input A1'!Z282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1}]
[null,null,null,null,null,"w-h/lb",{"$f":"(G302*1000)*G303","v":0.34527668720140819},null,null,null,null,"w-h/lb",{"$f":"(M302*1000)*M303","v":0.35657418356321119}]
[null,null,null,null,null,"hp",{"$f":"G301*G121","v":1579.5611377722744},null,null,null,null,"hp",{"$f":"M301*M121","v":2436.9110895139279}]
[null,null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!D59*(G305)^0.5)*1.4","v":884418.46472236677},null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!I59*(M305)^0.5)*1.4","v":1098523.6801920326}]
[]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G293+G304","v":0.85961788542357431},null,"total pump power",null,null,"w-h/lb",{"$f":"M293+M304","v":0.87091538178537742}]
[]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G169+G197+G223*G237*G232/144","v":7.4287467970436767},null,"friction loss in prod well",null,null,"psi",{"$f":"M169+M197+M223*M237*M232/144","v":7.4287467970436767}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G51+G78+G105","v":13.226159132866101},null,"friction loss in inject well",null,null,"psi",{"$f":"M51+M78+M105","v":13.233055566201179}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"11-11-09:  Changed temperature gradient in D and G136 and referenced to sheet 2A  (both hydrothermal and EGS)"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed injection pumping for flash wells G297 and M 297"]
[null,"09-17-10:  Revised links for input; corrected calculation of the injection pumping power for improved scenario"]

{"sheet":"O&M Costs B1 10-90s","index":51,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Binary Plant O&M Spreadsheet "]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,{"$f":"'O&M Costs B1'!C10","v":1},null,"10% BINARY CASE",null,null,null,null,null,null,null,null,"90% BINARY CASE"]
[null,"Plant size",{"$f":"'Summary A1'!L295/1000","v":32.932505059482978},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!M295/1000","v":34.438435283501256},"MW"]
[null,"# units",{"$f":"'Summary A1'!L297","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Summary A1'!M297","v":1}]
[null,"Multiplier for Staff Change",{"$f":"'Input A1'!Y355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"'Input A1'!Z355","v":1}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!Y353","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z353","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!Y40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10*C7","v":1.5656439764446173},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":13715.041233654847},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":579396.76051767159},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C7","v":1.6028312435911474},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":14040.801693858451},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":593158.62620448857}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.4539429225222555},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2907.8858450445109},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":147413.59736692559},null,null,"mechanic",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.4968196510984579},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2993.6393021969157},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":151760.81946542341}]
[null,"electrician",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.4539429225222555},2000,2907.8858450445109,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},147413.59736692559,null,null,"electrician",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.4968196510984579},2000,{"$f":"M19*L19","v":2993.6393021969157},{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":151760.81946542341}]
[null,"general maintenance",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.4539429225222555},2000,2907.8858450445109,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},107489.08141338326,null,null,"general maintenance",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.4968196510984579},2000,{"$f":"M20*L20","v":2993.6393021969157},{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":110658.93086020458}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.72697146126112777},2000,1453.9429225222555,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},122844.66447243799,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.74840982554922897},2000,{"$f":"M22*L22","v":1496.8196510984578},{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":126467.3495545195}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.72697146126112777},2000,1453.9429225222555,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},92133.498354328491,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.74840982554922897},2000,{"$f":"M23*L23","v":1496.8196510984578},{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":94850.512165889624}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.72697146126112777},2000,1453.9429225222555,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},36853.399341731398,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.74840982554922897},2000,{"$f":"M24*L24","v":1496.8196510984578},{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":37940.204866355853}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":26800.527536355148},null,null,{"$f":"SUM(H16:H24)","v":1233544.5988334038},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":27512.178553744568},null,null,{"$f":"SUM(Q16:Q24)","v":1266597.2625823049}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":13.400263768177574},null,null,1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":13.756089276872284},null,null,{"$f":"H26","v":1}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1233544.5988334038},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1266597.2625823049},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":144849.1901294179},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":148289.65655112214},"field"]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":1088695.4087039859},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":1118307.6060311827},"plant"]
[null,null,null,null,null,null,"power",{"$f":"'Summary A1'!L296/1000","v":29.999999999999996},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!M296/1000","v":30.000000000000004},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H27/H30","v":41118.153294446798},"per MW",null,null,null,null,null,null," annual labor cost",{"$f":"Q27/Q30","v":42219.908752743489},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!L304","v":142483983.46181694},null,null," ",null,null,"Capital costs",null,null,{"$f":"'Summary A1'!M304","v":76437570.899388045}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35","v":2564711.7023127046},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35","v":1375876.2761889847}]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":1088695.4087039859},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":1118307.6060311827}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H37","v":3653407.1110166907},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q37","v":2494183.8822201677}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!L112","v":4.2983035589967242},null,null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!M112","v":6.4212220322394202}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!L$96*'Summary A1'!L$92+'Summary A1'!L$118*'Summary A1'!L$109+'Summary A1'!L$114*'Summary A1'!L$110)/1000000","v":25.704370963177301},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!M$96*'Summary A1'!M$92+'Summary A1'!M$118*'Summary A1'!M$109+'Summary A1'!M$114*'Summary A1'!M$110)/1000000","v":37.461835844541021}]
[null,null,null,null,"well O&M",null,null,{"$f":"H43*H44*1000000","v":385565.56444765948},null,null,null,null,null,"well O&M",null,null,{"$f":"Q43*Q44*1000000","v":561927.53766811534}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!L123+'Summary A1'!L125+'Summary A1'!L127+'Summary A1'!L101+'Summary A1'!L158)/1000000","v":3.5086652188148033},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!M123+'Summary A1'!M125+'Summary A1'!M127+'Summary A1'!M101+'Summary A1'!M158)/1000000","v":5.2644001001696017}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H43*H46*1000000","v":52629.978282222044},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q43*Q46*1000000","v":78966.001502544023}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!L136","v":1776.2424721014047},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!M136","v":1776.2424721014047},"gpm"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H48*H42*60*24*365*C13*H50*H51/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q48*Q42*60*24*365*L13*Q50*Q51/1000000","v":0}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":0},"per gallon"]
[]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,"EGS Resource",null,{"$f":"IF($A53=1,\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF($A53=1,\"Yes\",\"No\")","v":"No"}]
[null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!C138","v":0},"lb/h",null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!D138","v":0},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H54/(60*62)*7.4805","v":0},"gpm",null,null,null,null,null,null,null,{"$f":"Q54/(60*62)*7.4805","v":0},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H55*60*24*365*0.98","v":0},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q55*60*24*365*0.98","v":0},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H56/7.4805)/43560","v":0},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q56/7.4805)/43560","v":0},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!L196","v":0},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!M196","v":0},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H57*H58","v":0},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q57*Q58","v":0},"$/yr"]
[]
[null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!L204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!M204","v":"Yes"}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Summary A1'!C206","v":1},null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A63=1,'Summary A1'!L112,0),0)","v":4.2983035589967242},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A64=1,'Summary A1'!M112,0),0)","v":6.4212220322394202}]
[{"$f":"'Summary A1'!D206","v":1},null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Y374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Z374","v":3},"years"]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y375*A65","v":400879.67789562454},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Z375*A65","v":400879.67789562454},"lineshaft"]
[null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"H65*H63/H64","v":574367.51540940779},"rework",null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"Q65*Q63/Q64","v":858045.80666014215},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H48*H63*60*24*365*C13*H68*H69/1000000","v":15248.891943145843},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q48*Q63*60*24*365*L13*Q68*Q69/1000000","v":22780.271232267543}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H66+H67","v":589616.40735255368},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q66+Q67","v":880826.07789240964}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y379*(1-A65)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Z379*(1-A65)","v":0},"submersible"]
[null,null,null,null,"total annual cost for submersible",null,null,{"$f":"H72*H63/H71","v":0},"rework",null,null,null,null,"total annual cost for submersible",null,null,{"$f":"Q72*Q63/Q71","v":0},"rework"]
[null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"H73","v":0},null,null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"Q73","v":0}]
[null,null,null,null,null,null,"Pump O&M",{"$f":"IF(A62=0,0,IF(A65=0,H74,H70))","v":589616.40735255368},null,null,null,null,null,null,null,"Pump O&M",{"$f":"IF(Q61=\"No\",0,IF(Q62=\"Submersible\",Q74,Q70))","v":880826.07789240964}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H45","v":385565.56444765948},null,null,null,null,null,null,null,"well O&M",{"$f":"Q45","v":561927.53766811534}]
[null,null,null,null,null,null,"field, non-well O&M",{"$f":"H47+H49+H59+H75","v":642246.38563477574},null,null,null,null,null,null,null,"field, non-well O&M",{"$f":"Q47+Q49+Q59+Q75","v":959792.07939495367}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H28","v":144849.1901294179},null,null,null,null,null,null,null,"field labor O&M",{"$f":"Q28","v":148289.65655112214}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H78:H80)","v":1172661.1402118532},null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(Q78:Q80)","v":1670009.2736141912}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary 10-90s'!O46","v":199994336.44685948},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary 10-90s'!S46","v":140487922.26725897}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!E132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H84*H85","v":1499957.523351446},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q84*Q85","v":1053659.4170044423}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H38+H81+H86","v":6326025.7745799897},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q38+Q81+Q86","v":5217852.5728388019}]

{"sheet":"Binary B1 10-90's","index":52,"n_rows":86,"n_cols":14,"rows_kept":86,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"'Input A1'!A398","v":1},null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"Binary Plant Performance and Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[]
[null,null,null,0.1,null,null,null,null,null,null,null,null,0.9]
[]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},null,null,null,null,null,null,"Resource Type",null,{"$f":"D10","v":"Hydrothermal"}]
[null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!L278","v":345.57407700246404},null,null,null,null,null,null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!M278","v":345.57407700246404}]
[{"$f":"'Input A1'!A392","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"},null,null,null,null,null,null,"Determine plant size or flow rate??",null,{"$f":"IF(J12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"}]
[null,"Inputted # of Wells",null,null,null,null,null,null,null,null,"Inputted # of Wells"]
[null,"Inputted Power Sales","kW",{"$f":"'Summary A1'!L279*1000","v":29999.999999999996},null,null,null,null,null,null,"Inputted Power Sales","kW",{"$f":"'Summary A1'!M279*1000","v":30000.000000000004}]
[null,"Total Flow Based on Inputted Well Count","lb/h",null,null,null,null,null,null,null,"Total Flow Based on Inputted Well Count","lb/h"]
[null,"#Units (Modules)",null,{"$f":"'Summary A1'!L297","v":1},null,null,null,null,null,null,"#Units (Modules)",null,{"$f":"'Summary A1'!M297","v":1}]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"},null,null,null,null,null,null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"}]
[null,"Net Plant Output","kW",{"$f":"D42","v":32932.505059482981},null,null,null,null,null,null,"Net Plant Output","kW",{"$f":"M42","v":34438.435283501254}]
[null,"Output per Unit","kW",{"$f":"D18/D16","v":32932.505059482981},null,null,null,null,null,null,"Output per Unit","kW",{"$f":"M18/M16","v":34438.435283501254}]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!Y429","v":2.6609043337795173},null,null,null,null,null,null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!Z429","v":2.6609043337795173}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"},null,null,null,null,null,null,"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent",null,null,null,null,null,null,null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,null,null,null,null,null,null,null,"Fixed Indirect Cost"]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"'Input A1'!Y433","v":0.12},null,null,null,null,null,null,"Indirect Cost - % of Direct cost",null,{"$f":"'Input A1'!Z433","v":0.12}]
[null,"Permitting",null,{"$f":"'Input A1'!T390","v":0},null,null,null,null,null,null,"Permitting",null,{"$f":"'Input A1'!T390","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!L286","v":0},null,null,null,null,null,null,"Transmission",null,{"$f":"'Summary A1'!M286","v":0}]
[null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!L$58+'Summary A1'!L$83+'Summary A1'!L$106+'Summary A1'!L$158+'Summary A1'!L$286+'Summary A1'!L$287","v":70798811.599165827},"cost exclusive of contingency",null,null,null,null,null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!M$58+'Summary A1'!M$83+'Summary A1'!M$106+'Summary A1'!M$158+'Summary A1'!M$286+'Summary A1'!M$287","v":87599676.173778027},"cost exclusive of contingency"]
[]
[null,null,null,"Determine","Determine",null,null,null,null,null,null,null,"Determine","Determine"]
[null,null,null," Plant Size","Flow Rate",null,null,null,null,null,null,null," Plant Size","Flow Rate"]
[]
[null,"GF flow rate","lb/h",{"$f":"D15","v":0},{"$f":"D14*1000/E41","v":3411405.3572047288},null,null,null,null,null,"GF flow rate","lb/h",{"$f":"M15","v":0},{"$f":"M14*1000/N41","v":5096287.6260176413}]
[null,"pump work","w-h/lb",{"$f":"'Summary A1'!L291","v":0.85961788542357431},null,null,null,null,null,null,"pump work","w-h/lb",{"$f":"'Summary A1'!M291","v":0.87091538178537742}]
[]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,D32,E32)","v":3411405.3572047288},null,null,null,null,null,null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,M32,N32)","v":5096287.6260176413}]
[null,"GF Pump work","kW",{"$f":"D33*D35/1000","v":2932.5050594829818},null,null,null,null,null,null,"GF Pump work","kW",{"$f":"M33*M35/1000","v":4438.4352835012487}]
[]
[null,null,"Use  Brine Effectiveness to Develop Costs",null,null,null,null,null,null,null,null,"Use  Brine Effectiveness to Develop Costs"]
[null,null,null,"Plant Output","Power Sales",null,null,null,null,null,null,null,"Plant Output","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D35","v":3411405.3572047288},null,null,null,null,null,null,"GF flow rate","lb/h",{"$f":"M35","v":5096287.6260176413}]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!L290","v":9.6536475766302789},{"$f":"D41-D33","v":8.7940296912067044},null,null,null,null,null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!M290","v":6.7575533036411946},{"$f":"M41-M33","v":5.8866379218558169}]
[null,"Net Output","kW",{"$f":"D40*D41/1000","v":32932.505059482981},{"$f":"E41*D40/1000","v":29999.999999999996},null,null,null,null,null,"Net Output","kW",{"$f":"M40*M41/1000","v":34438.435283501254},{"$f":"N41*M40/1000","v":30000.000000000004}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2 10-90s'!E44","v":1451.75722999652},{"$f":"D43*D42/E42","v":1593.6667440667131},null,null,null,null,null,"Equipment Cost","$/kW",{"$f":"'Binary B2 10-90s'!E93","v":744.75972466920007},{"$f":"M43*M42/N42","v":854.9453193259485}]
[null,"Direct Plant Cost","$/kW",{"$f":"D43*D20","v":3862.9871048934874},{"$f":"E43*D20","v":4240.5947458874098},null,null,null,null,null,"Direct Plant Cost","$/kW",{"$f":"M43*M20","v":1981.7343789967144},{"$f":"N43*M20","v":2274.9277053389296}]
[null,"Direct Plant Cost",null,{"$f":"D44*D42","v":127217842.37662229},{"$f":"E44*E42","v":127217842.37662227},null,null,null,null,null,"Direct Plant Cost",null,{"$f":"M44*M42","v":68247831.160167903},{"$f":"N44*N42","v":68247831.160167903}]
[null,"Indirect Cost",null,{"$f":"D45*D24+D25*0","v":15266141.085194673},{"$f":"E45*D24+D25*0","v":15266141.085194672},null,null,null,null,null,"Indirect Cost",null,{"$f":"M45*M24+M25*0","v":8189739.739220148},{"$f":"N45*M24+M25*0","v":8189739.739220148}]
[null,"Plant Capital Cost",null,{"$f":"D45+D46","v":142483983.46181697},{"$f":"E45+D46","v":142483983.46181694},null,null,null,null,null,"Plant Capital Cost",null,{"$f":"M45+M46","v":76437570.899388045},{"$f":"N45+N46","v":76437570.899388045}]
[null,"Well Field Development Cost",null,{"$f":"D27","v":70798811.599165827},{"$f":"D27","v":70798811.599165827},null,null,null,null,null,"Well Field Development Cost",null,{"$f":"M27","v":87599676.173778027},{"$f":"M27","v":87599676.173778027}]
[null,"Total Project Cost",null,{"$f":"D47+D48+D26","v":213282795.06098279},{"$f":"E47+E48+D26","v":213282795.06098276},null,null,null,null,null,"Total Project Cost",null,{"$f":"M47+M48+M26","v":164037247.07316607},{"$f":"N47+N48+M26","v":164037247.07316607}]
[null,"Total Project Cost","$/kW",{"$f":"D49/D42","v":6476.361111180262},{"$f":"E49/E42","v":7109.4265020327593},null,null,null,null,null,"Total Project Cost","$/kW",{"$f":"M49/M42","v":4763.2026752316751},{"$f":"N49/N42","v":5467.9082357722018}]
[]
[]
[null,null,"Worksheet calc's",null,null,null,null,null,null,null,null,"Worksheet calc's"]
[]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":142483983.46181697},null,null,null,null,null,null,"Power Plant Capital Cost",null,{"$f":"M47","v":76437570.899388045}]
[null,"Equipment Multiplier",null,{"$f":"D55/(D43*D42)","v":2.9802128538330597},null,null,null,null,null,null,"Equipment Multiplier",null,{"$f":"M55/(M43*M42)","v":2.9802128538330592}]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D55/D42","v":4326.5455574807056},"                  ",null,null,null,null,null,"Total installed Plant Cost - plant output","$/kW",{"$f":"M55/M42","v":2219.5425044763201},"                  "]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D55/E42","v":4749.4661153938996},null,null,null,null,null,null,"Total Installed Plant Cost - sales","$/kW",{"$f":"M55/N42","v":2547.9190299796014}]
[null,"Total Project Cost",null,{"$f":"D49","v":213282795.06098279},null,null,null,null,null,null,"Total Project Cost",null,{"$f":"M49","v":164037247.07316607}]
[null,"Project Cost - plant output","$/kW",{"$f":"D50","v":6476.361111180262},null,null,null,null,null,null,"Project Cost - plant output","$/kW",{"$f":"M50","v":4763.2026752316751}]
[null,"Project Cost - sales","$/kW",{"$f":"E50","v":7109.4265020327593},null,null,null,null,null,null,"Project Cost - sales","$/kW",{"$f":"N50","v":5467.9082357722018}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!J$52","v":18.654438640985017},null,null,null,null,null,null,"available energy","w-h/lb",{"$f":"Geofluid!K52","v":18.654438640985017}]
[null,"2nd law efficiency",null,{"$f":"D41/D62","v":0.51749869092391698},null,null,null,null,null,null,"2nd law efficiency",null,{"$f":"M41/M62","v":0.36224908364674185}]
[null,"Plant Escalation Factor (direct construct)",null,null,null,null,null,null,null,null,"Plant Escalation Factor (direct construct)"]
[]
[]
[null,null,"Worksheet calc's"]
[null,"Plant cost based on",null,0.1,0.9]
[null,"+/- power or +/- flow","P/F","P","P"]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D41","v":9.6536475766302789},{"$f":"M41","v":6.7575533036411946}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"E41","v":8.7940296912067044},{"$f":"N41","v":5.8866379218558169}]
[null,"GF flow rate","lb/h",{"$f":"D35","v":3411405.3572047288},{"$f":"M35","v":5096287.6260176413}]
[null,"Plant size","kW",{"$f":"D70*D72/1000","v":32932.505059482981},{"$f":"E70*E72/1000","v":34438.435283501254}]
[null,"GF Pumping Power","kW",{"$f":"D33*D72/1000","v":2932.5050594829818},{"$f":"E72*M33/1000","v":4438.4352835012487}]
[null,"Power for Sale","kW",{"$f":"D73-D74","v":30000},{"$f":"E73-E74","v":30000.000000000007}]
[null,"Equipment Cost",null,{"$f":"D43*D42","v":47810002.32200139},{"$f":"M43*M42","v":25648359.579778459}]
[null,"Indirect Plant Cost",null,{"$f":"D46","v":15266141.085194673},{"$f":"M46","v":8189739.739220148}]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":142483983.46181697},{"$f":"M47","v":76437570.899388045}]
[null,"Equipment Multiplier",null,{"$f":"D78/D76","v":2.9802128538330597},{"$f":"E78/E76","v":2.9802128538330592}]
[null,"Plant Cost","$/kW",{"$f":"D78/D73","v":4326.5455574807056},{"$f":"E78/E73","v":2219.5425044763201}]
[null,"User Cost  Change Multiplier",null,1,1]
[null,"Revised Plant Cost",null,{"$f":"D78*D81","v":142483983.46181697},{"$f":"E78*E81","v":76437570.899388045}]
[null,null,"$/kW",{"$f":"D82/D73","v":4326.5455574807056},{"$f":"E82/E73","v":2219.5425044763201}]
[null,"Project Cost","$/kW",{"$f":"D49/D75","v":7109.4265020327593},{"$f":"E49/E75","v":7109.4265020327566}]
[null,"available energy","w-h/lb",{"$f":"D62","v":18.654438640985017},{"$f":"M62","v":18.654438640985017}]
[null,"2nd law efficiency",null,{"$f":"D70/D85","v":0.51749869092391698},{"$f":"E70/E85","v":0.36224908364674185}]

{"sheet":"Binary B2 10-90s","index":53,"n_rows":126,"n_cols":45,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Binary Plant -Reference Cost and Equipment Cost"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,"Estimate Year",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,"Steel Cost Adjust",null,{"$f":"Tables!F37","v":2.2191060473269064}]
[null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"Tables!C37","v":1.2387181164159582}]
[null,null,"Labor Cost Adjust (Construction)",null,{"$f":"Tables!D37","v":1.3577777777777778}]
[null,null,"Process Equip Cost Adjust",null,{"$f":"Tables!L37","v":1.4620386784276018}]
[null,null,"Turbine-Generator Adjust",null,{"$f":"Tables!I37","v":1.3599033816425121}]
[null,null,"Heat Exchanger Adjust",null,{"$f":"Tables!J37","v":1.4642243846594163}]
[null,null,"Pump Adjust",null,{"$f":"Tables!K37","v":1.3245864232743867}]
[null,null,"HX Material Cost Adjust",null,{"$f":"'Input A1'!T414","v":1}]
[]
[null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,null,"GF Heat Exchangers",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G18*E$15*E$8+E$9*H18)*(1+I18)","v":1.7204404126702624},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,null,"Air-Cooled Condenser",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G19*E$8+E$9*H19)*(1+I19)","v":1.7008386938126978},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,null,"Turbine-Generator",null,{"$f":"E12","v":1.3599033816425121},{"$f":"(G20*E$8+E$9*H20)*(1+I20)","v":1.2821156419076356},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,null,"WF Pumps",null,{"$f":"E14","v":1.3245864232743867},{"$f":"(G21*E$8+E$9*H21)*(1+I21)","v":1.2672588513397713},0.04,0.85,0.11]
[]
[]
[null,null,null,null,null,0.1]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!L277","v":174.20782055692447}]
[null,null,"available energy","w-h/lb",{"$f":"Geofluid!J52","v":18.654438640985017},null,null,null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!J57","v":16.649062066999662}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!L300","v":32932.505059482981},null,null,null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!L295","v":32932.505059482981},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"IPE Plant Size","kW",10000,null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,"Size Ratio",null,{"$f":"E28/E30","v":3.2932505059482979},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!L290","v":9.6536475766302789},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H36*(E$31^S64)*(E$30*F36)/E$28","v":92.617977356329817},{"$f":"G36*E18","v":99.387134764654206},{"$f":"AH44","v":67.876983750528098},{"$f":"'Input A1'!Y420","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":174.20782055692447},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H37*(E$31^S65)*(E$30*F37)/E$28","v":890.83076883455419},{"$f":"G37*E19","v":890.83076883455431},{"$f":"O49","v":608.39771429005714},{"$f":"'Input A1'!Y418","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB32+AB33*X36+AB34*X36^2+AB35*X36^3","v":0.1009171997613621},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":174.20782055692447},"C"]
[null,null,"WF Pumps","$/kW",{"$f":"H38*(E$31^S66)*(E$30*F38)/E$28","v":44.100974520647334},{"$f":"G38*E21","v":63.637135399039593},{"$f":"AP44","v":48.043022547164689},{"$f":"'Input A1'!T422","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD32+AD33*X36+AD34*X36^2+AD35*X36^3","v":1.3756388739784384},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":174.20782055692447},"C",null,null,null,null,null,"PCC1",{"$f":"AQ31+AQ32*AP37+AQ33*AP37^2","v":8.225152703066712}]
[null,null,"Turbine-Generator","$/kW",{"$f":"H39*(E$31^S67)*(E$30*F39)/E$28","v":424.20750928498876},{"$f":"G39*E20","v":424.20750928498876},{"$f":"Y54","v":311.93944732501836},{"$f":"'Input A1'!Y416","v":1},null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AH33+AH32*AH38^AH31","v":12.195133449895291},null,null,null,null,null,null,"PCC2",{"$f":"AS33*AP37^2+AS32*AP37+AS31","v":3.4104435069809114}]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"'Input A1'!Y419*(1-F41)+'Input A1'!T419*F41","v":92.617977356329817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC2",{"$f":"AJ34+AJ33*AH38+AJ32*AH38^2+AJ31*AH38^3","v":3.3172258400894421}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"'Input A1'!Y417*(1-F41)+'Input A1'!T417*F41","v":890.83076883455419},0,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":174.20782055692447},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.51749869092391698}]
[null,null,"WF Pumps","$/kW",{"$f":"E38*(1-F41)+'Input A1'!T421*F41","v":44.100974520647334},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O33*O41^O32+O34","v":109.33158388070247},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X37*EXP(X38*Y41))*Y43","v":2056.5329002867602},"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"inputted be"]
[null,null,"Turbine-Generator","$/kW",{"$f":"'Input A1'!Y415*(1-F41)+'Input A1'!T415*F41","v":424.20750928498876},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q32*O41^3+Q33*O41^2+Q34*O41+Q35)","v":22858.045525477886},null,null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.51749869092391698},null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.51749869092391698}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E40:E43)","v":1451.75722999652},{"$f":"SUM(F36:F39)","v":1478.062548283237},{"$f":"SUM(G36:G39)","v":1036.2571679127682},null,null,null,null,null,null,"ACC2",{"$f":"EXP(S32*O41^3+S33*O41^2+S34*O41+S35)","v":5.8054342140889146},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y43+Y42","v":12056.53290028676},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH39*EXP($AH40*AH43)","v":67.876983750528098},"per kW",null,null,null,null,null,"Pump Cost",{"$f":"$AP38*EXP($AP39*AP43)","v":48.043022547164689},"per kW"]
[null,null,"Est ACC size","sq ft",{"$f":"E31*G37*E30/0.89","v":22512427.869702458},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,"Construction Costs","Est ACC plan area","sq ft",{"$f":"1.05*E45/(20*5*4*PI()/12)","v":225726.74311716229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y44/Y45","v":1.0778716105928889}]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E44*E28)/(F44*E30))/LN(E31)","v":0.98493345810181732},null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y46>1,7400*Y45^0.6,IF(Y44<5000,70000*Y44^0.34,7400*Y44^0.6))","v":1988039.2800569965}]
[null,null,"Escalation in Cost ",null,{"$f":"F44/G44","v":1.4263472370090857},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.51749869092391698}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O43*(O48^O44)+O42","v":608.39771429005714},"per kW",null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[]
[null,null,"Escalation in Equipment Cost ",null,{"$f":"F44/G44","v":1.4263472370090857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y46<1,Y47,Y47*Y46)/Y43","v":214.28511007169621},"per kW"]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y44)^0.67))/Y43","v":97.65433725332214},"per kW"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y52+Y53","v":311.93944732501836},"per kW"]
[null,null,"other",null,{"$f":"E53-1-E54","v":0.48}]
[null,null,"Labor Cost Multiplier",null,0.27]
[null,null,"Labor Fringe & Benefits",null,0.45]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E53+E56*(1+E57)+E58","v":2.3414999999999999},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E54*E$8+E55*E$11)*(1/E52))+1","v":1.8342862559557707},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,null,"Corrected Labor",null,{"$f":"E56*E$10/E52*(1+E57)","v":0.37267923701009281}]
[null,null,"Corrected \"other\"",null,{"$f":"E58*E$11/E52","v":0.25625574202628204}]
[null,null,"Multiplier- input year",null,{"$f":"E60+E61+E62","v":2.4632212349921456},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E29/1000)^- 0.01226","v":0.98560697568741851},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O64*E$25^3+P64*E$25^2+Q64*E$25+R64)","v":0.94081643685277738}]
[null,null,"Direct Installation Multiplier",null,{"$f":"E63*E64","v":2.4277680318696366},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O66*E$25^3+P66*E$25^2+Q66*E$25+R66)","v":0.69232068186552576}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E28<E30,(O67*E$25^3+P67*E$25^2+Q67*E$25+R67),1)","v":1}]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E66+E67)*(E60+E62)*E64+E65","v":2.6338133094874991}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!Y429","v":2.6609043337795173}]
[null,null,"Escalation Factor",null,{"$f":"E52*E63/E59","v":1.5004948975755519}]
[]
[]
[null,null,null,null,null,0.9]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!M277","v":174.20782055692447}]
[null,null,"available energy","w-h/lb",{"$f":"Geofluid!K52","v":18.654438640985017}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!K57","v":16.002629550880265}]
[null,"Cost based on improved performance","Unit Plant Size","kW",{"$f":"'Summary A1'!M300","v":34438.435283501254}]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!M295","v":34438.435283501254}]
[null,null,"IPE Plant Size","kW",10000]
[null,null,"Size Ratio",null,{"$f":"E77/E79","v":3.4438435283501256}]
[]
[]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!M290","v":6.7575533036411946},"Ref Plant Equip","Ref Plant Equip",null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H85*(E$80^S123)*(E$79*F85)/E$77","v":55.193156791502176},{"$f":"G85*E18","v":59.383990357228818},{"$f":"AH102","v":40.556618903080036},{"$f":"'Input A1'!Z420","v":1},null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H86*(E$80^S124)*(E$79*F86)/E$77","v":252.2353885500379},{"$f":"G86*E19","v":252.23538855003787},{"$f":"O106","v":172.26552924038941},{"$f":"'Input A1'!Z418","v":1},null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"WF Pumps","$/kW",{"$f":"H87*(E$80^S125)*(E$79*F87)/E$77","v":25.616958542204159},{"$f":"G87*E21","v":37.476991128959391},{"$f":"AP101","v":28.293352906574427},{"$f":"'Input A1'!T422","v":1},null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"Turbine-Generator","$/kW",{"$f":"H88*(E$80^S126)*(E$79*F88)/E$77","v":411.71422078545589},{"$f":"G88*E20","v":411.71422078545589},{"$f":"Y112","v":302.7525531175466},{"$f":"'Input A1'!Z416","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"'Input A1'!Z419*(1-F90)+E40*F90","v":55.193156791502176},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"'Input A1'!Z417*(1-F90)+E41*F90","v":252.2353885500379},0,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,null,"WF Pumps","$/kW",{"$f":"'Input A1'!Z421*(1-F90)+E42*F90","v":25.616958542204159},null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"Turbine-Generator","$/kW",{"$f":"'Input A1'!Z415*(1-F90)+E43*F90","v":411.71422078545589},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E89:E92)","v":744.75972466920007},{"$f":"SUM(F85:F88)","v":760.81059082168201},{"$f":"SUM(G85:G88)","v":543.86805416759046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":174.20782055692447},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,"Construction Costs","Est ACC size","sq ft",{"$f":"E80*G86*E79/0.89","v":6665792.4498013975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB89+AB90*X93+AB91*X93^2+AB92*X93^3","v":0.1009171997613621},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E94/(20*5*4*PI()/12)","v":66836.310534663193},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD89+AD90*X93+AD91*X93^2+AD92*X93^3","v":1.3756388739784384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":174.20782055692447},"C"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E93*E77)/(F93*E79))/LN(E80)","v":0.98275676295795289},null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":174.20782055692447},"C",null,null,null,null,null,"PCC1",{"$f":"AQ89+AQ90*AP95+AQ91*AP95^2","v":8.225152703066712}]
[null,null,"Escalation in Cost ",null,{"$f":"F93/G93","v":1.398888176997507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC1",{"$f":"AH91+AH90*AH96^AH89","v":12.195133449895291},null,null,null,null,null,null,"PCC2",{"$f":"AS91*AP95^2+AS90*AP95+AS89","v":3.4104435069809114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":174.20782055692447},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.36224908364674185},null,null,null,null,null,null,null,"HXC2",{"$f":"AJ92+AJ91*AH96+AJ90*AH96^2+AJ89*AH96^3","v":3.3172258400894421}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC0",{"$f":"O90*O98^O89+O91","v":109.33158388070247},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X94*EXP(X95*Y98))*Y100","v":1661.0569420213671},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be"]
[null,null,"Escalation in Cost ",null,{"$f":"E97","v":1.398888176997507},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q89*O98^3+Q90*O98^2+Q91*O98+Q92)","v":22858.045525477886},null,null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.36224908364674185}]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S89*O98^3+S90*O98^2+S91*O98+S92)","v":5.8054342140889146},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y100+Y99","v":11661.056942021367},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.36224908364674185},null,null,null,null,null,null,"Pump Cost",{"$f":"$AP96*EXP($AP97*AP100)","v":28.293352906574427},"per kW"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH97*EXP($AH98*AH101)","v":40.556618903080036},"per kW"]
[null,null,"other",null,{"$f":"E101-1-E102","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y101/Y102","v":1.0425154836190933}]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y103>1,7400*Y102^0.6,IF(Y101<5000,70000*Y101^0.34,7400*Y101^0.6))","v":1988039.2800569965}]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.36224908364674185}]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O100*(O105^O101)+O99","v":172.26552924038941},"per kW"]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E101+E104*(1+E105)+E106","v":2.3414999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E102*E$8+E103*E$11)*(1/E97))+1","v":1.8506626302405937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"Corrected Labor",null,{"$f":"E104*E$10/E100*(1+E105)","v":0.37999463341017814}]
[null,null,"Corrected \"other\"",null,{"$f":"E106*E$11/E100","v":0.26128583800844563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y103<1,Y104,Y104*Y103)/Y100","v":207.25617315023737},"per kW"]
[null,null,"Multiplier- input year",null,{"$f":"E108+E109+E110","v":2.4919431016592175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y101)^0.67))/Y100","v":95.49637996730921},"per kW"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E78/1000)^- 0.01226","v":0.98506683139510787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y110+Y111","v":302.7525531175466},"per kW"]
[null,null,"Direct Installation Multiplier",null,{"$f":"E111*E112","v":2.4547304951683424}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05}]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E114+E115)*(E108+E110)*E112+E113","v":2.6627715337371258}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!Z429","v":2.6609043337795173}]
[null,null,"Escalation Factor",null,{"$f":"E100*E111/E107","v":1.4887677739319138}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O123*E$74^3+P123*E$74^2+Q123*E$74+R123)","v":0.94081643685277738}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O125*E$74^3+P125*E$74^2+Q125*E$74+R125)","v":0.69232068186552576}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E77<E79,(O126*E$25^3+P126*E$25^2+Q126*E$25+R126),1)","v":1}]

{"sheet":"LCOE Binary 10-90s","index":54,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5],[63,5,64,9],[65,5,66,9]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,0.1,"Change",0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"D15","v":16.028947348849414},{"$f":"(F8-D8)/D8","v":-0.20408085124509814},{"$f":"D16","v":12.757746129333366}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  10%",null,{"$f":"J32","v":16.028947348849414}]
[null,"b. Binary System:  90%",null,{"$f":"J48","v":12.757746129333366}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":1102.7959484316261},{"$f":"C23*$D$60","v":119.10196243061561},0,{"$f":"100*D23/($D$66*8760)","v":1.6047080879248206},{"$f":"(E23*1000/$P$60)*100","v":0},{"$f":"F23+G23","v":1.6047080879248206},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":940.44274896339402},{"$f":"C24*$D$60","v":101.56781688804655},0,1.3684635744609621,{"$f":"(E24*1000/$P$60)*100","v":0},{"$f":"F24+G24","v":1.3684635744609621},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":18.083878452948777},{"$f":"D85/1000000*D86","v":15},{"$f":"SUM(O24:P24)","v":33.083878452948781},{"$f":"1000*Q24/$D$138","v":1102.7959484316261},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":18.113970822306996},{"$f":"E85/1000000*E86","v":15},{"$f":"SUM(S24:T24)","v":33.113970822306996},{"$f":"U24*1000/E$138","v":1103.7990274102331}]
[null," - Field-Well",{"$f":"R26","v":609.7757947584472},{"$f":"C25*$D$60","v":65.855785833912293},{"$f":"P$53","v":385.56556444765948},0.88730118301693583,{"$f":"(E25*1000/P$60)*100","v":0.17316260428395583},1.0604637873008917,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"(D91+D93)/1000000","v":1.6292039270905629},{"$f":"D94/1000000","v":26.584078541811255},{"$f":"SUM(O25:P25)","v":28.213282468901816},{"$f":"1000*Q25/$D$138","v":940.44274896339402},{"$f":"(E91+E93)/1000000","v":1.6292039270905629},{"$f":"E94/1000000","v":26.584078541811255},{"$f":"SUM(S25:T25)","v":28.213282468901816},{"$f":"U25*1000/E$138","v":940.4427489633938}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,0,{"$f":"(E26*1000/P$60)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"(D105)/1000000","v":1.119840508443583},{"$f":"(D109+D111)/1000000","v":17.173433334309831},{"$f":"SUM(O26:P26)","v":18.293273842753415},{"$f":"1000*Q26/$D$138","v":609.7757947584472},{"$f":"(E105)/1000000","v":1.9184487086937725},{"$f":"(E109+E111)/1000000","v":31.282391191946299},{"$f":"SUM(S26:T26)","v":33.200839900640069},{"$f":"U26*1000/E$138","v":1106.694663354669}]
[null," - Field-Other",{"$f":"R27","v":140.77922781872766},{"$f":"C27*$D$60","v":15.204156604422588},{"$f":"P54","v":787.09557576419365},0.20485164623048094,{"$f":"(E27*1000/P$60)*100","v":0.353495053208284},0.55834669943876492,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":4.2233768345618294},null,{"$f":"SUM(O27:P27)","v":4.2233768345618294},{"$f":"1000*Q27/$D$138","v":140.77922781872766},{"$f":"SUM(S28:S31)","v":6.086582981929153},null,{"$f":"SUM(S27:T27)","v":6.086582981929153},{"$f":"U27*1000/E$138","v":202.88609939763842}]
[null," - Plant",{"$f":"R$32","v":4749.4661153938987},{"$f":"C28*$D$60","v":512.9423404625411},{"$f":"P$56","v":3653.4071110166906},6.9110760694547526,{"$f":"(E28*1000/P$60)*100","v":1.6407935463828318},8.5518696158375853,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D106/1000000","v":1.5044062456488534},null,null,null,{"$f":"E106/1000000","v":2.2474277112837968}]
[null,"- Permitting",{"$f":"R35","v":66.166666666666671},{"$f":"C29*$D$60","v":7.1460000000000008},null,9.6280898839019219E-2,{"$f":"(E29*1000/$Q$60)*100","v":0},9.6280898839019219E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D122*D101/1000000","v":1.8345521241906098},null,null,null,{"$f":"E101*E122/1000000","v":2.7406315904533236}]
[null," - Contingency",{"$f":"R$36","v":1141.4139753049142},{"$f":"C30*$D$60","v":123.27270933293073},0,1.6609022189890459,{"$f":"(E30*1000/P$60)*100","v":0},{"$f":"F30+G30","v":1.6609022189890459},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D123/1000000","v":0.88441846472236674},null,null,null,{"$f":"E123/1000000","v":1.0985236801920326}]
[null," - Taxes & Insurance",null,null,{"$f":"P57","v":1499.9575233514461},null,{"$f":"(E31*1000/P$60)*100","v":0.67365080030145719},{"$f":"F31+G31","v":0.67365080030145719},null,null,null,null,null,"     c4. Stimulation",{"$f":"D117/1000000","v":0},null,null,null,{"$f":"E117/1000000","v":0}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":8750.8404773376751},{"$f":"SUM(D23:D30)","v":945.09077155246882},{"$f":"SUM(E23:E30)","v":4826.0682512285439},{"$f":"SUM(F23:F30)","v":12.733583678916018},{"$f":"SUM(G23:G31)","v":2.8411020041765287},{"$f":"SUM(H23:H31)","v":15.574685683092547},{"$f":"H32*I21","v":0.454261665756866},{"$f":"H32+I32","v":16.028947348849414},null,null,null,"d. Plant",{"$f":"O33+O34","v":142.48398346181693},null,{"$f":"O32","v":142.48398346181693},{"$f":"1000*Q32/$D$138","v":4749.4661153938987},{"$f":"S33+S34","v":76.437570899388049},null,{"$f":"S32","v":76.437570899388049},{"$f":"U32*1000/E$138","v":2547.9190299796014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D139*D142/1000","v":142.48398346181693},null,null,null,{"$f":"E139*E142/1000","v":76.437570899388049}]
[null,"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D140/1000000","v":0},null,null,null,{"$f":"E140/1000000","v":0}]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D107+D141)/1000000","v":1.9850000000000001},null,{"$f":"O35","v":1.9850000000000001},{"$f":"1000*Q35/$D$138","v":66.166666666666671},{"$f":"(E83+E92+E107+E141)/1000000","v":1.9850000000000001},null,{"$f":"S35","v":1.9850000000000001},{"$f":"U35*1000/E$138","v":66.166666666666657}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":34.242419259147418},{"$f":"1000*Q36/$D$138","v":1141.4139753049142},null,null,{"$f":"SUM(U24:U35)*E61","v":26.855587060974916},{"$f":"U36*1000/E$138","v":895.18623536583038}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P36)","v":58.757511876121086},{"$f":"SUM(Q24:Q36)","v":262.5252143201302},{"$f":"Q37*1000/D$138","v":8750.8404773376733},null,{"$f":"SUM(T24:T36)","v":72.866469733757555},{"$f":"SUM(U24:U36)","v":205.89283413414103},{"$f":"U37*1000/E$138","v":6863.0944711380325}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":1103.7990274102331},{"$f":"C39*$E$60","v":119.21029496030516},0,{"$f":"100*D39/($E$66*8760)","v":1.6151231879054904},{"$f":"(E39*1000/$Q$60)*100","v":0},{"$f":"F39+G39","v":1.6151231879054904},null,null,null,null,null,"plant",{"$f":"D142*D139*1000","v":142483983.46181694},null,null,null,{"$f":"E142*E139*1000","v":76437570.89938806}]
[null," - Confirmation",{"$f":"V25","v":940.4427489633938},{"$f":"C40*$E$60","v":101.56781688804652},0,1.3760937027749711,0,{"$f":"F40+G40","v":1.3760937027749711},null,null,null,null,null,"transmission",{"$f":"D140","v":0},null,null,null,{"$f":"E140","v":0}]
[null," - Field-Well",{"$f":"V26","v":1106.694663354669},{"$f":"C41*$E$60","v":119.52302364230425},{"$f":"Q53","v":561.92753766811529},1.6193601990293034,0.25377623532503829,1.8731364343543417,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!L96*D90)*(1+'Input A1'!T179)+D93","v":11962835.343815064},null,null,null,{"$f":"('Summary A1'!M96*E90)*(1+'Input A1'!T179)+E93","v":11962835.343815064}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,0,0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D102*D108*(1+'Input A1'!T237)","v":4314275.47293525},null,null,null,{"$f":"E102*E108*(1+'Input A1'!T237)","v":11368754.401753483}]
[null," - Field-Other",{"$f":"V27","v":202.88609939763842},{"$f":"C43*$E$60","v":21.911698734944949},{"$f":"Q54","v":1108.0817359460757},0.29687111104786074,0.50042895663695508,0.79730006768481587,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D104*(D110)*(1+'Input A1'!T237)","v":10712478.694585852},null,null,null,{"$f":"E104*(E110)*(1+'Input A1'!T237)","v":16003337.891199529}]
[null," - Plant",{"$f":"V32","v":2547.9190299796014},{"$f":"C44*$E$60","v":275.17525523779693},{"$f":"Q56","v":2494.1838822201676},3.7282177317015157,1.1264167591161252,4.8546344908176406,null,null,null,null,null,"geothermal pumps",{"$f":"(D101*D122+D123)*(1+'Input A1'!T237)","v":2854919.1183586256},null,null,null,{"$f":"(E101*E122+E123)*(1+'Input A1'!T237)","v":4031113.0341776237}]
[null,"- Permitting",{"$f":"V35","v":66.166666666666657},{"$f":"C45*$E$60","v":7.145999999999999},null,9.6817731258997369E-2,0,9.6817731258997369E-2,null,null,null,null,null,"surface equipment",{"$f":"D106*(1+'Input A1'!T237)","v":1579626.5579312963},null,null,null,{"$f":"E106*(1+'Input A1'!T237)","v":2359799.0968479868}]
[null," - Contingency",{"$f":"V36","v":895.18623536583038},{"$f":"C46*$E$60","v":96.680113419509681},null,1.309872549557721,0,{"$f":"F46+G46","v":1.309872549557721},null,null,null,null,null,"total withcontingency",{"$f":"SUM(O39:O45)*(1+D61)","v":199994336.44685948},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":140487922.26725897}]
[null," - Taxes & Insurance",null,null,{"$f":"Q57","v":1053.6594170044423},null,{"$f":"(E47*1000/P$60)*100","v":0.47321240665819891},{"$f":"F47+G47","v":0.47321240665819891}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":6863.0944711380334},{"$f":"SUM(D39:D46)","v":741.21420288290744},{"$f":"SUM(E39:E46)","v":4164.1931558343585},{"$f":"SUM(F39:F47)","v":10.042356213275861},{"$f":"SUM(G39:G47)","v":2.3538343577363174},{"$f":"SUM(H39:H47)","v":12.396190571012177},{"$f":"H48*I37","v":0.36155555832118852},{"$f":"H48+I48","v":12.757746129333366}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H78/1000,(D131/100)*P60/1000)","v":385.56556444765948},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q78/1000,(E131/100)*Q60/1000)","v":561.92753766811529}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A126=0,('O&M Costs B1 10-90s'!H79+'O&M Costs B1 10-90s'!H80)/1000,0)","v":787.09557576419365},{"$f":"IF(A126=0,('O&M Costs B1 10-90s'!Q79+'O&M Costs B1 10-90s'!Q80)/1000,0)","v":1108.0817359460757}]
[]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H38/1000,(D130/100)*P60/1000)","v":3653.4071110166906},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q38/1000,(E130/100)*Q60/1000)","v":2494.1838822201676}]
[null,null,null,0.1,0.9,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H86/1000,0)","v":1499.9575233514461},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q86/1000,0)","v":1053.6594170044423}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P53:P57)","v":6326.02577457999},{"$f":"SUM(Q53:Q57)","v":5217.8525728388013}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!Y47","v":0.108},{"$f":"'Input A1'!Z47","v":0.108},null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D138*1000*365*24*D66","v":222660987.36618713},{"$f":"E138*1000*365*24*E66","v":221426382.55642608}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15},{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"D62","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,0.1,0.9]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!L193","v":7.9311696904378212E-2},{"$f":"1/'Summary A1'!M193","v":7.9311696904378212E-2},"<==  The Unacost factor is the annual fraction that needs to be recovered to pay for the summed present value of the discounted Makeup costs",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D101)*D108/1000","v":13603.147548680448},{"$f":"(E101)*E108/1000","v":20321.698909459719}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!L189","v":0.89185687481449638},{"$f":"'Summary A1'!M189","v":0.88691173017874725},null,null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D99*D108/1000","v":0},{"$f":"E99*E108/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.84726403107377157},{"$f":"E59*E65","v":0.84256614366980986},"<== Ratio of actual power to nominal power (at design) - used in LCOE calculations",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D100*D108/1000","v":2862.2388890516377},{"$f":"E100*E108/1000","v":5213.7318653243819}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D104*D110/1000","v":10202.360661510334},{"$f":"E104*E110/1000","v":15241.274182094789}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D101*D122/1000","v":1834.5521241906097},{"$f":"E101*E122/1000","v":2740.6315904533235}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D106/1000","v":1504.4062456488534},{"$f":"E106/1000","v":2247.4277112837967}]
[null,null,null,0.1,0.9,null,null,null,null,null,null,null,null,"g. Stimulation - Production & Injection",null,null,{"$f":"(D104)*D116/1000","v":0},{"$f":"(E104)*E116/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":30006.705469081884},{"$f":"SUM(R64:R70)","v":45764.764258616015}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},{"$f":"D72","v":"Hydrothermal"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!L192","v":0},{"$f":"'Summary A1'!M192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!L50","v":175},{"$f":"'Summary A1'!M50","v":175},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":347},{"$f":"E73*1.8+32","v":347},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!L52","v":1500},{"$f":"'Summary A1'!M52","v":1500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D138","v":0},{"$f":"R74/E138","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!L61","v":300},{"$f":"'Summary A1'!M61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!L77","v":3000000},{"$f":"'Summary A1'!M77","v":3000000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!L78","v":985000},{"$f":"'Summary A1'!M78","v":985000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!L79","v":83878.452948778577},{"$f":"'Summary A1'!M79","v":113970.82230699377}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!L76","v":15000000},{"$f":"'Summary A1'!M76","v":15000000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!L81","v":1},{"$f":"'Summary A1'!M81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)","v":19068878.452948779},{"$f":"SUM(E82:E85)*E86","v":19098970.822306994}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!L91","v":0.6},{"$f":"'Summary A1'!L91","v":0.6}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!L93","v":7},{"$f":"'Summary A1'!M93","v":7}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!L92","v":3797725.5059730364},{"$f":"'Summary A1'!M92","v":3797725.5059730364}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!L102+'Summary A1'!L104","v":1629203.9270905629},{"$f":"'Summary A1'!M102+'Summary A1'!M104","v":1629203.9270905629}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!L103","v":0},{"$f":"'Summary A1'!M103","v":0}]
[null,"Confirmation Stimulation Cost",null,{"$f":"'Summary A1'!L101","v":0},{"$f":"'Summary A1'!M101","v":0}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!L100","v":26584078.541811254},{"$f":"'Summary A1'!M100","v":26584078.541811254}]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Spare Prods","Count",{"$f":"'Summary A1'!L116","v":0},{"$f":"'Summary A1'!M116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!L117","v":0.90440624564885319},{"$f":"'Summary A1'!M117","v":1.6474277112837967}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!L112","v":4.2983035589967242},{"$f":"'Summary A1'!M112","v":6.4212220322394202}]
[null,"Production Wells Drilled",null,{"$f":"'Summary A1'!L118","v":1.2983035589967242},{"$f":"'Summary A1'!M118","v":3.4212220322394202}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!L111","v":0.75},{"$f":"'Summary A1'!M111","v":0.75}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!L114","v":3.2237276692475429},{"$f":"'Summary A1'!M114","v":4.8159165241795652}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!L127","v":1119840.508443583},{"$f":"'Summary A1'!M127","v":1918448.7086937726}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!L123","v":1504406.2456488535},{"$f":"'Summary A1'!M123","v":2247427.7112837969}]
[null,"Permitting Costs WF Development",null,{"$f":"'Summary A1'!L126","v":1000000},{"$f":"'Summary A1'!M126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!L109","v":3164771.2549775303},{"$f":"'Summary A1'!M109","v":3164771.2549775303}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!L129","v":6971072.6727994941},{"$f":"'Summary A1'!M129","v":16041117.009851508}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!L110","v":3164771.2549775303},{"$f":"'Summary A1'!M110","v":3164771.2549775303}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!L130","v":10202360.661510335},{"$f":"'Summary A1'!M130","v":15241274.182094788}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!L154","v":0},{"$f":"'Summary A1'!M154","v":0}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!L158","v":0},{"$f":"'Summary A1'!M158","v":0}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!L218","v":426808.41383357678},{"$f":"'Summary A1'!M218","v":426808.41383357678}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!L231","v":884418.46472236677},{"$f":"'Summary A1'!M231","v":1098523.6801920326}]
[]
[null,"F1.O&M Parameters"]
[{"$f":"'Input A1'!A328","v":0},null,null,0.1,0.9]
[]
[null,"O&M Costs Inputted or Calculated",null,{"$f":"IF(A126=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D128","v":"Calculated"}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!T380","v":7.4999999999999997E-3}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A126=1,'Summary A1'!L265,0)","v":0},{"$f":"IF(A126=1,'Summary A1'!M265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A126=1,'Summary A1'!L269,0)","v":0},{"$f":"IF(A126=1,'Summary A1'!M269,0)","v":0}]
[]
[null,"G1.Power Plant Parameters"]
[null,null,null,0.1,0.9]
[{"$f":"'Input A1'!A396","v":1}]
[null,"Conversion System ",null,"Binary","Binary"]
[null,"Improvement used for",null,null,{"$f":"IF(A135=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!L296/1000","v":29.999999999999996},{"$f":"'Summary A1'!M296/1000","v":30.000000000000004}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!L295/1000","v":32.932505059482978},{"$f":"'Summary A1'!M295/1000","v":34.438435283501256}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!L286","v":0},{"$f":"'Summary A1'!M286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!L287","v":0},{"$f":"'Summary A1'!M287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!L303","v":4326.5455574807056},{"$f":"'Summary A1'!M303","v":2219.5425044763201}]

{"sheet":"O&M Cost F1 10-90s","index":55,"n_rows":94,"n_cols":21,"rows_kept":94,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"O&M Worksheet for Flash Conversion System"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"P10% FLASH CASE",null,null,null,null,null,null,null,null,"P90% FLASH CASE"]
[null,"Plant size",{"$f":"'Summary A1'!L312/1000","v":35.21590739331095},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!M312/1000","v":35.296559880375625},"MW"]
[null,"# units",{"$f":"'Input A1'!T395","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Input A1'!T395","v":1}]
[null,"Multiplier for Staff",{"$f":"'Input A1'!Y355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff",{"$f":"'Input A1'!Z355","v":1}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!Y353","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z353","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!Y40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.6217276535721383},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":14206.334245291931},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":600151.60729924729},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":1.6236765110630553},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":14223.406236912364},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":600872.81961439445}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.3162052730384368},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2632.4105460768737},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":133448.53581688146},null,null,"mechanic",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.3181638558888469},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2636.3277117776938},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":133647.11427498161}]
[null,"electrician",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.3162052730384368},2000,2632.4105460768737,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},133448.53581688146,null,null,"electrician",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.3181638558888469},2000,{"$f":"M19*L19","v":2636.3277117776938},{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":133647.11427498161}]
[null,"general maintenance",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.3162052730384368},2000,2632.4105460768737,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},97306.224033142731,null,null,"general maintenance",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.3181638558888469},2000,{"$f":"M20*L20","v":2636.3277117776938},{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":97451.020825507425}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.75934919598371342},2000,1518.6983919674269,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},128315.89982392445,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.76047914762818092},2000,{"$f":"M22*L22","v":1520.9582952563619},{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":128506.84064902079}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.75934919598371342},2000,1518.6983919674269,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},96236.924867943337,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.76047914762818092},2000,{"$f":"M23*L23","v":1520.9582952563619},{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":96380.130486765585}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.75934919598371342},2000,1518.6983919674269,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},38494.769947177338,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.76047914762818092},2000,{"$f":"M24*L24","v":1520.9582952563619},{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":38552.052194706237}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":26659.661059424834},null,null,{"$f":"SUM(H16:H24)","v":1227402.4976051981},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":26695.264258014526},null,null,{"$f":"SUM(Q16:Q24)","v":1229057.0923203577}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":13.329830529712417},null,"Labor PPI",1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":13.347632129007263},null,"Labor PPI",1,null,null,{"$f":"E26-'O&M Costs B1'!E26","v":-0.37624292845144325},{"$f":"N26-'O&M Costs B1'!N26","v":-1.4041094000177807}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1227402.4976051981},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1229057.0923203577},"total labor",null,{"$f":"H27-'O&M Costs B1'!H27","v":-34548.330679035978},{"$f":"Q27-'O&M Costs B1'!Q27","v":-132778.33055394213}]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":150037.90182481182},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":150218.20490359861},"field",null,{"$f":"H28-'O&M Costs B1'!H28","v":2231.2189885504195},{"$f":"Q28-'O&M Costs B1'!Q28","v":-3945.7490756306506}]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":1077364.5957803861},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":1078838.887416759},"plant",null,{"$f":"H29-'O&M Costs B1'!H29","v":-36779.549667586572},{"$f":"Q29-'O&M Costs B1'!Q29","v":-128832.58147831145}]
[null,null,null,null,null,"power",null,{"$f":"'Summary A1'!L313/1000","v":30},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!M313/1000","v":30},"MW,net sales",null,{"$f":"H30-'O&M Costs B1'!H30","v":0},{"$f":"Q30-'O&M Costs B1'!Q30","v":-20.000000000000007}]
[null,null,null,null,null,"labor cost",null,{"$f":"H27/H30","v":40913.416586839936},"per MW",null,null,null,null,null,null,"labor cost",{"$f":"Q27/Q30","v":40968.569744011926},"per MW",null,{"$f":"H31-'O&M Costs B1'!H31","v":-1151.6110226345336},{"$f":"Q31-'O&M Costs B1'!Q31","v":13731.861286525935}]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2},null,null,{"$f":"H34-'O&M Costs B1'!H34","v":0},{"$f":"Q34-'O&M Costs B1'!Q34","v":1.5000000000000013E-3}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!L320","v":0},null,null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!M320","v":0},null,null,{"$f":"H35-'O&M Costs B1'!H35","v":-78865791.434192821},{"$f":"Q35-'O&M Costs B1'!Q35","v":-105801672.61487916}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35+H37","v":0},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35+Q37","v":0},null,null,{"$f":"H36-'O&M Costs B1'!H36","v":-1419584.2458154706},{"$f":"Q36-'O&M Costs B1'!Q36","v":-1745727.5981455059}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H38*H39*H40/1000000*60*24*365*C13","v":0},null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"Q38*Q39*Q40/1000000*60*24*365*L13","v":0}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1-P10%'!J39","v":43989.373567062074},"gpm",null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1-P90%'!J39","v":65715.585429513085},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":0},"$ per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":0},"$ per gallon"]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":1077364.5957803861},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":1078838.887416759},null,null,{"$f":"H41-'O&M Costs B1'!H37","v":-36779.549667586572},{"$f":"Q41-'O&M Costs B1'!Q37","v":-128832.58147831145}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H41","v":1077364.5957803861},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q41","v":1078838.887416759},null,null,{"$f":"H42-'O&M Costs B1'!H38","v":-1456363.7954830569},{"$f":"Q42-'O&M Costs B1'!Q38","v":-1874560.1796238176}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!L112","v":4.2983035589967242},null,null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!M112","v":6.4212220322394202},null,null,{"$f":"H46-'O&M Costs B1'!H42","v":-1.8396798897048718},{"$f":"Q46-'O&M Costs B1'!Q42","v":-4.3654761110796425}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2},null,null,{"$f":"H47-'O&M Costs B1'!H43","v":0},{"$f":"Q47-'O&M Costs B1'!Q43","v":3.0000000000000009E-3}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!L$96*'Summary A1'!L$92+'Summary A1'!L$118*'Summary A1'!L$109+'Summary A1'!L$114*'Summary A1'!L$110)/1000000","v":25.704370963177301},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!M$96*'Summary A1'!M$92+'Summary A1'!M$118*'Summary A1'!M$109+'Summary A1'!M$114*'Summary A1'!M$110)/1000000","v":37.461835844541021},null,null,{"$f":"H48-'O&M Costs B1'!H44","v":-10.188790558271872},{"$f":"Q48-'O&M Costs B1'!Q44","v":0.85798691224596979}]
[null,null,null,null,"well O&M",null,null,{"$f":"H47*H48*1000000","v":385565.56444765948},null,null,null,null,null,"well O&M",null,null,{"$f":"Q47*Q48*1000000","v":561927.53766811534},null,null,{"$f":"H49-'O&M Costs B1'!H45","v":-152831.858374078},{"$f":"Q49-'O&M Costs B1'!Q45","v":122681.35048057477}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!L$123+'Summary A1'!L$125+'Summary A1'!L$127+'Summary A1'!L$101+'Summary A1'!L$158)/1000000","v":3.5086652188148033},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!M$123+'Summary A1'!M$125+'Summary A1'!M$127+'Summary A1'!M$101+'Summary A1'!M$158)/1000000","v":5.2644001001696017},null,null,{"$f":"H50-'O&M Costs B1'!H46","v":-1.5200411163083469},{"$f":"Q50-'O&M Costs B1'!Q46","v":-2.1346799659234703}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H47*H50*1000000","v":52629.978282222044},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q47*Q50*1000000","v":78966.001502544023},null,null,{"$f":"H51-'O&M Costs B1'!H47","v":-22800.616744625208},{"$f":"Q51-'O&M Costs B1'!Q47","v":-9822.9592905728205}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!L136","v":1776.2424721014047},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!M136","v":1776.2424721014047},"gpm",null,{"$f":"H52-'O&M Costs B1'!H48","v":0},{"$f":"Q52-'O&M Costs B1'!Q48","v":0}]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H52*H46*60*24*365*C13*H54*H55/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q52*Q46*60*24*365*L13*Q54*Q55/1000000","v":0},null,null,{"$f":"H53-'O&M Costs B1'!H49","v":0},{"$f":"Q53-'O&M Costs B1'!Q49","v":0}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,{"$f":"H54-'O&M Costs B1'!H50","v":0},{"$f":"Q54-'O&M Costs B1'!Q50","v":0}]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":0},"per gallon",null,{"$f":"H55-'O&M Costs B1'!H51","v":0},{"$f":"Q55-'O&M Costs B1'!Q51","v":0}]
[]
[{"$f":"'Input A1'!A75","v":0},null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"No"}]
[null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!C138","v":0},"lb/h",null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!D138","v":0},"lb/h"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!C139","v":0},"lb/h",null,null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!D139","v":0},"lb/h"]
[null,null,null,null,null,"System Makeup",null,{"$f":"H58+H59","v":0},"lb/h",null,null,null,null,null,"System Makeup",null,{"$f":"Q58+Q59","v":0},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62)*7.4805","v":0},"gpm",null,null,null,null,null,null,null,{"$f":"Q60/(60*62)*7.4805","v":0},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365*0.98","v":0},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q61*60*24*365*0.98","v":0},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":0},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q62/7.4805)/43560","v":0},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!L196","v":0},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!M196","v":0},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":0},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q63*Q64","v":0}]
[null,null,null,null,null,null,null,{"$f":"H65*(H59/IF(H60=0,1,H60))","v":0},null,null,null,null,null,null,null,null,{"$f":"Q65*(Q59/IF(Q60=0,1,Q60))","v":0}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!L204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"H67","v":"Yes"}]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"pump type",null,null,{"$f":"IF(A68=0,\"ESP\",\"Lineshaft\")","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"H68","v":"Lineshaft"}]
[null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!L112","v":4.2983035589967242},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!M112","v":6.4212220322394202}]
[null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Y374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Z374","v":3},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Y375,0)*A68","v":400879.67789562454},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Z375,0)*A68","v":400879.67789562454},"lineshaft"]
[null,null,null,null,"lineshaft",null,null,{"$f":"A68*H69*H71/H70","v":574367.51540940779},"annual rework",null,null,null,null,"lineshaft",null,null,{"$f":"Q71*Q69/Q70","v":858045.80666014215},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H52*H69*60*24*365*C13*H74*H75/1000000","v":15248.891943145843},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q52*Q69*60*24*365*L13*Q74*Q75/1000000","v":22780.271232267543}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H72+H73","v":589616.40735255368},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q72+Q73","v":880826.07789240964}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y379*(1-A68)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Z379,0)*(1-A68)","v":0},"lineshaft"]
[null,null,null,null,"submersible",null,null,{"$f":"H78*H69/H77","v":0},"annual rework",null,null,null,null,"submersible",null,null,{"$f":"Q78*Q69/Q77","v":0},"annual rework"]
[null,null,null,null,"Submersible O&M",null,null,{"$f":"H79","v":0},null,null,null,null,null,"Submersible O&M",null,null,{"$f":"Q79","v":0}]
[null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,H76,H80))","v":589616.40735255368},null,null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,Q76,Q80))","v":880826.07789240964}]
[]
[]
[null,null,null,null,null,"well O&M",null,{"$f":"H49","v":385565.56444765948},null,null,null,null,null,null,"well O&M",null,{"$f":"Q49","v":561927.53766811534}]
[null,null,null,null,null,"field, non-well O&M",null,{"$f":"H51+H53+H65+H81","v":642246.38563477574},null,null," ",null,null,null,"field, non-well O&M",null,{"$f":"Q51+Q53+Q65+Q81","v":959792.07939495367}]
[null,null,null,null,null,"field labor O&M",null,{"$f":"H28","v":150037.90182481182},null,null,null,null,null,null,"field labor O&M",null,{"$f":"Q28","v":150218.20490359861}]
[null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(H84:H86)","v":1177849.8519072472},null,null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(Q84:Q86)","v":1671937.8219666677}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Flash 10-90s'!O46","v":36137755.465769999},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Flash 10-90s'!S46","v":52584715.732962735}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash 10-90s'!D131","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash 10-90s'!E131","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H90*H91","v":271033.165993275},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q90*Q91","v":394385.36799722048}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H42+H87+H92","v":2526247.6136809085},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q42+Q87+Q92","v":3145162.077380647}]

{"sheet":"Flash Plant F1-P10%","index":56,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM P10% CASE",null,null,null,null,null,null,null,"FLASH STEAM P10% SCENARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",null,"C",{"$f":"D11","v":174.20782055692447}]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,null,null,"F",{"$f":"P9*1.8+32","v":345.57407700246404}]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!L277","v":174.20782055692447},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":5.8038269401662488},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!J52","v":18.654438640985017}]
[null,null,"F",{"$f":"D11*1.8+32","v":345.57407700246404},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.85961788542357431},null,null,"2nd law efficiency",null,null,{"$f":"J11/P11","v":0.3111231086533402}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":4.9442090547426742}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!L233","v":3411405.3572047288},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":3411405.3572047288}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!Y393*1000,D14*J13/1000)","v":30000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":16866.701256489287}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!L237","v":0.85961788542357431},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":2352.9922476145862}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":1754.6263190461971}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2 10-90s'!G305","v":1579.5611377722744}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":1177.8787404367849}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!Y456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":2932.5050594829818}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":19799.206315972267}]
[null,"ncg level","ppm",{"$f":"'Input A1'!Y481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":21434.426379946643}]
[null,"H2S level","ppm",{"$f":"'Input A1'!Y483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":14502.460905851611}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":6931.9654740950327}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":71.855999999999995},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":451686527.41565561}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":4.8967391424377205},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":407996431.70594394}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":1190.6669518913941}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!Y468","v":39.56161582495627},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":677.64994333781783}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!Y489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":133.73274994006877}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!Y459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":31130.627636255133}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":29.209374499500299}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":6822.8107144094574}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":68.228107144094565}]
[null,"DT,cw","F",{"$f":"'Input A1'!Y476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":41800.283508313885}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.83188964443533731}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":115.16914924198056}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":43989.373567062074}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":434978.7651360645}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":120.82743476001792}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":48979.521349536153},{"$f":"J41*J139","v":12062.976698393475}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":101928.78276728936}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.48052689357980338},{"$f":"K42/J43","v":0.11834710835244748}]
[null,"pump efficiency",null,{"$f":"'Input A1'!Y461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":505.32356274701073},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":298550.61844404455},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!Y479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":167558.77432827503},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":47272.771063945525},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":46.282401758123491},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":13.596733427872495},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":45.809504171578745},{"$f":"IF(Q48<D26,D26,Q48)","v":13.596733427872495},{"$f":"U48*EXP(V48*D11)","v":46.282401758123491},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":70604.058344812584},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":5.4633857524140854},null,{"$f":"IF(R49<D26,D26,R49)","v":5.4633857524140854}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":6298.7884979240544}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2 10-90s'!G245","v":177.0461365835294},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":2200.9281570226349},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":45.938839820367981},null,null,null,null,{"$f":"D12","v":345.57407700246404},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":215.28703850123202},{"$f":"O53-(O53-P53)/3","v":258.71605133497604},{"$f":"(O53+460)*0.8-460","v":184.45926160197132},{"$f":"(O53+460)*0.9-460","v":265.01666930221768}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":171.85802566748802},null,{"$f":"(O53+460)*0.8-460","v":184.45926160197132}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":2976426.5920686643},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":15.694199688388769},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":38.56161582495627},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":15.694199688388769},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":34.681166052229578},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":8.2945952195969177},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":38.56161582495627}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":6.2607239954595091},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":8.2945952195969177}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":39.56161582495627},{"$f":"IF(D18=1,O59,P59)+D30","v":39.56161582495627},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":38.56161582495627},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":39.56161582495627},null,"P,ratio",null,null,{"$f":"I63/D74","v":51.328516849872663},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":54.211028145945335},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":32.158214133108558},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":245.65460500057844},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":52.64020871305609},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":43.137501489218977},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.83324097558826482},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":117.02982350344861},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":684.52789171080826},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.74162048779413248},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":54.211028145945335},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":32.158214133108558},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":345.57407700246404},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":182.18248798940391},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":317.28122024630829},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":987.44607527360881},null,null,null,null,null,{"$f":"D68","v":345.57407700246404},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":126.96392281579097},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":132.86867774465989},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":127.03773351304221},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":126.96392281579097},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":129.18383935155543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.89396761037451489},null,null,null,null,null,{"$f":"D68","v":345.57407700246404},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":317.28122024630829},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":300.40946108028669},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":317.13376048692703},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":317.28122024630829},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-171208827.22099018}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.77198380518725751},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":189.64137673011925},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":979.98718653289347},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.88683135537314239},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},null,null,235.53348456877183,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":232.0054204410657},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":235.53348456877183},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":226.93624619641196},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-484869508.42899609}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.76841567768657126},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},null,null,1169.6285632630127,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1170.0069944978829},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1169.6285632630127},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1155.9710535984755},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":630179024.25761986}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":188.76484977834647},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":980.86371348466616},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.8876699682095669},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.76883498410478346},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":10.606410744645473},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":97161.659227925222},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":10.606410744645473},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":10.110163772746148},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-235.75487506158265}]
[null,"T,1st","F",{"$f":"Q85","v":266.61711641395078},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":188.86785433088659},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":235.53348456877183},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":980.76070893212614}]
[null,"h,g","btu/lb",{"$f":"R75","v":1169.6285632630127},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":78.389977972864131}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":8.7515433430835066E-2},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":4.3379276123001205},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":10.606410744645473},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":87.51543343083506},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":39.56161582495627},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":266.61711641395078},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-21937680932.991264},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-3644.88682308425},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":266.61711641395078},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":290.07050917511913},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":355.78705354791651}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":39.56161582495627},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":10.601153666507203},null,{"$f":" 333.81229512*O86^-0.94402159016","v":10.366715193786753},{"$f":" 332.15976378*O86^-0.93664745606","v":10.598987361967112},{"$f":" 340.01247145*O86^-0.94294510344","v":10.601153666507203},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":5.4904837461959763},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.3805878113505825}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.76227474482370916},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":140.52458533094557},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":5.3828009460854233E-2},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1010.9744639413267},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.91647828014596588}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":49.117227882168486},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.78323914007298301},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":144.38935058667968},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1007.1096986855925},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":127.50720585503262},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.91278068505585352}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":991.03035107932817},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.78139034252792683}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":144.04852661193291}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":119597.75781094866},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1007.4505226603394}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.11959775781094867},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":132404.82444037756},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.78155338335605307},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":144.07858302521439},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1007.4204662470579}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.19864245739857703},null,"m,turb",null,"lb/h",{"$f":"D93","v":49.117227882168486}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.14812768048211888},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":2.0734663332520911}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.14812768048211888}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":991.03035107932817}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.89739684856722857}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":398.39351541838664}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":6.4113939455522111}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":5884.6588640167802},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":98.077647733613006},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":6.2831660666411668}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":8638.3774349989926},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.28544305898993144},{"$f":"(I116)*D$14/D$67","v":973.76198061515754},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.26176901318178764},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":6.5667278808779822E-3},{"$f":"(I117+I120)*D$14/D$67","v":22.401770672132802},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.14812768048211888},{"$f":"(I118)*D$14/D$67","v":505.32356274701073},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":54.211028145945335},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":32.158214133108558},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.34902535090905018},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":133.73274994006877},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":52.64020871305609},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":43.137501489218977},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":127.50720585503262},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":117.02982350344861},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":684.52789171080826},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":5.8038269401662488},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":54.211028145945335},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":32.158214133108558}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":211.91618795339986},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":5.8038269401662488},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":6.4217026652545412E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":127.50720585503262},null,null,null,"P,t-in",{"$f":"I63","v":38.56161582495627},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":9.1254554579709222},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":8.5622702203393877E-3},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":51.328516849872663},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":2},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":245.65460500057844},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":122.82730250028922},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":13.118196367415234},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":1.4189032418144707},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":106.57156409892436},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":7.1643922875476784}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":2.9423294320083904},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":32.581525267633062},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":142.09541879856582},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":122.82730250028922}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.14209541879856583},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2480.0190454328313}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-5.462757485562264},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.9206093506401833},{"$f":"ROUND(I135,0)","v":6}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":101928.78276728936},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":37183.028049848574}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.913106766712106}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":405.3675512255731},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":99.836404888942837}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":39.56161582495627}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":1.8980735052296305E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":43.009196346522167}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.63205571508654357}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.83112116051829454}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":6.2111888128760997}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":9.0314513136122034}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9439.7678477667869}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8463911023125139}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":419.54523767852385}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.4883672475623408E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8555754565072375E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.9318255106680178E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.440562283305141E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":5.1155200259555882E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":14.390854861353294}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.48985692818701559}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.80362857584142811}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":2.914266645094822}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.1557775755543123}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":3298.4518941625497}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.64516758536899677}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":146.59786196277997}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":8.6948744857489289E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":6.4837679040229768E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":5.0569835905284711E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":3.7709926634570813E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.13786897643243151}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":4.8151725963901164}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.41025344950226511}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.71628959131483838}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":1.8148363679410941E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.353323479573674E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.0302079363831161E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":7.6822605816088976E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":9.1254554579709222}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":12807.066629428884}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":569.20296130795032}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.5174854817052717E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.81842977570901E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]

{"sheet":"Flash Plant F2-P10%","index":57,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"P10% SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!L277","v":174.20782055692447},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":6502151.7369683478},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":345.57407700246404},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":1037443.1613353835},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!Y487","v":39.56161582495627}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!Y489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":1369059.2439220166},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P10%'!J46","v":298550.61844404455},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1-P10%'!D84/60","v":52775.841454757749},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P10%'!J47","v":167558.77432827503},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":71822.622556315764},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1-P10%'!D92/60","v":70604.058344812584},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":1369059.2439220166}]
["Gross Power","kW",{"$f":"'Flash Plant F1-P10%'!J22","v":21434.426379946643},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":692679.93037791527}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1-P10%'!J44<1,1,'Flash Plant F1-P10%'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1-P10%'!J23","v":14502.460905851611},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":673728.94801296061}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1-P10%'!J24","v":6931.9654740950327},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":636674.37751614035}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1-P10%'!J25/1000000","v":451.68652741565563},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":37054.570496820299}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":863730.84224180807}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":369844.26061300962}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1-P10%'!J26/1000000","v":407.99643170594396},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":262315.28700586432}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1-P10%'!J27","v":1190.6669518913941},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":99386.342200902232}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1-P10%'!J33","v":29.209374499500299},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":132184.9524220319}]
["H2S Level","ppm",{"$f":"'Input A1'!Y483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1331669.8514365891}]
[null,"lb/h",{"$f":"'Flash Plant F1-P10%'!J35","v":68.228107144094565}]
["NCG Level","ppm",{"$f":"'Input A1'!Y481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":349307.15692868794}]
[null,"lb/h",{"$f":"'Flash Plant F1-P10%'!J34","v":6822.8107144094574},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1-P10%'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1-P10%'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":39.56161582495627}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1-P10%'!J31","v":133.73274994006877},null,"flow",null,"cfm",{"$f":"C14","v":52775.841454757749}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J51","v":6298.7884979240544},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":299.90652828482973}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J52","v":2200.9281570226349},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":175.97430024809276}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J53","v":45.938839820367981},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1-P10%'!J37","v":0.83188964443533731},null,"A",null,"sq ft",{"$f":"H37/H38","v":175.97430024809276}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1-P10%'!J38","v":115.16914924198056},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":14.968548290765222}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D161","v":17610.52885522203},null,"H",null,"ft",{"$f":"H40*3","v":44.905644872295667}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1-P10%'!D167","v":52.684998618060327},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":59112.70208298185}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D210","v":7989.4702514872815},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":159850.7746204946}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1-P10%'!D216","v":19.548354711272943}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D258","v":7165.578569494277},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1-P10%'!D264","v":7.2532633945396121},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":70604.058344812584}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1-P10%'!J21","v":19799.206315972267},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":210.94215326830764}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":1}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":210.94215326830764}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":16.38840721951938}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":49.165221658558139}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":77580.398073684046}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!Y517","v":0},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":189456.38230819337}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!Y522/1000","v":0}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":6502151.7369683478},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":8842298.1350559909},{"$f":"'Input A1'!Y498","v":1},{"$f":"E63/C$48","v":446.59861582041287}]
["Flash Vessels",2002,{"$f":"I30","v":349307.15692868794},{"$f":"C53","v":1.4620386784276018},510700.57408132183,{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":25.79399224045326}]
["Cooling Tower Cost",2002,{"$f":"I10","v":1037443.1613353835},{"$f":"C53","v":1.4620386784276018},1516782.0285425375,{"$f":"'Input A1'!Y502","v":1},76.608223801321287]
["Condenser Cost",2002,{"$f":"I12","v":1369059.2439220166},{"$f":"C53","v":1.4620386784276018},2001617.5676728368,{"$f":"'Input A1'!Y504","v":1},101.09584877945875]
["Pump Costs",2002,{"$f":"I19","v":673728.94801296061},{"$f":"C53","v":1.4620386784276018},985017.78077128739,{"$f":"'Input A1'!Y506","v":1},49.750367012270651]
["NCG Removal System",2002,{"$f":"I23","v":863730.84224180807},{"$f":"C53","v":1.4620386784276018},1262807.8991083726,{"$f":"'Input A1'!Y508","v":1},63.780733376653068]
["H2S Removal System",2002,{"$f":"I28","v":1331669.8514365891},{"$f":"C53","v":1.4620386784276018},1946952.8296962318,{"$f":"'Input A1'!Y510","v":1},98.334892754039359]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":12127090.940845795},{"$f":"'Flash Plant F2-Reference'!D71","v":1.4075676438860965},{"$f":"SUM(E63:E69)","v":17066176.81492858},null,{"$f":"SUM(G63:G69)","v":861.96267378460925}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.8681812809137632},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.9017787657283325},null,{"$f":"E$71*E74","v":32456092.678796358},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.39785880026735282},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.6272457835262345},null,{"$f":"E$71*E75","v":10704687.448077135},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.47032248064641036},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.48852334807911635},null,{"$f":"E$71*E76","v":8337225.8365390999},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.52817957050751463},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.46482000744356622},null,{"$f":"E$71*E77","v":7932700.43414832},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.22674360176098451},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.23551828382847553},null,4019396.6749652978,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.6231044531822625},null,{"$f":"E74+E77+E78","v":2.6021170570003744}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.1047462441337374},null,{"$f":"(E74+E78)*C49","v":0.10686485247784042},null,1823774.4676880832]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.1047462441337374},null,{"$f":"(E74+E78)*C50","v":0.10686485247784042},null,1823774.4676880832]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.8325969414497369},null,{"$f":"SUM(E79:E81)","v":2.8158467619560557},null,{"$f":"SUM(G77:G81)+G74","v":48055738.723286144}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":0}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":0}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":0}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":0}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":0}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":0}]

{"sheet":"Flash Plant F1-P90%","index":58,"n_rows":309,"n_cols":22,"rows_kept":309,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":0},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM P90% CASE",null,null,null,null,null,null,null,"FLASH STEAM P90% SCENARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",null,"C",{"$f":"D11","v":174.20782055692447}]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,null,null,"F",{"$f":"P9*1.8+32","v":345.57407700246404}]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!M277","v":174.20782055692447},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":5.8038269401662488},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!K52","v":18.654438640985017}]
[null,null,"F",{"$f":"D11*1.8+32","v":345.57407700246404},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.87091538178537742},null,null,"2nd law efficiency",null,null,{"$f":"J11/P11","v":0.3111231086533402}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":4.9329115583808711}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!M233","v":5096287.6260176413},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":5096287.6260176413}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!Z393*1000,D14*J13/1000)","v":30000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":25778.861994229585}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!M237","v":0.87091538178537742},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":3515.1276438926006}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":2621.2306840507126}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2 10-90s'!G305","v":1579.5611377722744}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":1177.8787404367849}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!Z456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":3799.1094244874976}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":29577.971418717083}]
[null,"ncg level","ppm",{"$f":"'Input A1'!Z481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":32020.821477637313}]
[null,"H2S level","ppm",{"$f":"'Input A1'!Z483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":21665.180276862848}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":10355.641200774468}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":71.855999999999995},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":674773068.42053425}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":4.8967391424377205},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":609504573.23139238}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":1778.7335770042573}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!Z468","v":39.56161582495627},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":1012.3390976421047}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!Z489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"(IF(A$21=2,D178,0)*J$14/D$67)","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"(IF(A$21=2,D227,0)*J$14/D$67)","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"(IF(A$21=1,0,D275)*J$14/D$67)","v":199.78293030275694}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!Z459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":46505.945732232365}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":43.635791774534958}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":10192.575252035282}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":101.92575252035283}]
[null,"DT,cw","F",{"$f":"'Input A1'!Z476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":62445.310744895163}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":1.2427572971339496}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":172.0508261914126}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":65715.585429513085}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":649813.39542708697}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":180.5037209519686}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":73170.351349403689},{"$f":"J41*J139","v":18020.842568921493}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":101928.78276728936}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.71785759981512576},{"$f":"K42/J43","v":0.17679836921102407}]
[null,"pump efficiency",null,{"$f":"'Input A1'!Z461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":754.90126511171741},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":446003.82047913526},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!Z479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":250315.52068018389},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":70620.642519643035},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":46.282401758123491},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":13.596733427872495},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":45.809504171578745},{"$f":"IF(Q48<D26,D26,Q48)","v":13.596733427872495},{"$f":"U48*EXP(V48*D11)","v":46.282401758123491},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":105475.17847135224},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":5.4633857524140854},null,{"$f":"IF(R49<D26,D26,R49)","v":5.4633857524140854}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":9409.7401275043358}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2 10-90s'!M245","v":177.0461365835294},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":3287.9595820236982},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":68.627886872400694},null,null,null,null,{"$f":"D12","v":345.57407700246404},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":215.28703850123202},{"$f":"O53-(O53-P53)/3","v":258.71605133497604},{"$f":"(O53+460)*0.8-460","v":184.45926160197132},{"$f":"(O53+460)*0.9-460","v":265.01666930221768}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":171.85802566748802},null,{"$f":"(O53+460)*0.8-460","v":184.45926160197132}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":4446474.230590554},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":15.694199688388769},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":38.56161582495627},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":15.694199688388769},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":34.681166052229578},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":8.2945952195969177},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":38.56161582495627}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":6.2607239954595091},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":8.2945952195969177}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":39.56161582495627},{"$f":"IF(D18=1,O59,P59)+D30","v":39.56161582495627},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":38.56161582495627},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":39.56161582495627},null,"P,ratio",null,null,{"$f":"I63/D74","v":51.328516849872663},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":54.211028145945335},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":32.158214133108558},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":245.65460500057844},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":52.64020871305609},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":43.137501489218977},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.83324097558826482},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":117.02982350344861},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":684.52789171080826},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.74162048779413248},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":54.211028145945335},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":32.158214133108558},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":345.57407700246404},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":182.18248798940391},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":317.28122024630829},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":987.44607527360881},null,null,null,null,null,{"$f":"D68","v":345.57407700246404},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":126.96392281579097},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":132.86867774465989},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":127.03773351304221},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":126.96392281579097},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":129.18383935155543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.89396761037451489},null,null,null,null,null,{"$f":"D68","v":345.57407700246404},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":317.28122024630829},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":300.40946108028669},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":317.13376048692703},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":317.28122024630829},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-171208827.22099018}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.77198380518725751},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":189.64137673011925},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":979.98718653289347},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.88683135537314239},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},null,null,235.53348456877183,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":232.0054204410657},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":235.53348456877183},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":226.93624619641196},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-484869508.42899609}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.76841567768657126},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},null,null,1169.6285632630127,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1170.0069944978829},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1169.6285632630127},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1155.9710535984755},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":630179024.25761986}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":188.76484977834647},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":980.86371348466616},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.8876699682095669},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.76883498410478346},null,null,null,null,null,{"$f":"D80","v":266.61711641395078},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":10.606410744645473},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":97161.659227925222},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":10.606410744645473},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":10.110163772746148},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-235.75487506158265}]
[null,"T,1st","F",{"$f":"Q85","v":266.61711641395078},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":188.86785433088659},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":235.53348456877183},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":980.76070893212614}]
[null,"h,g","btu/lb",{"$f":"R75","v":1169.6285632630127},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":78.389977972864131}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":8.7515433430835066E-2},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":4.3379276123001205},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":10.606410744645473},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":87.51543343083506},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":39.56161582495627},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":266.61711641395078},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-21937680932.991264},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-3644.88682308425},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":266.61711641395078},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":290.07050917511913},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":355.78705354791651}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":39.56161582495627},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":10.601153666507203},null,{"$f":" 333.81229512*O86^-0.94402159016","v":10.366715193786753},{"$f":" 332.15976378*O86^-0.93664745606","v":10.598987361967112},{"$f":" 340.01247145*O86^-0.94294510344","v":10.601153666507203},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":5.4904837461959763},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.3805878113505825}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.76227474482370916},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":140.52458533094557},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":5.3828009460854233E-2},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1010.9744639413267},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.91647828014596588}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":49.117227882168486},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.78323914007298301},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":144.38935058667968},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1007.1096986855925},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":127.50720585503262},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.91278068505585352}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":991.03035107932817},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.78139034252792683}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":144.04852661193291}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":119597.75781094866},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1007.4505226603394}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.11959775781094867},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":132404.82444037756},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.78155338335605307},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":144.07858302521439},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1007.4204662470579}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.19864245739857703},null,"m,turb",null,"lb/h",{"$f":"D93","v":49.117227882168486}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.14812768048211888},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":2.0734663332520911}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.14812768048211888}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":991.03035107932817}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.89739684856722857}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":398.39351541838664}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":6.4113939455522111}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":5884.6588640167802},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":98.077647733613006},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":6.2831660666411668}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":8638.3774349989926},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.28544305898993144},{"$f":"(I116)*D$14/D$67","v":1454.6999294630111},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.26176901318178764},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":6.5667278808779822E-3},{"$f":"(I117+I120)*D$14/D$67","v":33.465934042743513},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.14812768048211888},{"$f":"(I118)*D$14/D$67","v":754.90126511171741},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":54.211028145945335},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":32.158214133108558},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.34902535090905018},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":199.78293030275694},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":52.64020871305609},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":43.137501489218977},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":127.50720585503262},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":117.02982350344861},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":684.52789171080826},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":5.8038269401662488},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":54.211028145945335},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":32.158214133108558}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":211.91618795339986},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":5.8038269401662488},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":6.4217026652545412E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":127.50720585503262},null,null,null,"P,t-in",{"$f":"I63","v":38.56161582495627},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":9.1254554579709222},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":8.5622702203393877E-3},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":51.328516849872663},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":2},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":245.65460500057844},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":122.82730250028922},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":13.118196367415234},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":1.4189032418144707},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":106.57156409892436},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":7.1643922875476784}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":2.9423294320083904},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":32.581525267633062},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":142.09541879856582},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":122.82730250028922}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.14209541879856583},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2480.0190454328313}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-5.462757485562264},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.9206093506401833},{"$f":"ROUND(I135,0)","v":6}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":101928.78276728936},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":37183.028049848574}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.913106766712106}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":405.3675512255731},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":99.836404888942837}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":39.56161582495627}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":1.8980735052296305E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":43.009196346522167}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.63205571508654357}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.83112116051829454}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":6.2111888128760997}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":9.0314513136122034}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9439.7678477667869}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8463911023125139}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":419.54523767852385}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.4883672475623408E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8555754565072375E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.9318255106680178E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.440562283305141E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":5.1155200259555882E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":14.390854861353294}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.48985692818701559}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.80362857584142811}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":2.914266645094822}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.1557775755543123}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":3298.4518941625497}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.64516758536899677}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":146.59786196277997}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":8.6948744857489289E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":6.4837679040229768E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":5.0569835905284711E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":3.7709926634570813E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.13786897643243151}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":4.8151725963901164}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.41025344950226511}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.71628959131483838}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":1.8148363679410941E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.353323479573674E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.0302079363831161E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":7.6822605816088976E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":9.1254554579709222}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":12807.066629428884}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":569.20296130795032}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.5174854817052717E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.81842977570901E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]
[]
[null,null,"kW",{"$f":"SUM(D305:D307)","v":6.4558356916613172E-2}]

{"sheet":"Flash Plant F2-P90%","index":59,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"P90% SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!M277","v":174.20782055692447},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":8651490.8677004483},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":345.57407700246404},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":1430279.1088556999},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!Z487","v":39.56161582495627}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!Z489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":1925727.1578574176},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P90%'!J46","v":446003.82047913526},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1-P90%'!D84/60","v":78841.661894713834},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P90%'!J47","v":250315.52068018389},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":107295.58767586852},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1-P90%'!D92/60","v":105475.17847135225},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":1925727.1578574176}]
["Gross Power","kW",{"$f":"'Flash Plant F1-P90%'!J22","v":32020.821477637313},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":1034792.3475351097}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1-P90%'!J44<1,1,'Flash Plant F1-P90%'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1-P90%'!J23","v":21665.180276862848},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":916619.5400734375}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1-P90%'!J24","v":10355.641200774468},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":866206.17507466825}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1-P90%'!J25/1000000","v":674.77306842053429},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":50413.364998769212}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":1106826.1058983712}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":423923.88719636138}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1-P90%'!J26/1000000","v":609.50457323139233},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":350214.75176066265}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1-P90%'!J27","v":1778.7335770042573},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":135216.78643385204}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1-P90%'!J33","v":43.635791774534958},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":197470.68050749498}]
["H2S Level","ppm",{"$f":"'Input A1'!Z483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1680747.6695297128}]
[null,"lb/h",{"$f":"'Flash Plant F1-P90%'!J35","v":101.92575252035283}]
["NCG Level","ppm",{"$f":"'Input A1'!Z481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":521120.98977570026}]
[null,"lb/h",{"$f":"'Flash Plant F1-P90%'!J34","v":10192.575252035282},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1-P90%'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1-P90%'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":39.56161582495627}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1-P90%'!J31","v":199.78293030275694},null,"flow",null,"cfm",{"$f":"C14","v":78841.661894713834}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J51","v":9409.7401275043358},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":299.90652828482973}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J52","v":3287.9595820236982},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":262.88744811795385}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J53","v":68.627886872400694},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1-P90%'!J37","v":1.2427572971339496},null,"A",null,"sq ft",{"$f":"H37/H38","v":262.88744811795385}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1-P90%'!J38","v":172.0508261914126},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":18.295318930215245}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D161","v":26308.313112937572},null,"H",null,"ft",{"$f":"H40*3","v":54.885956790645736}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1-P90%'!D167","v":52.684998618060327},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":107934.85621873353}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D210","v":11935.4442283146},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":232884.35352268955}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1-P90%'!D216","v":19.548354711272943}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D258","v":10704.635061865891},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1-P90%'!D264","v":7.2532633945396121},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":105475.17847135225}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1-P90%'!J21","v":29577.971418717083},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":315.12581266145838}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":2}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":157.56290633072919}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":14.163873874180281}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":42.491621622540841}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":50082.720965396642}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!Z517","v":0},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":288236.63625301071}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!Z522/1000","v":0}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":8651490.8677004483},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":11765191.68723515},{"$f":"'Input A1'!Z498","v":1},{"$f":"E63/C$48","v":397.76871512527327}]
["Flash Vessels",2002,{"$f":"I30","v":521120.98977570026},{"$f":"C53","v":1.4620386784276018},761899.04319254856,{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":25.759002617414634}]
["Cooling Tower Cost",2002,{"$f":"I10","v":1430279.1088556999},{"$f":"C53","v":1.4620386784276018},2091123.3780939956,{"$f":"'Input A1'!Z502","v":1},70.69867464848258]
["Condenser Cost",2002,{"$f":"I12","v":1925727.1578574176},{"$f":"C53","v":1.4620386784276018},2815487.5888860007,{"$f":"'Input A1'!Z504","v":1},95.188664192986082]
["Pump Costs",2002,{"$f":"I19","v":916619.5400734375},{"$f":"C53","v":1.4620386784276018},1340133.2209898848,{"$f":"'Input A1'!Z506","v":1},45.308489957558145]
["NCG Removal System",2002,{"$f":"I23","v":1106826.1058983712},{"$f":"C53","v":1.4620386784276018},1618222.5771168235,{"$f":"'Input A1'!Z508","v":1},54.710397620196645]
["H2S Removal System",2002,{"$f":"I28","v":1680747.6695297128},{"$f":"C53","v":1.4620386784276018},2457318.101529493,{"$f":"'Input A1'!Z510","v":1},83.079331802129275]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":16232811.439690787},{"$f":"'Flash Plant F2-Reference'!D71","v":1.4075676438860965},{"$f":"SUM(E63:E69)","v":22849375.597043902},null,{"$f":"SUM(G63:G69)","v":772.51327596404053}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.8681812809137632},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.9017787657283325},null,{"$f":"E$71*E74","v":43454457.320609234},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.39785880026735282},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.6272457835262345},null,{"$f":"E$71*E75","v":14332174.499453025},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.47032248064641036},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.48852334807911635},null,{"$f":"E$71*E76","v":11162453.468185145},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.52817957050751463},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.46482000744356622},null,{"$f":"E$71*E77","v":10620846.935098786},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.22674360176098451},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.23551828382847553},null,5381445.7271680282,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.6231044531822625},null,{"$f":"E74+E77+E78","v":2.6021170570003744}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.1047462441337374},null,{"$f":"(E74+E78)*C49","v":0.10686485247784042},null,2441795.1523888633]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.1047462441337374},null,{"$f":"(E74+E78)*C50","v":0.10686485247784042},null,2441795.1523888633]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.8325969414497369},null,{"$f":"SUM(E79:E81)","v":2.8158467619560557},null,{"$f":"SUM(G77:G81)+G74","v":64340340.287653774}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":0}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":0}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":0}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":0}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":0}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":0}]

{"sheet":"LCOE Flash 10-90s","index":60,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5]]}
[{"$f":"'Input A1'!A75","v":0}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":13.70822715237269},{"$f":"(F8-D8)/D8","v":-0.52229314982573138},{"$f":"'Summary A1'!J24","v":6.5485140144333416}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"HYDROTHERMAL"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":30000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System: P10%",null,{"$f":"J32","v":6.0930963218396403}]
[null,"b. Flash System:  90%",null,{"$f":"J48","v":7.3835792878876436}]
[]
[null,"X1. P10% LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"P10%",null,null,null,"P90%"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":1102.7959484316261},{"$f":"C23*$D$60","v":119.10196243061561},0,{"$f":"100*D23/($D$66*8760)","v":1.6047080879248206},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":1.6047080879248206},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":940.44274896339391},{"$f":"C24*$D$60","v":101.56781688804654},0,{"$f":"100*D24/($D$66*8760)","v":1.3684635744609621},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":1.3684635744609621},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":18.083878452948777},{"$f":"D85/1000000*D86","v":15},{"$f":"SUM(O24:P24)","v":33.083878452948781},{"$f":"1000*Q24/$D$138","v":1102.7959484316261},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":18.113970822306996},{"$f":"E85/1000000*E86","v":15},{"$f":"SUM(S24:T24)","v":33.113970822306996},{"$f":"U24*1000/E$138","v":1103.7990274102333}]
[null," - Field-Well",{"$f":"R26","v":609.77579475844709},{"$f":"C25*$D$60","v":65.855785833912279},{"$f":"P$52","v":385.56556444765948},{"$f":"100*D25/($D$66*8760)","v":0.88730118301693561},{"$f":"(E25*1000/P$58)*100","v":0.1731626042839558},1.0604637873008915,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"SUM(D91:D93)/1000000","v":1.6292039270905629},{"$f":"D94/1000000","v":26.584078541811255},{"$f":"SUM(O25:P25)","v":28.213282468901816},{"$f":"1000*Q25/$D$138","v":940.44274896339391},{"$f":"SUM(E91:E93)/1000000","v":1.6292039270905629},{"$f":"E94/1000000","v":26.584078541811255},{"$f":"SUM(S25:T25)","v":28.213282468901816},{"$f":"U25*1000/E$138","v":940.44274896339391}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"D105/1000000","v":1.119840508443583},{"$f":"(D109+D111)/1000000","v":17.173433334309831},{"$f":"SUM(O26:P26)","v":18.293273842753415},{"$f":"1000*Q26/$D$138","v":609.77579475844709},{"$f":"(E105)/1000000","v":1.9184487086937725},{"$f":"(E109+E111)/1000000","v":31.282391191946299},{"$f":"SUM(S26:T26)","v":33.200839900640069},{"$f":"U26*1000/E$138","v":1106.694663354669}]
[null," - Field-Other",{"$f":"R27","v":140.77922781872763},{"$f":"C27*$D$60","v":15.204156604422584},{"$f":"P53","v":792.28428745958752},0.20485164623048091,{"$f":"(E27*1000/P$58)*100","v":0.35582537238847362},0.56067701861895447,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":4.2233768345618294},null,{"$f":"SUM(O27:P27)","v":4.2233768345618294},{"$f":"1000*Q27/$D$138","v":140.77922781872763},{"$f":"SUM(S28:S31)","v":6.086582981929153},null,{"$f":"SUM(S27:T27)","v":6.086582981929153},{"$f":"U27*1000/E$138","v":202.88609939763845}]
[null," - Plant",{"$f":"R$32","v":0},{"$f":"C28*$D$60","v":0},{"$f":"P$54","v":1077.364595780386},0,{"$f":"(E28*1000/P$58)*100","v":0.4838587165737111},0.4838587165737111,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D106/1000000","v":1.5044062456488534},null,null,null,{"$f":"E106/1000000","v":2.2474277112837968}]
[null," - Permitting",{"$f":"R35","v":66.166666666666671},{"$f":"C29*$D$60","v":7.1460000000000008},null,9.6280898839019219E-2,{"$f":"(E29*1000/$Q$58)*100","v":0},9.6280898839019219E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D122*D101/1000000","v":1.8345521241906098},null,null,null,{"$f":"E101*E122/1000000","v":2.7406315904533236}]
[null," - Contingency",{"$f":"R$36","v":428.99405799582922},{"$f":"C30*$D$60","v":46.331358263549554},0,0.62424080857083275,{"$f":"(E30*1000/P$58)*100","v":0},0.62424080857083275,null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D123/1000000","v":0.88441846472236674},null,null,null,{"$f":"E123/1000000","v":1.0985236801920326}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":271.03316599327502},null,{"$f":"(E31*1000/P$58)*100","v":0.12172458642139013},0.12172458642139013,null,null,null,null,null,"     c4. Stimulation",{"$f":"D117/1000000","v":0},null,null,null,{"$f":"E117/1000000","v":0}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":3288.9544446346908},{"$f":"SUM(D23:D30)","v":355.20708002054658},{"$f":"SUM(E23:E31)","v":2526.2476136809078},{"$f":"SUM(F23:F31)","v":4.7858461990430516},{"$f":"SUM(G23:G31)","v":1.1345712796675307},{"$f":"SUM(H23:H31)","v":5.9204174787105819},{"$f":"H32*I21","v":0.17267884312905865},{"$f":"H32+I32","v":6.0930963218396403},null,null,null,"d. Plant",{"$f":"O33+O34","v":0},null,{"$f":"SUM(O32:P32)","v":0},{"$f":"1000*Q32/$D$138","v":0},{"$f":"S33+S34","v":0},null,{"$f":"S32","v":0},{"$f":"U32*1000/E$138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D139*D142/1000","v":0},null,null,null,{"$f":"E139*E142/1000","v":0}]
[{"$f":"'Input A1'!A383","v":1},"X2. P90% LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D140/1000000","v":0},null,null,null,{"$f":"E140/1000000","v":0}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D107+D141)/1000000","v":1.9850000000000001},null,{"$f":"SUM(O35:P35)","v":1.9850000000000001},{"$f":"1000*Q35/$D$138","v":66.166666666666671},{"$f":"(E83+E92+E107+E141)/1000000","v":1.9850000000000001},null,{"$f":"S35","v":1.9850000000000001},{"$f":"U35*1000/E$138","v":66.166666666666671}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":12.869821739874876},428.99405799582922,null,null,{"$f":"SUM(U24:U35)*E61","v":15.389951426066705},{"$f":"U36*1000/E$138","v":512.99838086889019}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P35)","v":58.757511876121086},{"$f":"SUM(Q24:Q36)","v":98.668633339040724},{"$f":"Q37*1000/D$138","v":3288.9544446346908},null,{"$f":"SUM(T24:T36)","v":72.866469733757555},{"$f":"SUM(U24:U36)","v":117.98962759984474},{"$f":"U37*1000/E$138","v":3932.9875866614912}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":1103.7990274102333},{"$f":"C39*$E$60","v":119.21029496030519},0,{"$f":"100*D39/($E$66*8760)","v":1.6151231879054906},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":1.6151231879054906},null,null,null,null,null,"plant",{"$f":"D142*D139*1000","v":0},null,null,null,{"$f":"E142*E139*1000","v":0}]
[null," - Confirmation",{"$f":"V25","v":940.44274896339391},{"$f":"C40*$E$60","v":101.56781688804654},0,{"$f":"100*D40/($E$66*8760)","v":1.3760937027749713},0,{"$f":"F40+G40","v":1.3760937027749713},null,null,null,null,null,"transmission",{"$f":"D140","v":0},null,null,null,{"$f":"E140","v":0}]
[null," - Field-Well",{"$f":"V26","v":1106.694663354669},{"$f":"C41*$E$60","v":119.52302364230425},{"$f":"Q52","v":561.92753766811529},{"$f":"100*D41/($E$66*8760)","v":1.6193601990293034},0.25377623532503835,1.8731364343543417,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!L96*D90)*(1+'Input A1'!T179)+D93","v":11962835.343815064},null,null,null,{"$f":"('Summary A1'!M96*E90)*(1+'Input A1'!T179)+E93","v":11962835.343815064}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,{"$f":"100*D42/($E$66*8760)","v":0},0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D102*D108*(1+'Input A1'!T237)","v":4314275.47293525},null,null,null,{"$f":"E102*E108*(1+'Input A1'!T237)","v":11368754.401753483}]
[null," - Field-Other",{"$f":"V27","v":202.88609939763845},{"$f":"C43*$E$60","v":21.911698734944952},{"$f":"Q53","v":1110.0102842985523},0.29687111104786079,0.50129992256712619,0.79817103361498698,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D104*D110*(1+'Input A1'!T237)","v":10712478.694585852},null,null,null,{"$f":"E104*E110*(1+'Input A1'!T237)","v":16003337.891199529}]
[null," - Plant",{"$f":"V32","v":0},{"$f":"C44*$E$60","v":0},{"$f":"Q54","v":1078.838887416759},0,0.48722237836398691,0.48722237836398691,null,null,null,null,null,"geothermal pumps",{"$f":"(D101*D122+D123)*(1+'Input A1'!T237)","v":2854919.1183586256},null,null,null,{"$f":"(E101*E122+E123)*(1+'Input A1'!T237)","v":4031113.0341776237}]
[null," - Permitting",{"$f":"V35","v":66.166666666666671},{"$f":"C45*$E$60","v":7.1460000000000008},null,{"$f":"100*D45/($E$66*8760)","v":9.6817731258997397E-2},{"$f":"(E45*1000/$Q$58)*100","v":0},{"$f":"F45+G45","v":9.6817731258997397E-2},null,null,null,null,null,"surface equipment",{"$f":"D106*(1+'Input A1'!T237)","v":1579626.5579312963},null,null,null,{"$f":"E106*(1+'Input A1'!T237)","v":2359799.0968479868}]
[null," - Contingency",{"$f":"V36","v":512.99838086889019},{"$f":"C46*$E$60","v":55.403825133840144},null,{"$f":"100*D46/($E$66*8760)","v":0.75063988980249363},0,0.75063988980249363,null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":36137755.465769999},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":52584715.732962735}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":394.3853679972205},null,{"$f":"(E47*1000/P$58)*100","v":0.17712369493296831},0.17712369493296831]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":3932.9875866614916},{"$f":"SUM(D39:D46)","v":424.76265935944105},{"$f":"SUM(E39:E47)","v":3145.1620773806467},{"$f":"SUM(F39:F46)","v":5.7549058218191167},{"$f":"SUM(G39:G47)","v":1.4194222311891198},{"$f":"SUM(H39:H47)","v":7.1743280530082369},{"$f":"H48*I37","v":0.20925123487940694},{"$f":"H48+I48","v":7.3835792878876436}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10%","P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!H84/1000,(D130/100)*P58/1000)","v":385.56556444765948},{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!Q84/1000,(E130/100)*Q58/1000)","v":561.92753766811529}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A128=0,('O&M Cost F1 10-90s'!H85+'O&M Cost F1 10-90s'!H86)/1000,0)","v":792.28428745958752},{"$f":"IF(A128=0,('O&M Cost F1 10-90s'!Q85+'O&M Cost F1 10-90s'!Q86)/1000,0)","v":1110.0102842985523}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!H42/1000,(D129/100)*P58/1000)","v":1077.364595780386},{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!Q42/1000,(E129/100)*Q58/1000)","v":1078.838887416759}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1 10-90s'!H92/1000,0)","v":271.03316599327502},{"$f":"IF(A129=0,'O&M Cost F1 10-90s'!Q92/1000,0)","v":394.3853679972205}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":2526.2476136809078},{"$f":"SUM(Q52:Q55)","v":3145.1620773806467}]
[null,null,null,"P10%","P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D138*1000*365*24*D66","v":222660987.36618716},{"$f":"E138*1000*365*24*E66","v":221426382.55642602}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!Y47","v":0.108},{"$f":"'Input A1'!Z47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15},{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the average royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"P10%","P90%"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!L193","v":7.9311696904378212E-2},{"$f":"1/'Summary A1'!M193","v":7.9311696904378212E-2},"<==  The Unacost factor is the annual fraction that needs to be recovered to pay for the summed present value of the discounted Makeup costs",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D101)*D108/1000","v":13603.147548680448},{"$f":"(E101)*E108/1000","v":20321.698909459719}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!L189","v":0.89185687481449638},{"$f":"'Summary A1'!M189","v":0.88691173017874725},null,null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D99*D108/1000","v":0},{"$f":"E99*E108/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.84726403107377157},{"$f":"E59*E65","v":0.84256614366980986},"<== Ratio of actual power to nominal power (at design) - used in LCOE calculations",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D100*D108/1000","v":2862.2388890516377},{"$f":"E100*E108/1000","v":5213.7318653243819}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D104*D110/1000","v":10202.360661510334},{"$f":"E104*E110/1000","v":15241.274182094789}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D101*D122/1000","v":1834.5521241906097},{"$f":"E101*E122/1000","v":2740.6315904533235}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D106/1000","v":1504.4062456488534},{"$f":"E106/1000","v":2247.4277112837967}]
[null,null,null,"P10%","P90%",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D104*D116/1000","v":0},{"$f":"E104*E116/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":30006.705469081884},{"$f":"SUM(R64:R70)","v":45764.764258616015}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"Hydrothermal"},{"$f":"D72","v":"Hydrothermal"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!L192","v":0},{"$f":"'Summary A1'!M192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!L50","v":175},{"$f":"'Summary A1'!M50","v":175},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":347},{"$f":"E73*1.8+32","v":347},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!L52","v":1500},{"$f":"'Summary A1'!M52","v":1500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D138","v":0},{"$f":"R74/E138","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!L61","v":300},{"$f":"'Summary A1'!M61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!L77","v":3000000},{"$f":"'Summary A1'!M77","v":3000000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!L78","v":985000},{"$f":"'Summary A1'!M78","v":985000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!L79","v":83878.452948778577},{"$f":"'Summary A1'!M79","v":113970.82230699377}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!L76","v":15000000},{"$f":"'Summary A1'!M76","v":15000000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!L81","v":1},{"$f":"'Summary A1'!M81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":19068878.452948779},{"$f":"SUM(E82:E85)*E86","v":19098970.822306994}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!L91","v":0.6},{"$f":"'Summary A1'!M91","v":0.6}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!L93","v":7},{"$f":"'Summary A1'!M93","v":7}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!L92","v":3797725.5059730364},{"$f":"'Summary A1'!M92","v":3797725.5059730364}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!L102+'Summary A1'!L104","v":1629203.9270905629},{"$f":"'Summary A1'!M102+'Summary A1'!M104","v":1629203.9270905629}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!L103","v":0},{"$f":"'Summary A1'!M103","v":0}]
[null,"Confirmation Stimulation Cost Incl'd",null,{"$f":"'Summary A1'!L101","v":0},{"$f":"'Summary A1'!M101","v":0}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!L100","v":26584078.541811254},{"$f":"'Summary A1'!M100","v":26584078.541811254}]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Spare Production Wells","Count",{"$f":"'Summary A1'!L116","v":0},{"$f":"'Summary A1'!M116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!L117","v":0.90440624564885319},{"$f":"'Summary A1'!M117","v":1.6474277112837967}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!L112","v":4.2983035589967242},{"$f":"'Summary A1'!M112","v":6.4212220322394202}]
[null,"Successful Production Wells Drilled",null,{"$f":"'Summary A1'!L118","v":1.2983035589967242},{"$f":"'Summary A1'!M118","v":3.4212220322394202}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!L111","v":0.75},{"$f":"'Summary A1'!M111","v":0.75}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!L114","v":3.2237276692475429},{"$f":"'Summary A1'!M114","v":4.8159165241795652}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!L127","v":1119840.508443583},{"$f":"'Summary A1'!M127","v":1918448.7086937726}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!L123","v":1504406.2456488535},{"$f":"'Summary A1'!M123","v":2247427.7112837969}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!L126","v":1000000},{"$f":"'Summary A1'!M126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!L109","v":3164771.2549775303},{"$f":"'Summary A1'!M109","v":3164771.2549775303}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!L129","v":6971072.6727994941},{"$f":"'Summary A1'!M129","v":16041117.009851508}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!L110","v":3164771.2549775303},{"$f":"'Summary A1'!M110","v":3164771.2549775303}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!L130","v":10202360.661510335},{"$f":"'Summary A1'!M130","v":15241274.182094788}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!L154","v":0},{"$f":"'Summary A1'!M154","v":0}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!L158","v":0},{"$f":"'Summary A1'!M158","v":0}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!L218","v":426808.41383357678},{"$f":"'Summary A1'!M218","v":426808.41383357678}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!L231","v":884418.46472236677},{"$f":"'Summary A1'!M231","v":1098523.6801920326}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"P10%","P90%"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A128=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D128","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A128=1,'Summary A1'!L265,0)","v":0},{"$f":"IF(A128=1,'Summary A1'!M265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A128=1,'Summary A1'!L269,0)","v":0},{"$f":"IF(A128=1,'Summary A1'!M269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!T380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[{"$f":"'Input A1'!A396","v":1},null,null,"P10%","P90%"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[null,"Improvement used for"]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!L313/1000","v":30},{"$f":"'Summary A1'!M313/1000","v":30}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!L312/1000","v":35.21590739331095},{"$f":"'Summary A1'!M312/1000","v":35.296559880375625}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!L286","v":0},{"$f":"'Summary A1'!M286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!L287","v":0},{"$f":"'Summary A1'!M287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!L319","v":0},{"$f":"'Summary A1'!M319","v":0}]

{"sheet":"Binary Output","index":61,"n_rows":370,"n_cols":39,"rows_kept":370,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,3,0,5],[2,2,2,5],[3,2,3,5],[6,1,7,1],[6,2,7,2],[4,2,4,5],[5,2,5,5]]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"BINARY OUTPUT PAGE"]
[{"$f":"'Input A1'!A398","v":1},"Number of Errors/Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Resource A1'!D39","v":0.79217944307553501},{"$f":"AE2","v":0.79217944307553501}]
[null,"Version  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"File Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Date  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time","Sales","Sales","Temp,gf","Temp,gf","Thermal","Penetration"]
[{"$f":"'Input A1'!A328","v":0},{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"},"Reference","Improved","% Change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A267","v":0},null,"Reference","Improved","Reference","Improved","Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA$7=0,'Reservoir B1'!E63, 'Reservoir B2'!E65)","v":29.999999999999993},{"$f":"IF($AA$7=0,'Reservoir B1'!E554, 'Reservoir B2'!E439)","v":50},{"$f":"IF($AA$7=0,'Reservoir B1'!C63,'Reservoir B2'!C65)-AE$2","v":174.20782055692447},{"$f":"IF($AA$7=0,'Reservoir B1'!C554,'Reservoir B2'!C439)-AF$2","v":174.20782055692447},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD65)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD439)","v":" "}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF('Input A1'!A398=1,'LCOE Binary'!D15,\"FLASH \")","v":12.750678459041012},{"$f":"IF('Input A1'!A398=1,'LCOE Binary'!D16,\"FLASH \")","v":7.6854463484989939},{"$f":"IF('Input A1'!A$398=1,(E9-D9)/D9,\"FLASH \")","v":-0.39725196794923945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB8+1/12","v":8.3333333333333329E-2},{"$f":"IF($AA$7=0,'Reservoir B1'!E64, 'Reservoir B2'!E66)","v":29.97427518644723},{"$f":"IF($AA$7=0,'Reservoir B1'!E555, 'Reservoir B2'!E440)","v":49.957363800138197},{"$f":"IF($AA$7=0,'Reservoir B1'!C64,'Reservoir B2'!C66)-AE$2","v":174.14948722359114},{"$f":"IF($AA$7=0,'Reservoir B1'!C555,'Reservoir B2'!C440)-AF$2","v":174.14948722359114},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD66)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD440)","v":" "},null,null,1]
[{"$f":"'Input A1'!A48","v":0},"Exploration ","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H23,'EERE COE'!D127*100)","v":2.4807779136480632},{"$f":"IF(A$10=1,'LCOE Binary'!H39,'EERE COE'!D271*100)","v":0.2307357699824911},{"$f":"IF(D10=0,\"NA\",(E10-D10)/D10)","v":-0.9069905577951608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V12:V21)","v":1.0372310768426487},null,null,null,null,null,{"$f":"AB9+1/12","v":0.16666666666666666},{"$f":"IF($AA$7=0,'Reservoir B1'!E65, 'Reservoir B2'!E67)","v":29.948526572926056},{"$f":"IF($AA$7=0,'Reservoir B1'!E556, 'Reservoir B2'!E441)","v":49.914688154306951},{"$f":"IF($AA$7=0,'Reservoir B1'!C65,'Reservoir B2'!C67)-AE$2","v":174.09117333470226},{"$f":"IF($AA$7=0,'Reservoir B1'!C556,'Reservoir B2'!C441)-AF$2","v":174.09117333470226},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD67)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD441)","v":" "},null,null,2]
[{"$f":"'Input A1'!T336","v":0.25},"Confirmation","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H24,'EERE COE'!D128*100)","v":2.570555338258278},{"$f":"IF(A$10=1,'LCOE Binary'!H40,'EERE COE'!D272*100)","v":0.26786699627993876},{"$f":"IF(D11=0,\"NA\",(E11-D11)/D11)","v":-0.89579411409931509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB10+1/12","v":0.25},{"$f":"IF($AA$7=0,'Reservoir B1'!E66, 'Reservoir B2'!E68)","v":29.922754236723286},{"$f":"IF($AA$7=0,'Reservoir B1'!E557, 'Reservoir B2'!E442)","v":49.871973190601068},{"$f":"IF($AA$7=0,'Reservoir B1'!C66,'Reservoir B2'!C68)-AE$2","v":174.03287888377633},{"$f":"IF($AA$7=0,'Reservoir B1'!C557,'Reservoir B2'!C442)-AF$2","v":174.03287888377633},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD68)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD442)","v":" "},null,null,3]
[{"$f":"'Input A1'!W336","v":0.25},"Well Field Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F25,'EERE COE'!D129*100)","v":1.8670978723743552},{"$f":"IF(A10=1,'LCOE Binary'!F41,'EERE COE'!D273*100)","v":1.3535997230808199},-0.27502476270326892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",{"$f":"D10/D9","v":0.19456046371313204},null,null,null,null,null,0.33333333333333331,{"$f":"IF($AA$7=0,'Reservoir B1'!E67, 'Reservoir B2'!E69)","v":29.89695825501947},{"$f":"IF($AA$7=0,'Reservoir B1'!E558, 'Reservoir B2'!E443)","v":49.829219036939293},{"$f":"IF($AA$7=0,'Reservoir B1'!C67,'Reservoir B2'!C69)-AE$2","v":173.97460386433406},{"$f":"IF($AA$7=0,'Reservoir B1'!C558,'Reservoir B2'!C443)-AF$2","v":173.97460386433406},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD69)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD443)","v":" "},null,null,4]
[null,"Stimulation","¢ / kW-hr",{"$f":"IF(A10=1,0,'EERE COE'!D130*100)","v":0},{"$f":"IF(A10=1,0,'EERE COE'!D274*100)","v":0},{"$f":"IF(D13=0,\"NA\",(E13-D13)/D13)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",{"$f":"D11/D9","v":0.20160145568062668},null,null,null,null,null,0.41666666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E68, 'Reservoir B2'!E70)","v":29.871138704889901},{"$f":"IF($AA$7=0,'Reservoir B1'!E559, 'Reservoir B2'!E444)","v":49.786425821065933},{"$f":"IF($AA$7=0,'Reservoir B1'!C68,'Reservoir B2'!C70)-AE$2","v":173.91634826989826},{"$f":"IF($AA$7=0,'Reservoir B1'!C559,'Reservoir B2'!C444)-AF$2","v":173.91634826989826},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD70)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD444)","v":" "},null,null,5]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"IF(A13=1,'LCOE Binary'!H26,'EERE COE'!D133*100)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!H42,'EERE COE'!D277*100)","v":0},{"$f":"IF(D14=0,\"NA\",(E14-D14)/D14)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Capital",{"$f":"(D12+D16)/D9","v":0.14643125684425587},null,null,null,null,null,0.49999999999999994,{"$f":"IF($AA$7=0,'Reservoir B1'!E69, 'Reservoir B2'!E71)","v":29.845295663303858},{"$f":"IF($AA$7=0,'Reservoir B1'!E560, 'Reservoir B2'!E445)","v":49.74359367054948},{"$f":"IF($AA$7=0,'Reservoir B1'!C69,'Reservoir B2'!C71)-AE$2","v":173.85811209399395},{"$f":"IF($AA$7=0,'Reservoir B1'!C560,'Reservoir B2'!C445)-AF$2","v":173.85811209399395},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD71)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD445)","v":" "},null,null,6]
[{"$f":"'Input A1'!A328","v":0},"Well Field O&M","¢ / kW-hr",{"$f":"IF(A$10=1,'LCOE Binary'!G25,'EERE COE'!D138*100+A11*'EERE COE'!D136*100)","v":0.42404783422098846},{"$f":"IF(A10=1,'LCOE Binary'!G41,'EERE COE'!D282*100+'Binary Output'!A12*'EERE COE'!D280*100)","v":0.2375724641862226},-0.43975078985449084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Makeup",{"$f":"D14/D9","v":0},null,null,null,null,null,0.58333333333333326,{"$f":"IF($AA$7=0,'Reservoir B1'!E70, 'Reservoir B2'!E72)","v":29.819429207124841},{"$f":"IF($AA$7=0,'Reservoir B1'!E561, 'Reservoir B2'!E446)","v":49.700722712783232},{"$f":"IF($AA$7=0,'Reservoir B1'!C70,'Reservoir B2'!C72)-AE$2","v":173.79989533014827},{"$f":"IF($AA$7=0,'Reservoir B1'!C561,'Reservoir B2'!C446)-AF$2","v":173.79989533014827},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD72)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD446)","v":" "},null,null,7]
[null,"Field, Non-well Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F27,0)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!F43,0)","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field O&M",{"$f":"(D15+D17)/D9","v":6.3388086144571767E-2},null,null,null,null,null,0.66666666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E71, 'Reservoir B2'!E73)","v":29.793539413111311},{"$f":"IF($AA$7=0,'Reservoir B1'!E562, 'Reservoir B2'!E447)","v":49.657813074986358},{"$f":"IF($AA$7=0,'Reservoir B1'!C71,'Reservoir B2'!C73)-AE$2","v":173.74169797189055},{"$f":"IF($AA$7=0,'Reservoir B1'!C562,'Reservoir B2'!C447)-AF$2","v":173.74169797189055},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD73)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD447)","v":" "},null,null,8]
[null,"Field, Non-well O&M","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!G27,'EERE COE'!D140*100)","v":0.38419327034243889},{"$f":"IF(A10=1,'LCOE Binary'!G43,'EERE COE'!D284*100)","v":0.19822523005742404},-0.48404814618240954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Capital",{"$f":"D18/D9","v":0.30011279904965948},null,null,null,null,null,0.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E72, 'Reservoir B2'!E74)","v":29.767626357915795},{"$f":"IF($AA$7=0,'Reservoir B1'!E563, 'Reservoir B2'!E448)","v":49.61486488420239},{"$f":"IF($AA$7=0,'Reservoir B1'!C72,'Reservoir B2'!C74)-AE$2","v":173.68352001275224},{"$f":"IF($AA$7=0,'Reservoir B1'!C563,'Reservoir B2'!C448)-AF$2","v":173.68352001275224},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD74)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD448)","v":" "},null,null,9]
[null,"Plant Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F28,'EERE COE'!D131*100)","v":3.826641802124997},{"$f":"IF(A10=1,'LCOE Binary'!F44,'EERE COE'!D275*100)","v":2.9437046800189357},-0.23073419665664863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant O&M",{"$f":"D19/D9","v":8.4672367715636812E-2},null,null,null,null,null,0.83333333333333337,{"$f":"IF($AA$7=0,'Reservoir B1'!E73, 'Reservoir B2'!E75)","v":29.741690118086041},{"$f":"IF($AA$7=0,'Reservoir B1'!E564, 'Reservoir B2'!E449)","v":49.571878267301308},{"$f":"IF($AA$7=0,'Reservoir B1'!C73,'Reservoir B2'!C75)-AE$2","v":173.62536144626696},{"$f":"IF($AA$7=0,'Reservoir B1'!C564,'Reservoir B2'!C449)-AF$2","v":173.62536144626696},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD75)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD449)","v":" "},null,null,10]
[null,"Plant O&M","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!G28,'EERE COE'!D137*100+(1-A11)*'EERE COE'!D136*100)","v":1.07963013510777},{"$f":"IF(A10=1,'LCOE Binary'!G44,'EERE COE'!D281*100+(1-'Binary Output'!A12)*'EERE COE'!D280*100)","v":0.75692837533767654},-0.29890028934574053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty",{"$f":"D22/D9","v":2.6138794249848975E-2},null,null,null,null,null,0.91666666666666674,{"$f":"IF($AA$7=0,'Reservoir B1'!E74, 'Reservoir B2'!E76)","v":29.715730770064049},{"$f":"IF($AA$7=0,'Reservoir B1'!E565, 'Reservoir B2'!E450)","v":49.528853350977727},{"$f":"IF($AA$7=0,'Reservoir B1'!C74,'Reservoir B2'!C76)-AE$2","v":173.56722226597051},{"$f":"IF($AA$7=0,'Reservoir B1'!C565,'Reservoir B2'!C450)-AF$2","v":173.56722226597051},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD76)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD450)","v":" "},null,null,11,{"$f":"SUM(AC8:AC19)/12","v":29.858080373800988},{"$f":"SUM(AD8:AD19)/12","v":49.764782996987663}]
[null,"Taxes & Insurance","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H31,'EERE COE'!D141*100)","v":0.48282720382721328},{"$f":"IF(A10=1,'LCOE Binary'!H47,'EERE COE'!D285*100)","v":0.34785551344626425},{"$f":"IF(D20=0,\"NA\",(E20-D20)/D20)","v":-0.27954450227964084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting",{"$f":"D21/D9","v":2.0325853444917212E-2},null,null,null,null,null,1,{"$f":"IF($AA$7=0,'Reservoir B1'!E75, 'Reservoir B2'!E77)","v":29.689748390187141},{"$f":"IF($AA$7=0,'Reservoir B1'!E566, 'Reservoir B2'!E451)","v":49.485790261752811},{"$f":"IF($AA$7=0,'Reservoir B1'!C75,'Reservoir B2'!C77)-AE$2","v":173.50910246540084},{"$f":"IF($AA$7=0,'Reservoir B1'!C566,'Reservoir B2'!C451)-AF$2","v":173.50910246540084},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD77)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD451)","v":" "},null,null,12]
[null,"Permitting","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H29,'EERE COE'!D132*100)","v":0.25916842168173043},{"$f":"IF(A10=1,'LCOE Binary'!H45,'EERE COE'!D276*100)","v":5.2777287144267458E-2},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":-0.79635911349925126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency",{"$f":"D24/D9","v":0},null,null,null,null,null,1.0833333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E76, 'Reservoir B2'!E78)","v":29.663743054687544},{"$f":"IF($AA$7=0,'Reservoir B1'!E567, 'Reservoir B2'!E452)","v":49.44268912597353},{"$f":"IF($AA$7=0,'Reservoir B1'!C76,'Reservoir B2'!C78)-AE$2","v":173.45100203809801},{"$f":"IF($AA$7=0,'Reservoir B1'!C567,'Reservoir B2'!C452)-AF$2","v":173.45100203809801},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD78)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD452)","v":" "},null,null,13]
[null,"Royalty","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!I32,'EERE COE'!D142*100)","v":0.33328736078685439},{"$f":"IF(A10=1,'LCOE Binary'!I48,'EERE COE'!D286*100)","v":0.15924797489930101},{"$f":"IF(D22=0,\"NA\",(E22-D22)/D22)","v":-0.52219017689919522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1666666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E77, 'Reservoir B2'!E79)","v":29.6377148396924},{"$f":"IF($AA$7=0,'Reservoir B1'!E568, 'Reservoir B2'!E453)","v":49.399550069812761},{"$f":"IF($AA$7=0,'Reservoir B1'!C77,'Reservoir B2'!C79)-AE$2","v":173.39292097760429},{"$f":"IF($AA$7=0,'Reservoir B1'!C568,'Reservoir B2'!C453)-AF$2","v":173.39292097760429},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD79)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD453)","v":" "},null,null,14]
[null,"Makeup Water","¢ / kW-hr",{"$f":"IF(A10=1,0,'EERE COE'!D139*100)","v":0},{"$f":"IF(A10=1,0,'EERE COE'!D283*100)","v":0},{"$f":"IF(D23=0,\"NA\",(E23-D23)/D23)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999998,{"$f":"IF($AA$7=0,'Reservoir B1'!E78, 'Reservoir B2'!E80)","v":29.611663821224447},{"$f":"IF($AA$7=0,'Reservoir B1'!E569, 'Reservoir B2'!E454)","v":49.356373219270182},{"$f":"IF($AA$7=0,'Reservoir B1'!C78,'Reservoir B2'!C80)-AE$2","v":173.33485927746406},{"$f":"IF($AA$7=0,'Reservoir B1'!C569,'Reservoir B2'!C454)-AF$2","v":173.33485927746406},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD80)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD454)","v":" "},null,null,15]
[null,"Contingency","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H30,0)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!H46,0)","v":0},{"$f":"IF(D24=0,\"NA\",(E24-D24)/D24)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.333333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E79, 'Reservoir B2'!E81)","v":29.585590075201225},{"$f":"IF($AA$7=0,'Reservoir B1'!E570, 'Reservoir B2'!E455)","v":49.313158700171286},{"$f":"IF($AA$7=0,'Reservoir B1'!C79,'Reservoir B2'!C81)-AE$2","v":173.27681693122389},{"$f":"IF($AA$7=0,'Reservoir B1'!C570,'Reservoir B2'!C455)-AF$2","v":173.27681693122389},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD81)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD455)","v":" "},null,null,16]
[null,"Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4166666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E80, 'Reservoir B2'!E82)","v":29.559493677436464},{"$f":"IF($AA$7=0,'Reservoir B1'!E571, 'Reservoir B2'!E456)","v":49.269906638169395},{"$f":"IF($AA$7=0,'Reservoir B1'!C80,'Reservoir B2'!C82)-AE$2","v":173.21879393243248},{"$f":"IF($AA$7=0,'Reservoir B1'!C571,'Reservoir B2'!C456)-AF$2","v":173.21879393243248},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD82)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD456)","v":" "},null,null,17]
[null,"Design Plant Output","MW",{"$f":"'Summary A1'!H295/1000","v":34.225103127935533},{"$f":"'Summary A1'!J295/1000","v":56.724544738106751},{"$f":"IF(D26=0,\"NA\",(E26-D26)/D26)","v":0.65739587477843164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E81, 'Reservoir B2'!E83)","v":29.533374703638465},{"$f":"IF($AA$7=0,'Reservoir B1'!E572, 'Reservoir B2'!E457)","v":49.226617158743139},{"$f":"IF($AA$7=0,'Reservoir B1'!C81,'Reservoir B2'!C83)-AE$2","v":173.16079027464065},{"$f":"IF($AA$7=0,'Reservoir B1'!C572,'Reservoir B2'!C457)-AF$2","v":173.16079027464065},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD83)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD457)","v":" "},null,null,18]
[null,"Power Sales @Design Conditions","MW",{"$f":"'Summary A1'!H296/1000","v":30},{"$f":"'Summary A1'!J296/1000","v":50.000000000000007},0.66666666666666685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5833333333333328,{"$f":"IF($AA$7=0,'Reservoir B1'!E82, 'Reservoir B2'!E84)","v":29.507233229412059},{"$f":"IF($AA$7=0,'Reservoir B1'!E573, 'Reservoir B2'!E458)","v":49.183290387199662},{"$f":"IF($AA$7=0,'Reservoir B1'!C82,'Reservoir B2'!C84)-AE$2","v":173.10280595140142},{"$f":"IF($AA$7=0,'Reservoir B1'!C573,'Reservoir B2'!C458)-AF$2","v":173.10280595140142},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD84)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD458)","v":" "},null,null,19]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Binary'!D139*'LCOE Binary'!D65","v":26.628367985946433},{"$f":"'LCOE Binary'!E139*'LCOE Binary'!E65","v":44.411871008636737},0.6678405162522858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E83, 'Reservoir B2'!E85)","v":29.481069330257107},{"$f":"IF($AA$7=0,'Reservoir B1'!E574, 'Reservoir B2'!E459)","v":49.139926448672114},{"$f":"IF($AA$7=0,'Reservoir B1'!C83,'Reservoir B2'!C85)-AE$2","v":173.04484095626992},{"$f":"IF($AA$7=0,'Reservoir B1'!C574,'Reservoir B2'!C459)-AF$2","v":173.04484095626992},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD85)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD459)","v":" "},null,null,20]
[null,"Levelized Utilization Factor",null,{"$f":"'LCOE Binary'!D66","v":0.84323165288830371},{"$f":"'LCOE Binary'!E66","v":0.84382554916409791},7.0430975137133784E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7499999999999993,{"$f":"IF($AA$7=0,'Reservoir B1'!E84, 'Reservoir B2'!E86)","v":29.454883081569669},{"$f":"IF($AA$7=0,'Reservoir B1'!E575, 'Reservoir B2'!E460)","v":49.096525468121641},{"$f":"IF($AA$7=0,'Reservoir B1'!C84,'Reservoir B2'!C86)-AE$2","v":172.98689528280349},{"$f":"IF($AA$7=0,'Reservoir B1'!C575,'Reservoir B2'!C460)-AF$2","v":172.98689528280349},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD86)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD460)","v":" "},null,null,21]
[null,"Power Plant Capital Cost","$",{"$f":"D31+D32","v":78865791.434192821},{"$f":"E31+E32","v":105801672.61487916},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":0.34154074524392714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB29+1/12","v":1.8333333333333326},{"$f":"IF($AA$7=0,'Reservoir B1'!E85, 'Reservoir B2'!E87)","v":29.428674558641667},{"$f":"IF($AA$7=0,'Reservoir B1'!E576, 'Reservoir B2'!E461)","v":49.053087570336736},{"$f":"IF($AA$7=0,'Reservoir B1'!C85,'Reservoir B2'!C87)-AE$2","v":172.92896892456153},{"$f":"IF($AA$7=0,'Reservoir B1'!C576,'Reservoir B2'!C461)-AF$2","v":172.92896892456153},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD87)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD461)","v":" "},null,null,22]
[null,"Plant Cost","$",{"$f":"'Summary A1'!H304","v":78865791.434192821},{"$f":"'Summary A1'!J304","v":105801672.61487916},0.34154074524392714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9166666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E86, 'Reservoir B2'!E88)","v":29.402443836661107},{"$f":"IF($AA$7=0,'Reservoir B1'!E577, 'Reservoir B2'!E462)","v":49.009612879933698},{"$f":"IF($AA$7=0,'Reservoir B1'!C86,'Reservoir B2'!C88)-AE$2","v":172.87106187510565},{"$f":"IF($AA$7=0,'Reservoir B1'!C577,'Reservoir B2'!C462)-AF$2","v":172.87106187510565},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD89)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD463)","v":" "},null,null,23,{"$f":"SUM(AC20:AC31)/12","v":29.54630271655078},{"$f":"SUM(AD20:AD31)/12","v":49.248043994013074}]
[null,"Transmission Cost","$",{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999991,{"$f":"IF($AA$7=0,'Reservoir B1'!E87, 'Reservoir B2'!E89)","v":29.376190990712189},{"$f":"IF($AA$7=0,'Reservoir B1'!E578, 'Reservoir B2'!E463)","v":48.966101521356769},{"$f":"IF($AA$7=0,'Reservoir B1'!C87,'Reservoir B2'!C89)-AE$2","v":172.81317412799959},{"$f":"IF($AA$7=0,'Reservoir B1'!C578,'Reservoir B2'!C463)-AF$2","v":172.81317412799959},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD90)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD464)","v":" "},null,null,24]
[null,"Exploration ","$",{"$f":"SUM(D36:D38)*D39","v":{"$error":"#REF!"}},{"$f":"SUM(E36:E38)*E39","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0833333333333326,{"$f":"IF($AA$7=0,'Reservoir B1'!E88, 'Reservoir B2'!E90)","v":29.349916095775036},{"$f":"IF($AA$7=0,'Reservoir B1'!E579, 'Reservoir B2'!E464)","v":48.922553618877693},{"$f":"IF($AA$7=0,'Reservoir B1'!C88,'Reservoir B2'!C90)-AE$2","v":172.75530567680923},{"$f":"IF($AA$7=0,'Reservoir B1'!C579,'Reservoir B2'!C464)-AF$2","v":172.75530567680923},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD91)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD465)","v":" "},null,null,25]
[null,"Power Potential Found","MW",{"$f":"'Input A1'!T82","v":300},{"$f":"'Input A1'!W82","v":300},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E89, 'Reservoir B2'!E91)","v":29.323619226726485},{"$f":"IF($AA$7=0,'Reservoir B1'!E580, 'Reservoir B2'!E465)","v":48.878969296597042},{"$f":"IF($AA$7=0,'Reservoir B1'!C89,'Reservoir B2'!C91)-AE$2","v":172.6974565151026},{"$f":"IF($AA$7=0,'Reservoir B1'!C580,'Reservoir B2'!C465)-AF$2","v":172.6974565151026},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD92)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD466)","v":" "},null,null,26]
[null,"# Exploration Wells ",null,{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E90, 'Reservoir B2'!E92)","v":29.297300458339748},{"$f":"IF($AA$7=0,'Reservoir B1'!E581, 'Reservoir B2'!E466)","v":48.835348678443602},{"$f":"IF($AA$7=0,'Reservoir B1'!C90,'Reservoir B2'!C92)-AE$2","v":172.63962663644989},{"$f":"IF($AA$7=0,'Reservoir B1'!C581,'Reservoir B2'!C466)-AF$2","v":172.63962663644989},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD93)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD467)","v":" "},null,null,27]
[null,"Exploration Well Costs","$",{"$f":"'Summary A1'!H76","v":15000000},{"$f":"'Summary A1'!J76","v":5400000},-0.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.333333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E91, 'Reservoir B2'!E93)","v":29.270959865284475},{"$f":"IF($AA$7=0,'Reservoir B1'!E582, 'Reservoir B2'!E467)","v":48.791691888174576},{"$f":"IF($AA$7=0,'Reservoir B1'!C91,'Reservoir B2'!C93)-AE$2","v":172.58181603442338},{"$f":"IF($AA$7=0,'Reservoir B1'!C582,'Reservoir B2'!C467)-AF$2","v":172.58181603442338},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD94)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD468)","v":" "},null,null,28]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'Summary A1'!H77+'Summary A1'!H79","v":3109955.915385345},{"$f":"'Summary A1'!J77+'Summary A1'!J79","v":1843453.33155439},-0.40724133019552033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4166666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E92, 'Reservoir B2'!E94)","v":29.244597522126966},{"$f":"IF($AA$7=0,'Reservoir B1'!E583, 'Reservoir B2'!E468)","v":48.747999049375856},{"$f":"IF($AA$7=0,'Reservoir B1'!C92,'Reservoir B2'!C94)-AE$2","v":172.52402470259756},{"$f":"IF($AA$7=0,'Reservoir B1'!C583,'Reservoir B2'!C468)-AF$2","v":172.52402470259756},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD95)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD469)","v":" "},null,null,29]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D38=0,\"NA\",(E38-D38)/D38)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"IF($AA$7=0,'Reservoir B1'!E93, 'Reservoir B2'!E95)","v":29.218213503330311},{"$f":"IF($AA$7=0,'Reservoir B1'!E584, 'Reservoir B2'!E469)","v":48.704270285462179},{"$f":"IF($AA$7=0,'Reservoir B1'!C93,'Reservoir B2'!C95)-AE$2","v":172.46625263454899},{"$f":"IF($AA$7=0,'Reservoir B1'!C584,'Reservoir B2'!C469)-AF$2","v":172.46625263454899},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD96)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD470)","v":" "},null,null,30]
[null,"Ratio for Proportioned Exploration Costs",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1},{"$f":"IF(D39=0,\"NA\",(E39-D39)/D39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5833333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E94, 'Reservoir B2'!E96)","v":29.191807883254597},{"$f":"IF($AA$7=0,'Reservoir B1'!E585, 'Reservoir B2'!E470)","v":48.660505719677715},{"$f":"IF($AA$7=0,'Reservoir B1'!C94,'Reservoir B2'!C96)-AE$2","v":172.40849982385646},{"$f":"IF($AA$7=0,'Reservoir B1'!C585,'Reservoir B2'!C470)-AF$2","v":172.40849982385646},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD97)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD471)","v":" "},null,null,31]
[null,"Confirmation","$",{"$f":"SUM(D43:D45)","v":28213282.468901817},{"$f":"SUM(E43:E45)","v":8997745.9187977128},{"$f":"IF(D40=0,\"NA\",(E40-D40)/D40)","v":-0.68108120957866181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E95, 'Reservoir B2'!E97)","v":29.165380736156834},{"$f":"IF($AA$7=0,'Reservoir B1'!E586, 'Reservoir B2'!E471)","v":48.616705475095735},{"$f":"IF($AA$7=0,'Reservoir B1'!C95,'Reservoir B2'!C97)-AE$2","v":172.35076626410083},{"$f":"IF($AA$7=0,'Reservoir B1'!C586,'Reservoir B2'!C471)-AF$2","v":172.35076626410083},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD98)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD472)","v":" "},null,null,32]
[null,"# Confirmation wells",null,{"$f":"'Summary A1'!H93","v":7},{"$f":"'Summary A1'!J93","v":3.6666666666666665},{"$f":"IF(D41=0,\"NA\",(E41-D41)/D41)","v":-0.47619047619047622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E96, 'Reservoir B2'!E98)","v":29.13893213619091},{"$f":"IF($AA$7=0,'Reservoir B1'!E587, 'Reservoir B2'!E472)","v":48.572869674618538},{"$f":"IF($AA$7=0,'Reservoir B1'!C96,'Reservoir B2'!C98)-AE$2","v":172.2930519488651},{"$f":"IF($AA$7=0,'Reservoir B1'!C587,'Reservoir B2'!C472)-AF$2","v":172.2930519488651},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD99)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD473)","v":" "},null,null,33]
[null,"Confirmation Drilling Success Rate",null,{"$f":"'Summary A1'!H91","v":0.6},{"$f":"'Summary A1'!J91","v":0.75},{"$f":"IF(D42=0,\"NA\",(E42-D42)/D42)","v":0.25000000000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8333333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E97, 'Reservoir B2'!E99)","v":29.112462157407876},{"$f":"IF($AA$7=0,'Reservoir B1'!E588, 'Reservoir B2'!E473)","v":48.528998440978071},{"$f":"IF($AA$7=0,'Reservoir B1'!C97,'Reservoir B2'!C99)-AE$2","v":172.23535687173447},{"$f":"IF($AA$7=0,'Reservoir B1'!C588,'Reservoir B2'!C473)-AF$2","v":172.23535687173447},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD101)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD475)","v":" "},null,null,34]
[null,"Confirmation Well Costs","$",{"$f":"'Summary A1'!H100","v":26584078.541811254},{"$f":"'Summary A1'!J100","v":8354996.113140679},{"$f":"IF(D43=0,\"NA\",(E43-D43)/D43)","v":-0.68571428571428572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9166666666666674,{"$f":"IF($AA$7=0,'Reservoir B1'!E98, 'Reservoir B2'!E100)","v":29.085970873756288},{"$f":"IF($AA$7=0,'Reservoir B1'!E589, 'Reservoir B2'!E474)","v":48.48509189673635},{"$f":"IF($AA$7=0,'Reservoir B1'!C98,'Reservoir B2'!C100)-AE$2","v":172.1776810262962},{"$f":"IF($AA$7=0,'Reservoir B1'!C589,'Reservoir B2'!C474)-AF$2","v":172.1776810262962},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD102)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD476)","v":" "},null,null,35,{"$f":"SUM(AC32:AC43)/12","v":29.231279287421817},{"$f":"SUM(AD32:AD43)/12","v":48.725925462116173}]
[null,"Stimulation Cost of Confirmation Wells","$",{"$f":"'Summary A1'!H101","v":0},{"$f":"'Summary A1'!J101","v":0},{"$f":"IF(D44=0,\"NA\",(E44-D44)/D44)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E99, 'Reservoir B2'!E101)","v":29.059458359081873},{"$f":"IF($AA$7=0,'Reservoir B1'!E590, 'Reservoir B2'!E475)","v":48.441150164284956},{"$f":"IF($AA$7=0,'Reservoir B1'!C99,'Reservoir B2'!C101)-AE$2","v":172.12002440613975},{"$f":"IF($AA$7=0,'Reservoir B1'!C590,'Reservoir B2'!C475)-AF$2","v":172.12002440613975},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD103)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD477)","v":" "},null,null,36]
[null,"Non-Well Drilling Confirmation Costs","$",{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":1629203.9270905629},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":642749.80565703404},{"$f":"IF(D45=0,\"NA\",(E45-D45)/D45)","v":-0.60548228802464377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0833333333333344,{"$f":"IF($AA$7=0,'Reservoir B1'!E100, 'Reservoir B2'!E102)","v":29.032924687128002},{"$f":"IF($AA$7=0,'Reservoir B1'!E591, 'Reservoir B2'!E476)","v":48.397173365845887},{"$f":"IF($AA$7=0,'Reservoir B1'!C100,'Reservoir B2'!C102)-AE$2","v":172.06238700485667},{"$f":"IF($AA$7=0,'Reservoir B1'!C591,'Reservoir B2'!C476)-AF$2","v":172.06238700485667},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD104)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD478)","v":" "},null,null,37]
[null,"Well Field Development","$K",{"$f":"SUM(D52:D56)+D50","v":37048431.319236308},{"$f":"SUM(E52:E56)+E50","v":48650639.354239404},0.31316327363579871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1666666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E101, 'Reservoir B2'!E103)","v":29.006369931535374},{"$f":"IF($AA$7=0,'Reservoir B1'!E592, 'Reservoir B2'!E477)","v":48.353161623470925},{"$f":"IF($AA$7=0,'Reservoir B1'!C101,'Reservoir B2'!C103)-AE$2","v":172.00476881604069},{"$f":"IF($AA$7=0,'Reservoir B1'!C592,'Reservoir B2'!C477)-AF$2","v":172.00476881604069},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD105)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD479)","v":" "},null,null,38]
[null,"# of Exploration & Confirmation Wells Used for Production",null,{"$f":"'Summary A1'!H113","v":3},{"$f":"'Summary A1'!J113","v":2},-0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000013,{"$f":"IF($AA$7=0,'Reservoir B1'!E102, 'Reservoir B2'!E104)","v":28.979794165842577},{"$f":"IF($AA$7=0,'Reservoir B1'!E593, 'Reservoir B2'!E478)","v":48.309115059042597},{"$f":"IF($AA$7=0,'Reservoir B1'!C102,'Reservoir B2'!C104)-AE$2","v":171.94716983328766},{"$f":"IF($AA$7=0,'Reservoir B1'!C593,'Reservoir B2'!C478)-AF$2","v":171.94716983328766},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD106)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD480)","v":" "},null,null,39]
[null,"Total Wells Needed for Production",null,{"$f":"'Summary A1'!H112","v":6.1379834487015961},{"$f":"'Summary A1'!J112","v":10.786698143319063},0.75736839850893323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E103, 'Reservoir B2'!E105)","v":28.953197463485971},{"$f":"IF($AA$7=0,'Reservoir B1'!E594, 'Reservoir B2'!E479)","v":48.265033794274061},{"$f":"IF($AA$7=0,'Reservoir B1'!C103,'Reservoir B2'!C105)-AE$2","v":171.88959005019555},{"$f":"IF($AA$7=0,'Reservoir B1'!C594,'Reservoir B2'!C479)-AF$2","v":171.88959005019555},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD107)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD481)","v":" "},null,null,40]
[null,"# Production Wells Drilled (Including Dry and Spare Wells)",null,{"$f":"'Summary A1'!H115","v":4.6862776557471548},{"$f":"'Summary A1'!J115","v":11.318206405940314},1.4151804987610792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4166666666666683,{"$f":"IF($AA$7=0,'Reservoir B1'!E104, 'Reservoir B2'!E106)","v":28.926579897799577},{"$f":"IF($AA$7=0,'Reservoir B1'!E595, 'Reservoir B2'!E480)","v":48.220917950708774},{"$f":"IF($AA$7=0,'Reservoir B1'!C104,'Reservoir B2'!C106)-AE$2","v":171.83202946036448},{"$f":"IF($AA$7=0,'Reservoir B1'!C595,'Reservoir B2'!C480)-AF$2","v":171.83202946036448},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD108)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD482)","v":" "},null,null,41]
[null,"Production Well Costs","$",{"$f":"'Summary A1'!H129","v":14830996.817752082},{"$f":"'Summary A1'!J129","v":21491720.574853472},0.44910829925664764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E105, 'Reservoir B2'!E107)","v":28.89994154201564},{"$f":"IF($AA$7=0,'Reservoir B1'!E596, 'Reservoir B2'!E481)","v":48.176767649721597},{"$f":"IF($AA$7=0,'Reservoir B1'!C105,'Reservoir B2'!C107)-AE$2","v":171.77448805739667},{"$f":"IF($AA$7=0,'Reservoir B1'!C596,'Reservoir B2'!C481)-AF$2","v":171.77448805739667},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD109)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD483)","v":" "},null,null,42]
[null,"# Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":4.6034875865261968},{"$f":"'Summary A1'!J114","v":8.0900236074892966},0.75736839850893323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5833333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E106, 'Reservoir B2'!E108)","v":28.873282469264048},{"$f":"IF($AA$7=0,'Reservoir B1'!E597, 'Reservoir B2'!E482)","v":48.132583012517706},{"$f":"IF($AA$7=0,'Reservoir B1'!C106,'Reservoir B2'!C108)-AE$2","v":171.71696583489651},{"$f":"IF($AA$7=0,'Reservoir B1'!C597,'Reservoir B2'!C482)-AF$2","v":171.71696583489651},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD110)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD484)","v":" "},null,null,43]
[null,"Injection Well Costs","$",{"$f":"'Summary A1'!H130","v":14568985.186483994},{"$f":"'Summary A1'!J130","v":15361844.499043049},5.442103910535994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666666666666687,{"$f":"IF($AA$7=0,'Reservoir B1'!E107, 'Reservoir B2'!E109)","v":28.846602752573645},{"$f":"IF($AA$7=0,'Reservoir B1'!E598, 'Reservoir B2'!E483)","v":48.088364160134759},{"$f":"IF($AA$7=0,'Reservoir B1'!C107,'Reservoir B2'!C109)-AE$2","v":171.65946278647053},{"$f":"IF($AA$7=0,'Reservoir B1'!C598,'Reservoir B2'!C483)-AF$2","v":171.65946278647053},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD111)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD485)","v":" "},null,null,44]
[null,"Surface Equipment Cost","$",{"$f":"'Summary A1'!H123","v":2148294.2070455584},{"$f":"'Summary A1'!J123","v":3775344.3501616716},0.75736839850893323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7500000000000022,{"$f":"IF($AA$7=0,'Reservoir B1'!E108, 'Reservoir B2'!E110)","v":28.819902464870736},{"$f":"IF($AA$7=0,'Reservoir B1'!E599, 'Reservoir B2'!E484)","v":48.044111213440566},{"$f":"IF($AA$7=0,'Reservoir B1'!C108,'Reservoir B2'!C110)-AE$2","v":171.60197890572735},{"$f":"IF($AA$7=0,'Reservoir B1'!C599,'Reservoir B2'!C484)-AF$2","v":171.60197890572735},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD112)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD486)","v":" "},null,null,45]
[null,"Production Pump Cost","$",{"$f":"'Summary A1'!H124","v":2619742.9798770756},{"$f":"'Summary A1'!J124","v":4397994.214249813},0.67878843383948184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8333333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E109, 'Reservoir B2'!E111)","v":28.793181678980517},{"$f":"IF($AA$7=0,'Reservoir B1'!E600, 'Reservoir B2'!E485)","v":47.999824293135276},{"$f":"IF($AA$7=0,'Reservoir B1'!C109,'Reservoir B2'!C111)-AE$2","v":171.54451418627775},{"$f":"IF($AA$7=0,'Reservoir B1'!C600,'Reservoir B2'!C485)-AF$2","v":171.54451418627775},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD113)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD487)","v":" "},null,null,46]
[null,"Injection Pump Costs","$",{"$f":"'Summary A1'!H125","v":1068582.0652568159},{"$f":"'Summary A1'!J125","v":1259419.5562057144},0.17858945714481356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9166666666666692,{"$f":"IF($AA$7=0,'Reservoir B1'!E110, 'Reservoir B2'!E112)","v":28.766440467626452},{"$f":"IF($AA$7=0,'Reservoir B1'!E601, 'Reservoir B2'!E486)","v":47.955503519750486},{"$f":"IF($AA$7=0,'Reservoir B1'!C110,'Reservoir B2'!C112)-AE$2","v":171.48706862173464},{"$f":"IF($AA$7=0,'Reservoir B1'!C601,'Reservoir B2'!C486)-AF$2","v":171.48706862173464},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD114)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD488)","v":" "},null,null,47,{"$f":"SUM(AC44:AC55)/12","v":28.9131396566837},{"$f":"SUM(AD44:AD55)/12","v":48.198642150527299}]
[null,"Other Non-Well Cost","$",{"$f":"'Summary A1'!H127","v":1811830.0628207766},{"$f":"'Summary A1'!J127","v":2364316.1597256861},0.30493262488688516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000027,{"$f":"IF($AA$7=0,'Reservoir B1'!E111, 'Reservoir B2'!E113)","v":28.739678903430566},{"$f":"IF($AA$7=0,'Reservoir B1'!E602, 'Reservoir B2'!E487)","v":47.911149013649599},{"$f":"IF($AA$7=0,'Reservoir B1'!C111,'Reservoir B2'!C113)-AE$2","v":171.42964220571304},{"$f":"IF($AA$7=0,'Reservoir B1'!C602,'Reservoir B2'!C487)-AF$2","v":171.42964220571304},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD115)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD489)","v":" "},null,null,48]
[null,"Well Stimulation","$",{"$f":"D58*D59+D60","v":0},{"$f":"E58*E59+E60","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0833333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E112, 'Reservoir B2'!E114)","v":28.712897058913718},{"$f":"IF($AA$7=0,'Reservoir B1'!E603, 'Reservoir B2'!E488)","v":47.866760895028428},{"$f":"IF($AA$7=0,'Reservoir B1'!C112,'Reservoir B2'!C114)-AE$2","v":171.37223493183012},{"$f":"IF($AA$7=0,'Reservoir B1'!C603,'Reservoir B2'!C488)-AF$2","v":171.37223493183012},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD116)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD490)","v":" "},null,null,49]
[null,"# Wells Stimulated",null,{"$f":"'Summary A1'!H153","v":3.3177733008119108},{"$f":"'Summary A1'!J153","v":7.232880750346439},1.1800406762500741]
[null,"Stimulation Cost ","$/well",{"$f":"'Summary A1'!H154","v":0},{"$f":"'Summary A1'!J154","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB57+1/12","v":4.1666666666666687},{"$f":"IF($AA$7=0,'Reservoir B1'!E113, 'Reservoir B2'!E115)","v":28.686095006495393},{"$f":"IF($AA$7=0,'Reservoir B1'!E604, 'Reservoir B2'!E489)","v":47.822339283914687},{"$f":"IF($AA$7=0,'Reservoir B1'!C113,'Reservoir B2'!C115)-AE$2","v":171.31484679370516},{"$f":"IF($AA$7=0,'Reservoir B1'!C604,'Reservoir B2'!C489)-AF$2","v":171.31484679370516},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD117)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD491)","v":" "},null,null,50]
[null,"Other Simulation Costs",null,{"$f":"'Summary A1'!H157","v":0},{"$f":"'Summary A1'!J157","v":0},{"$f":"IF(D60=0,\"NA\",(E60-D60)/D60)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2500000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E114, 'Reservoir B2'!E116)","v":28.659272818494074},{"$f":"IF($AA$7=0,'Reservoir B1'!E605, 'Reservoir B2'!E490)","v":47.777884300168772},{"$f":"IF($AA$7=0,'Reservoir B1'!C114,'Reservoir B2'!C116)-AE$2","v":171.25747778495958},{"$f":"IF($AA$7=0,'Reservoir B1'!C605,'Reservoir B2'!C490)-AF$2","v":171.25747778495958},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD118)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD492)","v":" "},null,null,51]
[null,"Field Cost (with Exploration, Confirmation & Stimulation)","$",{"$f":"D33+D40+D46+D57","v":{"$error":"#REF!"}},{"$f":"E33+E40+E46+E57","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3333333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E115, 'Reservoir B2'!E117)","v":28.632430567127074},{"$f":"IF($AA$7=0,'Reservoir B1'!E606, 'Reservoir B2'!E491)","v":47.733396063483326},{"$f":"IF($AA$7=0,'Reservoir B1'!C115,'Reservoir B2'!C117)-AE$2","v":171.20012789921691},{"$f":"IF($AA$7=0,'Reservoir B1'!C606,'Reservoir B2'!C491)-AF$2","v":171.20012789921691},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD119)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD493)","v":" "},null,null,52]
[null,"Permitting","$",{"$f":"'LCOE Binary'!O35*1000000","v":1985000},{"$f":"'LCOE Binary'!S35*1000000","v":1675000},-0.15617128463476071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E116, 'Reservoir B2'!E118)","v":28.60556832451099},{"$f":"IF($AA$7=0,'Reservoir B1'!E607, 'Reservoir B2'!E492)","v":47.688874693384143},{"$f":"IF($AA$7=0,'Reservoir B1'!C116,'Reservoir B2'!C118)-AE$2","v":171.14279713010282},{"$f":"IF($AA$7=0,'Reservoir B1'!C607,'Reservoir B2'!C492)-AF$2","v":171.14279713010282},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD120)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD494)","v":" "},null,null,53]
[null,"Misc (Contingency)","$",{"$f":"'LCOE Binary'!Q36*1000000","v":26883369.170657441},{"$f":"'LCOE Binary'!U36*1000000","v":17776851.121947065},-0.33874169531733855,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,4.5000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E117, 'Reservoir B2'!E119)","v":28.578686162661533},{"$f":"IF($AA$7=0,'Reservoir B1'!E608, 'Reservoir B2'!E493)","v":47.644320309229734},{"$f":"IF($AA$7=0,'Reservoir B1'!C117,'Reservoir B2'!C119)-AE$2","v":171.08548547124511},{"$f":"IF($AA$7=0,'Reservoir B1'!C608,'Reservoir B2'!C493)-AF$2","v":171.08548547124511},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD121)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD495)","v":" "},null,null,54]
[null,"Total Project Cost","$",{"$f":"D30+D61+D62+D63","v":{"$error":"#REF!"}},{"$f":"E30+E61+E62+E63","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5833333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E118, 'Reservoir B2'!E120)","v":28.55178415349345},{"$f":"IF($AA$7=0,'Reservoir B1'!E609, 'Reservoir B2'!E494)","v":47.59973303021129},{"$f":"IF($AA$7=0,'Reservoir B1'!C118,'Reservoir B2'!C120)-AE$2","v":171.02819291627367},{"$f":"IF($AA$7=0,'Reservoir B1'!C609,'Reservoir B2'!C494)-AF$2","v":171.02819291627367},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD122)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD496)","v":" "},null,null,55]
[null,"O&M Costs",{"$f":"IF(A7=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.666666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E119, 'Reservoir B2'!E121)","v":28.52486236882109},{"$f":"IF($AA$7=0,'Reservoir B1'!E610, 'Reservoir B2'!E495)","v":47.555112975353651},{"$f":"IF($AA$7=0,'Reservoir B1'!C119,'Reservoir B2'!C121)-AE$2","v":170.97091945882056},{"$f":"IF($AA$7=0,'Reservoir B1'!C610,'Reservoir B2'!C495)-AF$2","v":170.97091945882056},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD123)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD497)","v":" "},null,null,56]
[null,"Facility Operations Staff","count",{"$f":"'O&M Costs B1'!E26","v":13.706073458163861},{"$f":"'O&M Costs B1'!N26","v":14.751741529025043},{"$f":"IF(D66=0,0,(E66-D66)/D66)","v":7.6292314794091737E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E120, 'Reservoir B2'!E122)","v":28.497920880358372},{"$f":"IF($AA$7=0,'Reservoir B1'!E611, 'Reservoir B2'!E496)","v":47.510460263515164},{"$f":"IF($AA$7=0,'Reservoir B1'!C120,'Reservoir B2'!C122)-AE$2","v":170.91366509251995},{"$f":"IF($AA$7=0,'Reservoir B1'!C611,'Reservoir B2'!C496)-AF$2","v":170.91366509251995},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD124)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD498)","v":" "},null,null,57]
[null,"Plant Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H29/1000)","v":1114.1441454479727},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q29/1000)","v":1207.6714688950706},{"$f":"IF(A7=1,0,(E67-D67)/D67)","v":8.3945442633450787E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.833333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E121, 'Reservoir B2'!E123)","v":28.470959759718689},{"$f":"IF($AA$7=0,'Reservoir B1'!E612, 'Reservoir B2'!E497)","v":47.465775013387542},{"$f":"IF($AA$7=0,'Reservoir B1'!C121,'Reservoir B2'!C123)-AE$2","v":170.8564298110081},{"$f":"IF($AA$7=0,'Reservoir B1'!C612,'Reservoir B2'!C497)-AF$2","v":170.8564298110081},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD125)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD499)","v":" "},null,null,58]
[null,"Plant Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H36/1000)","v":1419.5842458154707},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q36/1000)","v":1745.7275981455059},{"$f":"IF(A7=1,0,(E68-D68)/D68)","v":0.22974568314026642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9166666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E122, 'Reservoir B2'!E124)","v":28.443979078414955},{"$f":"IF($AA$7=0,'Reservoir B1'!E613, 'Reservoir B2'!E498)","v":47.421057343496024},{"$f":"IF($AA$7=0,'Reservoir B1'!C122,'Reservoir B2'!C124)-AE$2","v":170.79921360792341},{"$f":"IF($AA$7=0,'Reservoir B1'!C613,'Reservoir B2'!C498)-AF$2","v":170.79921360792341},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD126)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD500)","v":" "},null,null,59,{"$f":"SUM(AC56:AC68)/12","v":28.592011256869991},{"$f":"SUM(AD56:AD68)/12","v":47.666405265401863}]
[null,"Total Plant O&M","$K",{"$f":"'LCOE Binary'!P54","v":2533.728391263443},{"$f":"'LCOE Binary'!Q54","v":2953.3990670405765},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":0.16563364772017447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999991,{"$f":"IF($AA$7=0,'Reservoir B1'!E123, 'Reservoir B2'!E125)","v":28.416978907860212},{"$f":"IF($AA$7=0,'Reservoir B1'!E614, 'Reservoir B2'!E499)","v":47.37630737220028},{"$f":"IF($AA$7=0,'Reservoir B1'!C123,'Reservoir B2'!C125)-AE$2","v":170.7420164769064},{"$f":"IF($AA$7=0,'Reservoir B1'!C614,'Reservoir B2'!C499)-AF$2","v":170.7420164769064},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD127)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD501)","v":" "},null,null,60]
[null,"Well, Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H78/1000)","v":538.39742282173745},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q78/1000)","v":439.24618718754056},{"$f":"IF(A$7=1,0,(E70-D70)/D70)","v":-0.18415993730903446},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E124, 'Reservoir B2'!E126)","v":28.389959319366938},{"$f":"IF($AA$7=0,'Reservoir B1'!E615, 'Reservoir B2'!E500)","v":47.331525217693297},{"$f":"IF($AA$7=0,'Reservoir B1'!C124,'Reservoir B2'!C126)-AE$2","v":170.68483841159974},{"$f":"IF($AA$7=0,'Reservoir B1'!C615,'Reservoir B2'!C500)-AF$2","v":170.68483841159974},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD128)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD502)","v":" "},null,null,61]
[null,"EGS Makeup Water","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H59/1000)","v":0},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q59/1000)","v":0},{"$f":"IF(D71=0,0,(E71-D71)/D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1666666666666652,{"$f":"IF($AA$7=0,'Reservoir B1'!E125, 'Reservoir B2'!E127)","v":28.362920384147884},{"$f":"IF($AA$7=0,'Reservoir B1'!E616, 'Reservoir B2'!E501)","v":47.286710998002846},{"$f":"IF($AA$7=0,'Reservoir B1'!C125,'Reservoir B2'!C127)-AE$2","v":170.62767940564819},{"$f":"IF($AA$7=0,'Reservoir B1'!C616,'Reservoir B2'!C501)-AF$2","v":170.62767940564819},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD129)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD503)","v":" "},null,null,62]
[null,"Other Field Non-Labor Costs","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H79/1000-D71)","v":917.40364316996238},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q79/1000-E71)","v":813.44122332059123},{"$f":"IF(A$7=1,0,(E72-D72)/D72)","v":-0.11332244058912092}]
[null,"Field Labor Costs","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H28/1000)","v":147.80668283626142},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q28/1000)","v":154.16395397922926},{"$f":"IF(A$7=1,0,(E73-D73)/D73)","v":4.3010715219218877E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB71+1/12","v":5.2499999999999982},{"$f":"IF($AA$7=0,'Reservoir B1'!E126, 'Reservoir B2'!E128)","v":28.335862173315945},{"$f":"IF($AA$7=0,'Reservoir B1'!E617, 'Reservoir B2'!E502)","v":47.241864830991105},{"$f":"IF($AA$7=0,'Reservoir B1'!C126,'Reservoir B2'!C128)-AE$2","v":170.57053945269863},{"$f":"IF($AA$7=0,'Reservoir B1'!C617,'Reservoir B2'!C502)-AF$2","v":170.57053945269863},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD130)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD504)","v":" "},null,null,63]
[null,"Total Field O&M","$K",{"$f":"'LCOE Binary'!P52+'LCOE Binary'!P53","v":1603.6077488279611},{"$f":"'LCOE Binary'!Q52+'LCOE Binary'!Q53","v":1406.8513644873613},{"$f":"IF(D74=0,0,(E74-D74)/D74)","v":-0.1226960798140346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3333333333333313,{"$f":"IF($AA$7=0,'Reservoir B1'!E127, 'Reservoir B2'!E129)","v":28.308784757883998},{"$f":"IF($AA$7=0,'Reservoir B1'!E618, 'Reservoir B2'!E503)","v":47.19698683435454},{"$f":"IF($AA$7=0,'Reservoir B1'!C127,'Reservoir B2'!C129)-AE$2","v":170.51341854640003},{"$f":"IF($AA$7=0,'Reservoir B1'!C618,'Reservoir B2'!C503)-AF$2","v":170.51341854640003},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD131)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD505)","v":" "},null,null,64]
[null,"Taxes & Insurance","$K",{"$f":"'LCOE Binary'!P55","v":1058.1327782510871},{"$f":"'LCOE Binary'!Q55","v":1271.6559076686056},{"$f":"IF(D75=0,0,(E75-D75)/D75)","v":0.20179237786247939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E128, 'Reservoir B2'!E130)","v":28.281688208765061},{"$f":"IF($AA$7=0,'Reservoir B1'!E619, 'Reservoir B2'!E504)","v":47.152077125624068},{"$f":"IF($AA$7=0,'Reservoir B1'!C128,'Reservoir B2'!C130)-AE$2","v":170.45631668040355},{"$f":"IF($AA$7=0,'Reservoir B1'!C619,'Reservoir B2'!C504)-AF$2","v":170.45631668040355},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD132)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD506)","v":" "},null,null,65]
[null,"Total Annual O&M Costs","$K",{"$f":"'LCOE Binary'!P56","v":5195.4689183424907},{"$f":"'LCOE Binary'!Q56","v":5631.9063391965428},{"$f":"IF(D76=0,0,(E76-D76)/D76)","v":8.4003470661371718E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4999999999999973,{"$f":"IF($AA$7=0,'Reservoir B1'!E129, 'Reservoir B2'!E131)","v":28.254572596773066},{"$f":"IF($AA$7=0,'Reservoir B1'!E620, 'Reservoir B2'!E505)","v":47.107135822166462},{"$f":"IF($AA$7=0,'Reservoir B1'!C129,'Reservoir B2'!C131)-AE$2","v":170.3992338483624},{"$f":"IF($AA$7=0,'Reservoir B1'!C620,'Reservoir B2'!C505)-AF$2","v":170.3992338483624},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD133)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD507)","v":" "},null,null,66]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Binary'!I32*'LCOE Binary'!P58/100)/1000","v":800.7678755897},{"$f":"('LCOE Binary'!I48/100*'LCOE Binary'!Q58)/1000","v":805.00200695665171},{"$f":"IF(D77=0,0,(E77-D77)/D77)","v":5.2875889455900361E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB76+1/12","v":5.5833333333333304},{"$f":"IF($AA$7=0,'Reservoir B1'!E130, 'Reservoir B2'!E132)","v":28.227437992621724},{"$f":"IF($AA$7=0,'Reservoir B1'!E621, 'Reservoir B2'!E506)","v":47.062163041182281},{"$f":"IF($AA$7=0,'Reservoir B1'!C130,'Reservoir B2'!C132)-AE$2","v":170.34217004393193},{"$f":"IF($AA$7=0,'Reservoir B1'!C621,'Reservoir B2'!C506)-AF$2","v":170.34217004393193},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD134)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD508)","v":" "},null,null,67]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Binary'!Q74","v":0},{"$f":"'LCOE Binary'!R74","v":0},{"$f":"IF(D78=0,0,(E78-D78)/D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6666666666666634,{"$f":"IF($AA$7=0,'Reservoir B1'!E131, 'Reservoir B2'!E133)","v":28.200284466925766},{"$f":"IF($AA$7=0,'Reservoir B1'!E622, 'Reservoir B2'!E507)","v":47.017158899708093},{"$f":"IF($AA$7=0,'Reservoir B1'!C131,'Reservoir B2'!C133)-AE$2","v":170.2851252607696},{"$f":"IF($AA$7=0,'Reservoir B1'!C622,'Reservoir B2'!C507)-AF$2","v":170.2851252607696},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD135)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD509)","v":" "},null,null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E132, 'Reservoir B2'!E134)","v":28.173112090200576},{"$f":"IF($AA$7=0,'Reservoir B1'!E623, 'Reservoir B2'!E508)","v":46.972123514615831},{"$f":"IF($AA$7=0,'Reservoir B1'!C132,'Reservoir B2'!C134)-AE$2","v":170.22809949253499},{"$f":"IF($AA$7=0,'Reservoir B1'!C623,'Reservoir B2'!C508)-AF$2","v":170.22809949253499},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD136)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD510)","v":" "},null,null,69]
[null,"EGS Scenario Definition",{"$f":"IF(C77=0, \"NA -Hydrothermal Scenario Being Evaluated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8333333333333295,{"$f":"IF($AA$7=0,'Reservoir B1'!E133, 'Reservoir B2'!E135)","v":28.145920932862168},{"$f":"IF($AA$7=0,'Reservoir B1'!E624, 'Reservoir B2'!E509)","v":46.927057002612713},{"$f":"IF($AA$7=0,'Reservoir B1'!C133,'Reservoir B2'!C135)-AE$2","v":170.1710927328898},{"$f":"IF($AA$7=0,'Reservoir B1'!C624,'Reservoir B2'!C509)-AF$2","v":170.1710927328898},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD137)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD511)","v":" "},null,null,70]
[null,"Resource Temperature (Native Rock)","C",{"$f":"'Resource A1'!D31","v":175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9166666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E134, 'Reservoir B2'!E136)","v":28.118711065227373},{"$f":"IF($AA$7=0,'Reservoir B1'!E625, 'Reservoir B2'!E510)","v":46.881959480241541},{"$f":"IF($AA$7=0,'Reservoir B1'!C134,'Reservoir B2'!C136)-AE$2","v":170.11410497549781},{"$f":"IF($AA$7=0,'Reservoir B1'!C625,'Reservoir B2'!C510)-AF$2","v":170.11410497549781},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD138)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD512)","v":" "},null,null,71,{"$f":"SUM(AC69:AC81)/12","v":28.268019407995894},{"$f":"SUM(AD69:AD81)/12","v":47.129422511616092}]
[null,"Resource Depth","km",{"$f":"'Resource A1'!D33/1000","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999956,{"$f":"IF($AA$7=0,'Reservoir B1'!E135, 'Reservoir B2'!E137)","v":28.091482557514212},{"$f":"IF($AA$7=0,'Reservoir B1'!E626, 'Reservoir B2'!E511)","v":46.836831063881377},{"$f":"IF($AA$7=0,'Reservoir B1'!C135,'Reservoir B2'!C137)-AE$2","v":170.05713621402495},{"$f":"IF($AA$7=0,'Reservoir B1'!C626,'Reservoir B2'!C511)-AF$2","v":170.05713621402495},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD139)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD513)","v":" "},null,null,72]
[null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":174.20782055692447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0833333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E136, 'Reservoir B2'!E138)","v":28.064235479841479},{"$f":"IF($AA$7=0,'Reservoir B1'!E627, 'Reservoir B2'!E512)","v":46.791671869746828},{"$f":"IF($AA$7=0,'Reservoir B1'!C136,'Reservoir B2'!C138)-AE$2","v":170.00018644213927},{"$f":"IF($AA$7=0,'Reservoir B1'!C627,'Reservoir B2'!C512)-AF$2","v":170.00018644213927},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD140)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD514)","v":" "},null,null,73]
[{"$f":"'Input A1'!A75","v":0},"Calculations Based on Subsurface Model?",null,{"$f":"IF('Input A1'!A267=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1666666666666616,{"$f":"IF($AA$7=0,'Reservoir B1'!E137, 'Reservoir B2'!E139)","v":28.036969902229316},{"$f":"IF($AA$7=0,'Reservoir B1'!E628, 'Reservoir B2'!E513)","v":46.746482013888965},{"$f":"IF($AA$7=0,'Reservoir B1'!C137,'Reservoir B2'!C139)-AE$2","v":169.94325565351087},{"$f":"IF($AA$7=0,'Reservoir B1'!C628,'Reservoir B2'!C513)-AF$2","v":169.94325565351087},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD141)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD515)","v":" "},null,null,74]
[null,"Pump Depth Used","m",{"$f":"'Summary A1'!H207","v":273.81549074796999},{"$f":"'Summary A1'!J207","v":273.81549074796999},{"$f":"IF(D85=0,\"NA\",(E85-D85)/D85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2499999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E138, 'Reservoir B2'!E140)","v":28.00968589459908},{"$f":"IF($AA$7=0,'Reservoir B1'!E629, 'Reservoir B2'!E514)","v":46.701261612195189},{"$f":"IF($AA$7=0,'Reservoir B1'!C138,'Reservoir B2'!C140)-AE$2","v":169.88634384181202},{"$f":"IF($AA$7=0,'Reservoir B1'!C629,'Reservoir B2'!C514)-AF$2","v":169.88634384181202},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD142)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD516)","v":" "},null,null,75]
[null,"Thermal Drawdown Based on",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3333333333333277,{"$f":"IF($AA$7=0,'Reservoir B1'!E139, 'Reservoir B2'!E141)","v":27.98238352677366},{"$f":"IF($AA$7=0,'Reservoir B1'!E630, 'Reservoir B2'!E515)","v":46.656010780389664},{"$f":"IF($AA$7=0,'Reservoir B1'!C139,'Reservoir B2'!C141)-AE$2","v":169.82945100071706},{"$f":"IF($AA$7=0,'Reservoir B1'!C630,'Reservoir B2'!C515)-AF$2","v":169.82945100071706},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD143)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD517)","v":" "},null,null,76]
[null,"Annual Decline Rate",null,{"$f":"'Summary A1'!H181","v":4.0000000000000001E-3},{"$f":"'Summary A1'!J181","v":4.0000000000000001E-3},{"$f":"IF(A88=1,\"NA\",(E87-D87)/D87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E140, 'Reservoir B2'!E142)","v":27.955062868476951},{"$f":"IF($AA$7=0,'Reservoir B1'!E631, 'Reservoir B2'!E516)","v":46.61072963403246},{"$f":"IF($AA$7=0,'Reservoir B1'!C140,'Reservoir B2'!C142)-AE$2","v":169.77257712390247},{"$f":"IF($AA$7=0,'Reservoir B1'!C631,'Reservoir B2'!C516)-AF$2","v":169.77257712390247},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD144)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD518)","v":" "},null,null,77]
[{"$f":"'Input A1'!A267","v":0},"Subsurface HX Surface Area","sq m",{"$f":"'Summary A1'!H149","v":" "},{"$f":"'Summary A1'!J149","v":" "},{"$f":"IF(C87=0,\"NA\",(E88-D88)/D88)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4999999999999938,{"$f":"IF($AA$7=0,'Reservoir B1'!E141, 'Reservoir B2'!E143)","v":27.927723989334751},{"$f":"IF($AA$7=0,'Reservoir B1'!E632, 'Reservoir B2'!E517)","v":46.565418288521123},{"$f":"IF($AA$7=0,'Reservoir B1'!C141,'Reservoir B2'!C143)-AE$2","v":169.7157222050468},{"$f":"IF($AA$7=0,'Reservoir B1'!C632,'Reservoir B2'!C517)-AF$2","v":169.7157222050468},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD145)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD519)","v":" "},null,null,78]
[null,"Time to Plant Design Temperature","yr",{"$f":"IF($A84=0,\"NA\",IF($A88=0,'Reservoir B1'!F25,'Reservoir B2'!F54))","v":"NA"},{"$f":"IF($A84=0,\"NA\",IF($A88=0,'Reservoir B1'!H25,'Reservoir B2'!H54))","v":"NA"},{"$f":"IF(D89=\"NA\",\"NA\",E89-D89)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5833333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E142, 'Reservoir B2'!E144)","v":27.900366958874649},{"$f":"IF($AA$7=0,'Reservoir B1'!E633, 'Reservoir B2'!E518)","v":46.520076859090359},{"$f":"IF($AA$7=0,'Reservoir B1'!C142,'Reservoir B2'!C144)-AE$2","v":169.65888623783076},{"$f":"IF($AA$7=0,'Reservoir B1'!C633,'Reservoir B2'!C518)-AF$2","v":169.65888623783076},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD146)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD520)","v":" "},null,null,79]
[null,"Maximum Temperature Decline","ΔC",{"$f":"'Summary A1'!H179","v":24.55},{"$f":"'Summary A1'!J179","v":24.55},{"$f":"E90-D90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666599,{"$f":"IF($AA$7=0,'Reservoir B1'!E143, 'Reservoir B2'!E145)","v":27.872991846525466},{"$f":"IF($AA$7=0,'Reservoir B1'!E634, 'Reservoir B2'!E519)","v":46.474705460811222},{"$f":"IF($AA$7=0,'Reservoir B1'!C143,'Reservoir B2'!C145)-AE$2","v":169.60206921593712},{"$f":"IF($AA$7=0,'Reservoir B1'!C634,'Reservoir B2'!C519)-AF$2","v":169.60206921593712},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD147)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD521)","v":" "},null,null,80]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"'Summary A1'!H190","v":"NA"},{"$f":"'Summary A1'!J190","v":"NA"},{"$f":"IF(OR(D91=\"NA\",E91=\"NA\"),\"NA\",E91-D91)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7499999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E144, 'Reservoir B2'!E146)","v":27.845598721618416},{"$f":"IF($AA$7=0,'Reservoir B1'!E635, 'Reservoir B2'!E520)","v":46.429304208592988},{"$f":"IF($AA$7=0,'Reservoir B1'!C144,'Reservoir B2'!C146)-AE$2","v":169.54527113305079},{"$f":"IF($AA$7=0,'Reservoir B1'!C635,'Reservoir B2'!C520)-AF$2","v":169.54527113305079},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD148)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD522)","v":" "},null,null,81]
[null,"# of Reservoirs Used",null,{"$f":"'Summary A1'!H191","v":1},{"$f":"'Summary A1'!J191","v":1},{"$f":"E92-D92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8333333333333259,{"$f":"IF($AA$7=0,'Reservoir B1'!E145, 'Reservoir B2'!E147)","v":27.81818765338631},{"$f":"IF($AA$7=0,'Reservoir B1'!E636, 'Reservoir B2'!E521)","v":46.383873217181822},{"$f":"IF($AA$7=0,'Reservoir B1'!C145,'Reservoir B2'!C147)-AE$2","v":169.48849198285876},{"$f":"IF($AA$7=0,'Reservoir B1'!C636,'Reservoir B2'!C521)-AF$2","v":169.48849198285876},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD149)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD523)","v":" "},null,null,82]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"IF(A88=0,'Reservoir B1'!C423,'Reservoir B2'!C425)","v":155.20797154503228},{"$f":"IF(A88=0,'Reservoir B1'!C914,'Reservoir B2'!C799)","v":155.20797154503228},{"$f":"E93-D93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.916666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E146, 'Reservoir B2'!E148)","v":27.790758710963857},{"$f":"IF($AA$7=0,'Reservoir B1'!E637, 'Reservoir B2'!E522)","v":46.338412601161323},{"$f":"IF($AA$7=0,'Reservoir B1'!C146,'Reservoir B2'!C148)-AE$2","v":169.43173175905011},{"$f":"IF($AA$7=0,'Reservoir B1'!C637,'Reservoir B2'!C522)-AF$2","v":169.43173175905011},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD150)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD524)","v":" "},null,null,83,{"$f":"SUM(AC82:AC93)/12","v":27.941287342511512},{"$f":"SUM(AD82:AD93)/12","v":46.587898134124437}]
[null,"Plant Output at 30 yr","MW",{"$f":"IF(A88=0,'Reservoir B1'!E423,'Reservoir B2'!E425)","v":19.729053452337986},{"$f":"IF(A88=0,'Reservoir B1'!E914,'Reservoir B2'!E799)","v":32.976975561835211},{"$f":"(E94-D94)/D94","v":0.6714930415441337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.999999999999992,{"$f":"IF($AA$7=0,'Reservoir B1'!E147, 'Reservoir B2'!E149)","v":27.763311963388539},{"$f":"IF($AA$7=0,'Reservoir B1'!E638, 'Reservoir B2'!E523)","v":46.292922474953897},{"$f":"IF($AA$7=0,'Reservoir B1'!C147,'Reservoir B2'!C149)-AE$2","v":169.37499045531607},{"$f":"IF($AA$7=0,'Reservoir B1'!C638,'Reservoir B2'!C523)-AF$2","v":169.37499045531607},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD151)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD525)","v":" "},null,null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.083333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E148, 'Reservoir B2'!E150)","v":27.735847479599371},{"$f":"IF($AA$7=0,'Reservoir B1'!E639, 'Reservoir B2'!E524)","v":46.247402952818817},{"$f":"IF($AA$7=0,'Reservoir B1'!C148,'Reservoir B2'!C150)-AE$2","v":169.31826806534994},{"$f":"IF($AA$7=0,'Reservoir B1'!C639,'Reservoir B2'!C524)-AF$2","v":169.31826806534994},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD152)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD526)","v":" "},null,null,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1666666666666581,{"$f":"IF($AA$7=0,'Reservoir B1'!E149, 'Reservoir B2'!E151)","v":27.708365328438134},{"$f":"IF($AA$7=0,'Reservoir B1'!E640, 'Reservoir B2'!E525)","v":46.201854148854146},{"$f":"IF($AA$7=0,'Reservoir B1'!C149,'Reservoir B2'!C151)-AE$2","v":169.26156458284714},{"$f":"IF($AA$7=0,'Reservoir B1'!C640,'Reservoir B2'!C525)-AF$2","v":169.26156458284714},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD153)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD527)","v":" "},null,null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E150, 'Reservoir B2'!E152)","v":27.680865578649048},{"$f":"IF($AA$7=0,'Reservoir B1'!E641, 'Reservoir B2'!E526)","v":46.156276176996272},{"$f":"IF($AA$7=0,'Reservoir B1'!C150,'Reservoir B2'!C152)-AE$2","v":169.20488000150519},{"$f":"IF($AA$7=0,'Reservoir B1'!C641,'Reservoir B2'!C526)-AF$2","v":169.20488000150519},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD154)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD528)","v":" "},null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3333333333333242,{"$f":"IF($AA$7=0,'Reservoir B1'!E151, 'Reservoir B2'!E153)","v":27.653348298878363},{"$f":"IF($AA$7=0,'Reservoir B1'!E642, 'Reservoir B2'!E527)","v":46.110669151019209},{"$f":"IF($AA$7=0,'Reservoir B1'!C151,'Reservoir B2'!C153)-AE$2","v":169.14821431502367},{"$f":"IF($AA$7=0,'Reservoir B1'!C642,'Reservoir B2'!C527)-AF$2","v":169.14821431502367},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD155)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD529)","v":" "},null,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4166666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E152, 'Reservoir B2'!E154)","v":27.6258135576755},{"$f":"IF($AA$7=0,'Reservoir B1'!E643, 'Reservoir B2'!E528)","v":46.06503318453651},{"$f":"IF($AA$7=0,'Reservoir B1'!C152,'Reservoir B2'!C154)-AE$2","v":169.09156751710429},{"$f":"IF($AA$7=0,'Reservoir B1'!C643,'Reservoir B2'!C528)-AF$2","v":169.09156751710429},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD156)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD530)","v":" "},null,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999902,{"$f":"IF($AA$7=0,'Reservoir B1'!E153, 'Reservoir B2'!E155)","v":27.598261423492403},{"$f":"IF($AA$7=0,'Reservoir B1'!E644, 'Reservoir B2'!E529)","v":46.019368391000093},{"$f":"IF($AA$7=0,'Reservoir B1'!C153,'Reservoir B2'!C155)-AE$2","v":169.0349396014509},{"$f":"IF($AA$7=0,'Reservoir B1'!C644,'Reservoir B2'!C529)-AF$2","v":169.0349396014509},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD157)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD531)","v":" "},null,null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5833333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E154, 'Reservoir B2'!E156)","v":27.570691964683903},{"$f":"IF($AA$7=0,'Reservoir B1'!E645, 'Reservoir B2'!E530)","v":45.973674883701001},{"$f":"IF($AA$7=0,'Reservoir B1'!C154,'Reservoir B2'!C156)-AE$2","v":168.97833056176941},{"$f":"IF($AA$7=0,'Reservoir B1'!C645,'Reservoir B2'!C530)-AF$2","v":168.97833056176941},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD158)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD532)","v":" "},null,null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6666666666666563,{"$f":"IF($AA$7=0,'Reservoir B1'!E155, 'Reservoir B2'!E157)","v":27.543105249507477},{"$f":"IF($AA$7=0,'Reservoir B1'!E646, 'Reservoir B2'!E531)","v":45.927952775768908},{"$f":"IF($AA$7=0,'Reservoir B1'!C155,'Reservoir B2'!C157)-AE$2","v":168.9217403917678},{"$f":"IF($AA$7=0,'Reservoir B1'!C646,'Reservoir B2'!C531)-AF$2","v":168.9217403917678},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD159)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD533)","v":" "},null,null,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E156, 'Reservoir B2'!E158)","v":27.515501346123855},{"$f":"IF($AA$7=0,'Reservoir B1'!E647, 'Reservoir B2'!E532)","v":45.882202180173131},{"$f":"IF($AA$7=0,'Reservoir B1'!C156,'Reservoir B2'!C158)-AE$2","v":168.8651690851562},{"$f":"IF($AA$7=0,'Reservoir B1'!C647,'Reservoir B2'!C532)-AF$2","v":168.8651690851562},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD160)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD534)","v":" "},null,null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8333333333333224,{"$f":"IF($AA$7=0,'Reservoir B1'!E157, 'Reservoir B2'!E159)","v":27.487880322596979},{"$f":"IF($AA$7=0,'Reservoir B1'!E648, 'Reservoir B2'!E533)","v":45.836423209722518},{"$f":"IF($AA$7=0,'Reservoir B1'!C157,'Reservoir B2'!C159)-AE$2","v":168.80861663564679},{"$f":"IF($AA$7=0,'Reservoir B1'!C648,'Reservoir B2'!C533)-AF$2","v":168.80861663564679},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD161)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD535)","v":" "},null,null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9166666666666554,{"$f":"IF($AA$7=0,'Reservoir B1'!E158, 'Reservoir B2'!E160)","v":27.460242246893756},{"$f":"IF($AA$7=0,'Reservoir B1'!E649, 'Reservoir B2'!E534)","v":45.79061597706518},{"$f":"IF($AA$7=0,'Reservoir B1'!C158,'Reservoir B2'!C160)-AE$2","v":168.75208303695388},{"$f":"IF($AA$7=0,'Reservoir B1'!C649,'Reservoir B2'!C534)-AF$2","v":168.75208303695388},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD162)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD536)","v":" "},null,null,95,{"$f":"SUM(AC94:AC105)/12","v":27.611936229993944},{"$f":"SUM(AD94:AD105)/12","v":46.042032958884143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9999999999999885,{"$f":"IF($AA$7=0,'Reservoir B1'!E159, 'Reservoir B2'!E161)","v":27.43258718688444},{"$f":"IF($AA$7=0,'Reservoir B1'!E650, 'Reservoir B2'!E535)","v":45.744780594688983},{"$f":"IF($AA$7=0,'Reservoir B1'!C159,'Reservoir B2'!C161)-AE$2","v":168.69556828279389},{"$f":"IF($AA$7=0,'Reservoir B1'!C650,'Reservoir B2'!C535)-AF$2","v":168.69556828279389},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD163)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD537)","v":" "},null,null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0833333333333215,{"$f":"IF($AA$7=0,'Reservoir B1'!E160, 'Reservoir B2'!E162)","v":27.404915210342722},{"$f":"IF($AA$7=0,'Reservoir B1'!E651, 'Reservoir B2'!E536)","v":45.698917174921782},{"$f":"IF($AA$7=0,'Reservoir B1'!C160,'Reservoir B2'!C162)-AE$2","v":168.63907236688527},{"$f":"IF($AA$7=0,'Reservoir B1'!C651,'Reservoir B2'!C536)-AF$2","v":168.63907236688527},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD164)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD538)","v":" "},null,null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1666666666666554,{"$f":"IF($AA$7=0,'Reservoir B1'!E161, 'Reservoir B2'!E163)","v":27.377226384945857},{"$f":"IF($AA$7=0,'Reservoir B1'!E652, 'Reservoir B2'!E537)","v":45.653025829931565},{"$f":"IF($AA$7=0,'Reservoir B1'!C161,'Reservoir B2'!C163)-AE$2","v":168.58259528294863},{"$f":"IF($AA$7=0,'Reservoir B1'!C652,'Reservoir B2'!C537)-AF$2","v":168.58259528294863},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD165)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD539)","v":" "},null,null,98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E162, 'Reservoir B2'!E164)","v":27.34952077827441},{"$f":"IF($AA$7=0,'Reservoir B1'!E653, 'Reservoir B2'!E538)","v":45.607106671726072},{"$f":"IF($AA$7=0,'Reservoir B1'!C162,'Reservoir B2'!C164)-AE$2","v":168.52613702470663},{"$f":"IF($AA$7=0,'Reservoir B1'!C653,'Reservoir B2'!C538)-AF$2","v":168.52613702470663},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD166)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD540)","v":" "},null,null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3333333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E163, 'Reservoir B2'!E165)","v":27.321798457813024},{"$f":"IF($AA$7=0,'Reservoir B1'!E654, 'Reservoir B2'!E539)","v":45.561159812154074},{"$f":"IF($AA$7=0,'Reservoir B1'!C163,'Reservoir B2'!C165)-AE$2","v":168.46969758588403},{"$f":"IF($AA$7=0,'Reservoir B1'!C654,'Reservoir B2'!C539)-AF$2","v":168.46969758588403},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD167)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD541)","v":" "},null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4166666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E164, 'Reservoir B2'!E166)","v":27.294059490949692},{"$f":"IF($AA$7=0,'Reservoir B1'!E655, 'Reservoir B2'!E540)","v":45.515185362904184},{"$f":"IF($AA$7=0,'Reservoir B1'!C164,'Reservoir B2'!C166)-AE$2","v":168.41327696020772},{"$f":"IF($AA$7=0,'Reservoir B1'!C655,'Reservoir B2'!C540)-AF$2","v":168.41327696020772},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD168)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD542)","v":" "},null,null,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4999999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E165, 'Reservoir B2'!E167)","v":27.266303944976805},{"$f":"IF($AA$7=0,'Reservoir B1'!E656, 'Reservoir B2'!E541)","v":45.469183435506501},{"$f":"IF($AA$7=0,'Reservoir B1'!C165,'Reservoir B2'!C167)-AE$2","v":168.35687514140665},{"$f":"IF($AA$7=0,'Reservoir B1'!C656,'Reservoir B2'!C541)-AF$2","v":168.35687514140665},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD169)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD543)","v":" "},null,null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.583333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E166, 'Reservoir B2'!E168)","v":27.238531887090218},{"$f":"IF($AA$7=0,'Reservoir B1'!E657, 'Reservoir B2'!E542)","v":45.423154141331153},{"$f":"IF($AA$7=0,'Reservoir B1'!C166,'Reservoir B2'!C168)-AE$2","v":168.30049212321182},{"$f":"IF($AA$7=0,'Reservoir B1'!C657,'Reservoir B2'!C542)-AF$2","v":168.30049212321182},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD170)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD544)","v":" "},null,null,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.666666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E167, 'Reservoir B2'!E169)","v":27.21074338439027},{"$f":"IF($AA$7=0,'Reservoir B1'!E658, 'Reservoir B2'!E543)","v":45.377097591589987},{"$f":"IF($AA$7=0,'Reservoir B1'!C167,'Reservoir B2'!C169)-AE$2","v":168.24412789935641},{"$f":"IF($AA$7=0,'Reservoir B1'!C658,'Reservoir B2'!C543)-AF$2","v":168.24412789935641},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD171)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD545)","v":" "},null,null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7499999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E168, 'Reservoir B2'!E170)","v":27.182938503881019},{"$f":"IF($AA$7=0,'Reservoir B1'!E659, 'Reservoir B2'!E544)","v":45.331013897335247},{"$f":"IF($AA$7=0,'Reservoir B1'!C168,'Reservoir B2'!C170)-AE$2","v":168.18778246357562},{"$f":"IF($AA$7=0,'Reservoir B1'!C659,'Reservoir B2'!C544)-AF$2","v":168.18778246357562},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD172)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD546)","v":" "},null,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8333333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E169, 'Reservoir B2'!E171)","v":27.155117312471219},{"$f":"IF($AA$7=0,'Reservoir B1'!E660, 'Reservoir B2'!E545)","v":45.284903169461209},{"$f":"IF($AA$7=0,'Reservoir B1'!C169,'Reservoir B2'!C171)-AE$2","v":168.13145580960673},{"$f":"IF($AA$7=0,'Reservoir B1'!C660,'Reservoir B2'!C545)-AF$2","v":168.13145580960673},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD173)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD547)","v":" "},null,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E170, 'Reservoir B2'!E172)","v":27.12727987697356},{"$f":"IF($AA$7=0,'Reservoir B1'!E661, 'Reservoir B2'!E546)","v":45.238765518703019},{"$f":"IF($AA$7=0,'Reservoir B1'!C170,'Reservoir B2'!C172)-AE$2","v":168.07514793118918},{"$f":"IF($AA$7=0,'Reservoir B1'!C661,'Reservoir B2'!C546)-AF$2","v":168.07514793118918},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD174)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD548)","v":" "},null,null,107,{"$f":"SUM(AC106:AC117)/12","v":27.280085201582775},{"$f":"SUM(AD106:AD117)/12","v":45.49202443335448}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E171, 'Reservoir B2'!E173)","v":27.099426264105638},{"$f":"IF($AA$7=0,'Reservoir B1'!E662, 'Reservoir B2'!E547)","v":45.192601055638022},{"$f":"IF($AA$7=0,'Reservoir B1'!C171,'Reservoir B2'!C173)-AE$2","v":168.01885882206443},{"$f":"IF($AA$7=0,'Reservoir B1'!C662,'Reservoir B2'!C547)-AF$2","v":168.01885882206443},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD175)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD549)","v":" "},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0833333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E172, 'Reservoir B2'!E174)","v":27.071556540489105},{"$f":"IF($AA$7=0,'Reservoir B1'!E663, 'Reservoir B2'!E548)","v":45.146409890684765},{"$f":"IF($AA$7=0,'Reservoir B1'!C172,'Reservoir B2'!C174)-AE$2","v":167.96258847597605},{"$f":"IF($AA$7=0,'Reservoir B1'!C663,'Reservoir B2'!C548)-AF$2","v":167.96258847597605},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD176)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD550)","v":" "},null,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1666666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E173, 'Reservoir B2'!E175)","v":27.043670772650643},{"$f":"IF($AA$7=0,'Reservoir B1'!E664, 'Reservoir B2'!E549)","v":45.100192134104269},{"$f":"IF($AA$7=0,'Reservoir B1'!C173,'Reservoir B2'!C175)-AE$2","v":167.90633688666969},{"$f":"IF($AA$7=0,'Reservoir B1'!C664,'Reservoir B2'!C549)-AF$2","v":167.90633688666969},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD177)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD551)","v":" "},null,null,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E174, 'Reservoir B2'!E176)","v":27.015769027021626},{"$f":"IF($AA$7=0,'Reservoir B1'!E665, 'Reservoir B2'!E550)","v":45.053947895999627},{"$f":"IF($AA$7=0,'Reservoir B1'!C174,'Reservoir B2'!C176)-AE$2","v":167.85010404789313},{"$f":"IF($AA$7=0,'Reservoir B1'!C665,'Reservoir B2'!C550)-AF$2","v":167.85010404789313},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD178)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD552)","v":" "},null,null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3333333333333304,{"$f":"IF($AA$7=0,'Reservoir B1'!E175, 'Reservoir B2'!E177)","v":26.987851369937957},{"$f":"IF($AA$7=0,'Reservoir B1'!E666, 'Reservoir B2'!E551)","v":45.007677286315683},{"$f":"IF($AA$7=0,'Reservoir B1'!C175,'Reservoir B2'!C177)-AE$2","v":167.79388995339613},{"$f":"IF($AA$7=0,'Reservoir B1'!C666,'Reservoir B2'!C551)-AF$2","v":167.79388995339613},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD179)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD553)","v":" "},null,null,112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4166666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E176, 'Reservoir B2'!E178)","v":26.959917867640691},{"$f":"IF($AA$7=0,'Reservoir B1'!E667, 'Reservoir B2'!E552)","v":44.961380414840072},{"$f":"IF($AA$7=0,'Reservoir B1'!C176,'Reservoir B2'!C178)-AE$2","v":167.73769459693065},{"$f":"IF($AA$7=0,'Reservoir B1'!C667,'Reservoir B2'!C552)-AF$2","v":167.73769459693065},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD180)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD554)","v":" "},null,null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,{"$f":"IF($AA$7=0,'Reservoir B1'!E177, 'Reservoir B2'!E179)","v":26.931968586275978},{"$f":"IF($AA$7=0,'Reservoir B1'!E668, 'Reservoir B2'!E553)","v":44.915057391203177},{"$f":"IF($AA$7=0,'Reservoir B1'!C177,'Reservoir B2'!C179)-AE$2","v":167.68151797225065},{"$f":"IF($AA$7=0,'Reservoir B1'!C668,'Reservoir B2'!C553)-AF$2","v":167.68151797225065},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD181)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD555)","v":" "},null,null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E178, 'Reservoir B2'!E180)","v":26.90400359189492},{"$f":"IF($AA$7=0,'Reservoir B1'!E669, 'Reservoir B2'!E554)","v":44.868708324877801},{"$f":"IF($AA$7=0,'Reservoir B1'!C178,'Reservoir B2'!C180)-AE$2","v":167.6253600731122},{"$f":"IF($AA$7=0,'Reservoir B1'!C669,'Reservoir B2'!C554)-AF$2","v":167.6253600731122},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD182)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD556)","v":" "},null,null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E179, 'Reservoir B2'!E181)","v":26.876022950453795},{"$f":"IF($AA$7=0,'Reservoir B1'!E670, 'Reservoir B2'!E555)","v":44.822333325179628},{"$f":"IF($AA$7=0,'Reservoir B1'!C179,'Reservoir B2'!C181)-AE$2","v":167.5692208932735},{"$f":"IF($AA$7=0,'Reservoir B1'!C670,'Reservoir B2'!C555)-AF$2","v":167.5692208932735},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD183)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD557)","v":" "},null,null,116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E180, 'Reservoir B2'!E182)","v":26.848026727814442},{"$f":"IF($AA$7=0,'Reservoir B1'!E671, 'Reservoir B2'!E556)","v":44.775932501267796},{"$f":"IF($AA$7=0,'Reservoir B1'!C180,'Reservoir B2'!C182)-AE$2","v":167.51310042649473},{"$f":"IF($AA$7=0,'Reservoir B1'!C671,'Reservoir B2'!C556)-AF$2","v":167.51310042649473},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD184)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD558)","v":" "},null,null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8333333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E181, 'Reservoir B2'!E183)","v":26.820014989743783},{"$f":"IF($AA$7=0,'Reservoir B1'!E672, 'Reservoir B2'!E557)","v":44.729505962144096},{"$f":"IF($AA$7=0,'Reservoir B1'!C181,'Reservoir B2'!C183)-AE$2","v":167.45699866653823},{"$f":"IF($AA$7=0,'Reservoir B1'!C672,'Reservoir B2'!C557)-AF$2","v":167.45699866653823},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD185)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD559)","v":" "},null,null,118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E182, 'Reservoir B2'!E184)","v":26.791987801914395},{"$f":"IF($AA$7=0,'Reservoir B1'!E673, 'Reservoir B2'!E558)","v":44.683053816654031},{"$f":"IF($AA$7=0,'Reservoir B1'!C182,'Reservoir B2'!C184)-AE$2","v":167.40091560716837},{"$f":"IF($AA$7=0,'Reservoir B1'!C673,'Reservoir B2'!C558)-AF$2","v":167.40091560716837},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD186)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD560)","v":" "},null,null,119,{"$f":"SUM(AC118:AC129)/12","v":26.945851374161908},{"$f":"SUM(AD118:AD129)/12","v":44.938066666575743}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.000000000000002,{"$f":"IF($AA$7=0,'Reservoir B1'!E183, 'Reservoir B2'!E185)","v":26.763945229904472},{"$f":"IF($AA$7=0,'Reservoir B1'!E674, 'Reservoir B2'!E559)","v":44.636576173486603},{"$f":"IF($AA$7=0,'Reservoir B1'!C183,'Reservoir B2'!C185)-AE$2","v":167.34485124215163},{"$f":"IF($AA$7=0,'Reservoir B1'!C674,'Reservoir B2'!C559)-AF$2","v":167.34485124215163},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD187)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD561)","v":" "},null,null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.083333333333336,{"$f":"IF($AA$7=0,'Reservoir B1'!E184, 'Reservoir B2'!E186)","v":26.735887339197731},{"$f":"IF($AA$7=0,'Reservoir B1'!E675, 'Reservoir B2'!E560)","v":44.590073141174273},{"$f":"IF($AA$7=0,'Reservoir B1'!C184,'Reservoir B2'!C186)-AE$2","v":167.28880556525655},{"$f":"IF($AA$7=0,'Reservoir B1'!C675,'Reservoir B2'!C560)-AF$2","v":167.28880556525655},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD188)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD562)","v":" "},null,null,121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.16666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E185, 'Reservoir B2'!E187)","v":26.707814195183957},{"$f":"IF($AA$7=0,'Reservoir B1'!E676, 'Reservoir B2'!E561)","v":44.543544828093786},{"$f":"IF($AA$7=0,'Reservoir B1'!C185,'Reservoir B2'!C187)-AE$2","v":167.23277857025377},{"$f":"IF($AA$7=0,'Reservoir B1'!C676,'Reservoir B2'!C561)-AF$2","v":167.23277857025377},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD189)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD563)","v":" "},null,null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E186, 'Reservoir B2'!E188)","v":26.679725863158467},{"$f":"IF($AA$7=0,'Reservoir B1'!E677, 'Reservoir B2'!E562)","v":44.496991342465336},{"$f":"IF($AA$7=0,'Reservoir B1'!C186,'Reservoir B2'!C188)-AE$2","v":167.17677025091601},{"$f":"IF($AA$7=0,'Reservoir B1'!C677,'Reservoir B2'!C562)-AF$2","v":167.17677025091601},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD190)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD564)","v":" "},null,null,123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.333333333333337,{"$f":"IF($AA$7=0,'Reservoir B1'!E187, 'Reservoir B2'!E189)","v":26.651622408322766},{"$f":"IF($AA$7=0,'Reservoir B1'!E678, 'Reservoir B2'!E563)","v":44.450412792353625},{"$f":"IF($AA$7=0,'Reservoir B1'!C187,'Reservoir B2'!C189)-AE$2","v":167.12078060101803},{"$f":"IF($AA$7=0,'Reservoir B1'!C678,'Reservoir B2'!C563)-AF$2","v":167.12078060101803},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD191)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD565)","v":" "},null,null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.416666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E188, 'Reservoir B2'!E190)","v":26.623503895784175},{"$f":"IF($AA$7=0,'Reservoir B1'!E679, 'Reservoir B2'!E564)","v":44.403809285667258},{"$f":"IF($AA$7=0,'Reservoir B1'!C188,'Reservoir B2'!C190)-AE$2","v":167.06480961433667},{"$f":"IF($AA$7=0,'Reservoir B1'!C679,'Reservoir B2'!C564)-AF$2","v":167.06480961433667},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD192)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD566)","v":" "},null,null,125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.500000000000005,{"$f":"IF($AA$7=0,'Reservoir B1'!E189, 'Reservoir B2'!E191)","v":26.595370390556518},{"$f":"IF($AA$7=0,'Reservoir B1'!E680, 'Reservoir B2'!E565)","v":44.357180930159878},{"$f":"IF($AA$7=0,'Reservoir B1'!C189,'Reservoir B2'!C191)-AE$2","v":167.00885728465087},{"$f":"IF($AA$7=0,'Reservoir B1'!C680,'Reservoir B2'!C565)-AF$2","v":167.00885728465087},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD193)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD567)","v":" "},null,null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.583333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E190, 'Reservoir B2'!E192)","v":26.567221957559624},{"$f":"IF($AA$7=0,'Reservoir B1'!E681, 'Reservoir B2'!E566)","v":44.310527833429354},{"$f":"IF($AA$7=0,'Reservoir B1'!C190,'Reservoir B2'!C192)-AE$2","v":166.95292360574163},{"$f":"IF($AA$7=0,'Reservoir B1'!C681,'Reservoir B2'!C566)-AF$2","v":166.95292360574163},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD194)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD568)","v":" "},null,null,127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.666666666666673,{"$f":"IF($AA$7=0,'Reservoir B1'!E191, 'Reservoir B2'!E193)","v":26.539058661619713},{"$f":"IF($AA$7=0,'Reservoir B1'!E682, 'Reservoir B2'!E567)","v":44.263850102918369},{"$f":"IF($AA$7=0,'Reservoir B1'!C191,'Reservoir B2'!C193)-AE$2","v":166.89700857139204},{"$f":"IF($AA$7=0,'Reservoir B1'!C682,'Reservoir B2'!C567)-AF$2","v":166.89700857139204},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD195)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD569)","v":" "},null,null,128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.750000000000007,{"$f":"IF($AA$7=0,'Reservoir B1'!E192, 'Reservoir B2'!E194)","v":26.510880567469407},{"$f":"IF($AA$7=0,'Reservoir B1'!E683, 'Reservoir B2'!E568)","v":44.217147845914539},{"$f":"IF($AA$7=0,'Reservoir B1'!C192,'Reservoir B2'!C194)-AE$2","v":166.84111217538722},{"$f":"IF($AA$7=0,'Reservoir B1'!C683,'Reservoir B2'!C568)-AF$2","v":166.84111217538722},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD196)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD570)","v":" "},null,null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.833333333333341,{"$f":"IF($AA$7=0,'Reservoir B1'!E193, 'Reservoir B2'!E195)","v":26.482687739747824},{"$f":"IF($AA$7=0,'Reservoir B1'!E684, 'Reservoir B2'!E569)","v":44.170421169550465},{"$f":"IF($AA$7=0,'Reservoir B1'!C193,'Reservoir B2'!C195)-AE$2","v":166.78523441151441},{"$f":"IF($AA$7=0,'Reservoir B1'!C684,'Reservoir B2'!C569)-AF$2","v":166.78523441151441},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD197)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD571)","v":" "},null,null,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB140+1/12","v":10.916666666666675},{"$f":"IF($AA$7=0,'Reservoir B1'!E194, 'Reservoir B2'!E196)","v":26.454480243000816},{"$f":"IF($AA$7=0,'Reservoir B1'!E685, 'Reservoir B2'!E570)","v":44.123670180804126},{"$f":"IF($AA$7=0,'Reservoir B1'!C194,'Reservoir B2'!C196)-AE$2","v":166.72937527356288},{"$f":"IF($AA$7=0,'Reservoir B1'!C685,'Reservoir B2'!C570)-AF$2","v":166.72937527356288},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD198)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD572)","v":" "},null,null,131,{"$f":"SUM(AC130:AC141)/12","v":26.609349874292125},{"$f":"SUM(AD130:AD141)/12","v":44.380350468834799}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E195, 'Reservoir B2'!E197)","v":26.426258141680961},{"$f":"IF($AA$7=0,'Reservoir B1'!E686, 'Reservoir B2'!E571)","v":44.076894986499035},{"$f":"IF($AA$7=0,'Reservoir B1'!C195,'Reservoir B2'!C197)-AE$2","v":166.673534755324},{"$f":"IF($AA$7=0,'Reservoir B1'!C686,'Reservoir B2'!C571)-AF$2","v":166.673534755324},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD199)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD573)","v":" "},null,null,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.083333333333343,{"$f":"IF($AA$7=0,'Reservoir B1'!E196, 'Reservoir B2'!E198)","v":26.3980215001475},{"$f":"IF($AA$7=0,'Reservoir B1'!E687, 'Reservoir B2'!E572)","v":44.030095693303871},{"$f":"IF($AA$7=0,'Reservoir B1'!C196,'Reservoir B2'!C198)-AE$2","v":166.6177128505912},{"$f":"IF($AA$7=0,'Reservoir B1'!C687,'Reservoir B2'!C572)-AF$2","v":166.6177128505912},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD200)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD574)","v":" "},null,null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.166666666666677,{"$f":"IF($AA$7=0,'Reservoir B1'!E197, 'Reservoir B2'!E199)","v":26.36977038266668},{"$f":"IF($AA$7=0,'Reservoir B1'!E688, 'Reservoir B2'!E573)","v":43.983272407733274},{"$f":"IF($AA$7=0,'Reservoir B1'!C197,'Reservoir B2'!C199)-AE$2","v":166.56190955315998},{"$f":"IF($AA$7=0,'Reservoir B1'!C688,'Reservoir B2'!C573)-AF$2","v":166.56190955315998},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD201)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD575)","v":" "},null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.250000000000011,{"$f":"IF($AA$7=0,'Reservoir B1'!E198, 'Reservoir B2'!E200)","v":26.341504853411635},{"$f":"IF($AA$7=0,'Reservoir B1'!E689, 'Reservoir B2'!E574)","v":43.936425236147528},{"$f":"IF($AA$7=0,'Reservoir B1'!C198,'Reservoir B2'!C200)-AE$2","v":166.50612485682791},{"$f":"IF($AA$7=0,'Reservoir B1'!C689,'Reservoir B2'!C574)-AF$2","v":166.50612485682791},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD202)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD576)","v":" "},null,null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.333333333333345,{"$f":"IF($AA$7=0,'Reservoir B1'!E199, 'Reservoir B2'!E201)","v":26.313224976462578},{"$f":"IF($AA$7=0,'Reservoir B1'!E690, 'Reservoir B2'!E575)","v":43.889554284752933},{"$f":"IF($AA$7=0,'Reservoir B1'!C199,'Reservoir B2'!C201)-AE$2","v":166.4503587553946},{"$f":"IF($AA$7=0,'Reservoir B1'!C690,'Reservoir B2'!C575)-AF$2","v":166.4503587553946},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD203)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD577)","v":" "},null,null,136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.416666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E200, 'Reservoir B2'!E202)","v":26.284930815807265},{"$f":"IF($AA$7=0,'Reservoir B1'!E691, 'Reservoir B2'!E576)","v":43.842659659602496},{"$f":"IF($AA$7=0,'Reservoir B1'!C200,'Reservoir B2'!C202)-AE$2","v":166.3946112426618},{"$f":"IF($AA$7=0,'Reservoir B1'!C691,'Reservoir B2'!C576)-AF$2","v":166.3946112426618},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD204)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD578)","v":" "},null,null,137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.500000000000012,{"$f":"IF($AA$7=0,'Reservoir B1'!E201, 'Reservoir B2'!E203)","v":26.256622435340198},{"$f":"IF($AA$7=0,'Reservoir B1'!E692, 'Reservoir B2'!E577)","v":43.795741466594713},{"$f":"IF($AA$7=0,'Reservoir B1'!C201,'Reservoir B2'!C203)-AE$2","v":166.33888231243321},{"$f":"IF($AA$7=0,'Reservoir B1'!C692,'Reservoir B2'!C577)-AF$2","v":166.33888231243321},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD205)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD579)","v":" "},null,null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.583333333333346,{"$f":"IF($AA$7=0,'Reservoir B1'!E202, 'Reservoir B2'!E204)","v":26.228299898863547},{"$f":"IF($AA$7=0,'Reservoir B1'!E693, 'Reservoir B2'!E578)","v":43.748799811475045},{"$f":"IF($AA$7=0,'Reservoir B1'!C202,'Reservoir B2'!C204)-AE$2","v":166.28317195851471},{"$f":"IF($AA$7=0,'Reservoir B1'!C693,'Reservoir B2'!C578)-AF$2","v":166.28317195851471},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD206)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD580)","v":" "},null,null,139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.66666666666668,{"$f":"IF($AA$7=0,'Reservoir B1'!E203, 'Reservoir B2'!E205)","v":26.199963270086769},{"$f":"IF($AA$7=0,'Reservoir B1'!E694, 'Reservoir B2'!E579)","v":43.701834799835297},{"$f":"IF($AA$7=0,'Reservoir B1'!C203,'Reservoir B2'!C205)-AE$2","v":166.2274801747142},{"$f":"IF($AA$7=0,'Reservoir B1'!C694,'Reservoir B2'!C579)-AF$2","v":166.2274801747142},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD207)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD581)","v":" "},null,null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.750000000000014,{"$f":"IF($AA$7=0,'Reservoir B1'!E204, 'Reservoir B2'!E206)","v":26.17161261262703},{"$f":"IF($AA$7=0,'Reservoir B1'!E695, 'Reservoir B2'!E580)","v":43.654846537114267},{"$f":"IF($AA$7=0,'Reservoir B1'!C204,'Reservoir B2'!C206)-AE$2","v":166.1718069548416},{"$f":"IF($AA$7=0,'Reservoir B1'!C695,'Reservoir B2'!C580)-AF$2","v":166.1718069548416},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD208)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD582)","v":" "},null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.833333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E205, 'Reservoir B2'!E207)","v":26.143247990009229},{"$f":"IF($AA$7=0,'Reservoir B1'!E696, 'Reservoir B2'!E581)","v":43.607835128597884},{"$f":"IF($AA$7=0,'Reservoir B1'!C205,'Reservoir B2'!C207)-AE$2","v":166.11615229270896},{"$f":"IF($AA$7=0,'Reservoir B1'!C696,'Reservoir B2'!C581)-AF$2","v":166.11615229270896},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD209)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD583)","v":" "},null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.916666666666682,{"$f":"IF($AA$7=0,'Reservoir B1'!E206, 'Reservoir B2'!E208)","v":26.114869465665727},{"$f":"IF($AA$7=0,'Reservoir B1'!E697, 'Reservoir B2'!E582)","v":43.560800679418676},{"$f":"IF($AA$7=0,'Reservoir B1'!C206,'Reservoir B2'!C208)-AE$2","v":166.06051618213039},{"$f":"IF($AA$7=0,'Reservoir B1'!C697,'Reservoir B2'!C582)-AF$2","v":166.06051618213039},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD210)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD584)","v":" "},null,null,143,{"$f":"SUM(AC142:AC153)/12","v":26.270693861897428},{"$f":"SUM(AD142:AD153)/12","v":43.819063390922928}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.000000000000016,{"$f":"IF($AA$7=0,'Reservoir B1'!E207, 'Reservoir B2'!E209)","v":26.08647710293674},{"$f":"IF($AA$7=0,'Reservoir B1'!E698, 'Reservoir B2'!E583)","v":43.513743294556427},{"$f":"IF($AA$7=0,'Reservoir B1'!C207,'Reservoir B2'!C209)-AE$2","v":166.00489861692199},{"$f":"IF($AA$7=0,'Reservoir B1'!C698,'Reservoir B2'!C583)-AF$2","v":166.00489861692199},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD211)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD585)","v":" "},null,null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.08333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E208, 'Reservoir B2'!E210)","v":26.058070965070605},{"$f":"IF($AA$7=0,'Reservoir B1'!E699, 'Reservoir B2'!E584)","v":43.4666630788387},{"$f":"IF($AA$7=0,'Reservoir B1'!C208,'Reservoir B2'!C210)-AE$2","v":165.949299590902},{"$f":"IF($AA$7=0,'Reservoir B1'!C699,'Reservoir B2'!C584)-AF$2","v":165.949299590902},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD212)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD586)","v":" "},null,null,145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.166666666666684,{"$f":"IF($AA$7=0,'Reservoir B1'!E209, 'Reservoir B2'!E211)","v":26.029651115223615},{"$f":"IF($AA$7=0,'Reservoir B1'!E700, 'Reservoir B2'!E585)","v":43.419560136940476},{"$f":"IF($AA$7=0,'Reservoir B1'!C209,'Reservoir B2'!C211)-AE$2","v":165.89371909789068},{"$f":"IF($AA$7=0,'Reservoir B1'!C700,'Reservoir B2'!C585)-AF$2","v":165.89371909789068},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD213)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD587)","v":" "},null,null,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.250000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E210, 'Reservoir B2'!E212)","v":26.001217616459918},{"$f":"IF($AA$7=0,'Reservoir B1'!E701, 'Reservoir B2'!E586)","v":43.372434573384012},{"$f":"IF($AA$7=0,'Reservoir B1'!C210,'Reservoir B2'!C212)-AE$2","v":165.83815713171037},{"$f":"IF($AA$7=0,'Reservoir B1'!C701,'Reservoir B2'!C586)-AF$2","v":165.83815713171037},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD214)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD588)","v":" "},null,null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.333333333333352,{"$f":"IF($AA$7=0,'Reservoir B1'!E211, 'Reservoir B2'!E213)","v":25.972770531752282},{"$f":"IF($AA$7=0,'Reservoir B1'!E702, 'Reservoir B2'!E587)","v":43.325286492540094},{"$f":"IF($AA$7=0,'Reservoir B1'!C211,'Reservoir B2'!C213)-AE$2","v":165.78261368618544},{"$f":"IF($AA$7=0,'Reservoir B1'!C702,'Reservoir B2'!C587)-AF$2","v":165.78261368618544},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD215)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD589)","v":" "},null,null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.416666666666686,{"$f":"IF($AA$7=0,'Reservoir B1'!E212, 'Reservoir B2'!E214)","v":25.944309923981422},{"$f":"IF($AA$7=0,'Reservoir B1'!E703, 'Reservoir B2'!E588)","v":43.278115998626994},{"$f":"IF($AA$7=0,'Reservoir B1'!C212,'Reservoir B2'!C214)-AE$2","v":165.72708875514238},{"$f":"IF($AA$7=0,'Reservoir B1'!C703,'Reservoir B2'!C588)-AF$2","v":165.72708875514238},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD216)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD590)","v":" "},null,null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.50000000000002,{"$f":"IF($AA$7=0,'Reservoir B1'!E213, 'Reservoir B2'!E215)","v":25.915835855936578},{"$f":"IF($AA$7=0,'Reservoir B1'!E704, 'Reservoir B2'!E589)","v":43.230923195711313},{"$f":"IF($AA$7=0,'Reservoir B1'!C213,'Reservoir B2'!C215)-AE$2","v":165.67158233240966},{"$f":"IF($AA$7=0,'Reservoir B1'!C704,'Reservoir B2'!C589)-AF$2","v":165.67158233240966},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD217)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD591)","v":" "},null,null,150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.583333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E214, 'Reservoir B2'!E216)","v":25.887348390315331},{"$f":"IF($AA$7=0,'Reservoir B1'!E705, 'Reservoir B2'!E590)","v":43.183708187707758},{"$f":"IF($AA$7=0,'Reservoir B1'!C214,'Reservoir B2'!C216)-AE$2","v":165.61609441181784},{"$f":"IF($AA$7=0,'Reservoir B1'!C705,'Reservoir B2'!C590)-AF$2","v":165.61609441181784},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD218)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD592)","v":" "},null,null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.666666666666687,{"$f":"IF($AA$7=0,'Reservoir B1'!E215, 'Reservoir B2'!E217)","v":25.858847589724107},{"$f":"IF($AA$7=0,'Reservoir B1'!E706, 'Reservoir B2'!E591)","v":43.136471078379969},{"$f":"IF($AA$7=0,'Reservoir B1'!C215,'Reservoir B2'!C217)-AE$2","v":165.56062498719956},{"$f":"IF($AA$7=0,'Reservoir B1'!C706,'Reservoir B2'!C591)-AF$2","v":165.56062498719956},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD219)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD593)","v":" "},null,null,152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.750000000000021,{"$f":"IF($AA$7=0,'Reservoir B1'!E216, 'Reservoir B2'!E218)","v":25.830333516677591},{"$f":"IF($AA$7=0,'Reservoir B1'!E707, 'Reservoir B2'!E592)","v":43.089211971339545},{"$f":"IF($AA$7=0,'Reservoir B1'!C216,'Reservoir B2'!C218)-AE$2","v":165.50517405238946},{"$f":"IF($AA$7=0,'Reservoir B1'!C707,'Reservoir B2'!C592)-AF$2","v":165.50517405238946},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD220)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD594)","v":" "},null,null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.833333333333355,{"$f":"IF($AA$7=0,'Reservoir B1'!E217, 'Reservoir B2'!E219)","v":25.801806233599606},{"$f":"IF($AA$7=0,'Reservoir B1'!E708, 'Reservoir B2'!E593)","v":43.041930970047467},{"$f":"IF($AA$7=0,'Reservoir B1'!C217,'Reservoir B2'!C219)-AE$2","v":165.4497416012243},{"$f":"IF($AA$7=0,'Reservoir B1'!C708,'Reservoir B2'!C593)-AF$2","v":165.4497416012243},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD221)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD595)","v":" "},null,null,154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.916666666666689,{"$f":"IF($AA$7=0,'Reservoir B1'!E218, 'Reservoir B2'!E220)","v":25.773265802822621},{"$f":"IF($AA$7=0,'Reservoir B1'!E709, 'Reservoir B2'!E594)","v":42.994628177813297},{"$f":"IF($AA$7=0,'Reservoir B1'!C218,'Reservoir B2'!C220)-AE$2","v":165.39432762754288},{"$f":"IF($AA$7=0,'Reservoir B1'!C709,'Reservoir B2'!C594)-AF$2","v":165.39432762754288},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD222)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD596)","v":" "},null,null,155,{"$f":"SUM(AC154:AC165)/12","v":25.929994553708365},{"$f":"SUM(AD154:AD165)/12","v":43.254389762990506}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.000000000000023,{"$f":"IF($AA$7=0,'Reservoir B1'!E219, 'Reservoir B2'!E221)","v":25.74471228658787},{"$f":"IF($AA$7=0,'Reservoir B1'!E710, 'Reservoir B2'!E595)","v":42.947303697795405},{"$f":"IF($AA$7=0,'Reservoir B1'!C219,'Reservoir B2'!C221)-AE$2","v":165.33893212518601},{"$f":"IF($AA$7=0,'Reservoir B1'!C710,'Reservoir B2'!C595)-AF$2","v":165.33893212518601},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD223)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD597)","v":" "},null,null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.083333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E220, 'Reservoir B2'!E222)","v":25.716145747046035},{"$f":"IF($AA$7=0,'Reservoir B1'!E711, 'Reservoir B2'!E596)","v":42.899957633002067},{"$f":"IF($AA$7=0,'Reservoir B1'!C220,'Reservoir B2'!C222)-AE$2","v":165.2835550879966},{"$f":"IF($AA$7=0,'Reservoir B1'!C711,'Reservoir B2'!C596)-AF$2","v":165.2835550879966},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD224)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD598)","v":" "},null,null,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.166666666666691,{"$f":"IF($AA$7=0,'Reservoir B1'!E221, 'Reservoir B2'!E223)","v":25.687566246256509},{"$f":"IF($AA$7=0,'Reservoir B1'!E712, 'Reservoir B2'!E597)","v":42.852590086290277},{"$f":"IF($AA$7=0,'Reservoir B1'!C221,'Reservoir B2'!C223)-AE$2","v":165.22819650981958},{"$f":"IF($AA$7=0,'Reservoir B1'!C712,'Reservoir B2'!C597)-AF$2","v":165.22819650981958},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD225)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD599)","v":" "},null,null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.250000000000025,{"$f":"IF($AA$7=0,'Reservoir B1'!E222, 'Reservoir B2'!E224)","v":25.658973846188076},{"$f":"IF($AA$7=0,'Reservoir B1'!E713, 'Reservoir B2'!E598)","v":42.805201160366842},{"$f":"IF($AA$7=0,'Reservoir B1'!C222,'Reservoir B2'!C224)-AE$2","v":165.17285638450196},{"$f":"IF($AA$7=0,'Reservoir B1'!C713,'Reservoir B2'!C598)-AF$2","v":165.17285638450196},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD226)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD600)","v":" "},null,null,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.333333333333359,{"$f":"IF($AA$7=0,'Reservoir B1'!E223, 'Reservoir B2'!E225)","v":25.630368608718939},{"$f":"IF($AA$7=0,'Reservoir B1'!E714, 'Reservoir B2'!E599)","v":42.757790957788451},{"$f":"IF($AA$7=0,'Reservoir B1'!C223,'Reservoir B2'!C225)-AE$2","v":165.11753470589278},{"$f":"IF($AA$7=0,'Reservoir B1'!C714,'Reservoir B2'!C599)-AF$2","v":165.11753470589278},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD227)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD601)","v":" "},null,null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.416666666666693,{"$f":"IF($AA$7=0,'Reservoir B1'!E224, 'Reservoir B2'!E226)","v":25.601750595636304},{"$f":"IF($AA$7=0,'Reservoir B1'!E715, 'Reservoir B2'!E600)","v":42.710359580960919},{"$f":"IF($AA$7=0,'Reservoir B1'!C224,'Reservoir B2'!C226)-AE$2","v":165.06223146784313},{"$f":"IF($AA$7=0,'Reservoir B1'!C715,'Reservoir B2'!C600)-AF$2","v":165.06223146784313},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD228)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD602)","v":" "},null,null,161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.500000000000027,{"$f":"IF($AA$7=0,'Reservoir B1'!E225, 'Reservoir B2'!E227)","v":25.573119868637242},{"$f":"IF($AA$7=0,'Reservoir B1'!E716, 'Reservoir B2'!E601)","v":42.662907132140759},{"$f":"IF($AA$7=0,'Reservoir B1'!C225,'Reservoir B2'!C227)-AE$2","v":165.00694666420617},{"$f":"IF($AA$7=0,'Reservoir B1'!C716,'Reservoir B2'!C601)-AF$2","v":165.00694666420617},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD229)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD603)","v":" "},null,null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.583333333333361,{"$f":"IF($AA$7=0,'Reservoir B1'!E226, 'Reservoir B2'!E228)","v":25.544476489328083},{"$f":"IF($AA$7=0,'Reservoir B1'!E717, 'Reservoir B2'!E602)","v":42.615433713434044},{"$f":"IF($AA$7=0,'Reservoir B1'!C226,'Reservoir B2'!C228)-AE$2","v":164.95168028883708},{"$f":"IF($AA$7=0,'Reservoir B1'!C717,'Reservoir B2'!C602)-AF$2","v":164.95168028883708},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD230)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD604)","v":" "},null,null,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.666666666666694,{"$f":"IF($AA$7=0,'Reservoir B1'!E227, 'Reservoir B2'!E229)","v":25.515820519225059},{"$f":"IF($AA$7=0,'Reservoir B1'!E718, 'Reservoir B2'!E603)","v":42.56793942679753},{"$f":"IF($AA$7=0,'Reservoir B1'!C227,'Reservoir B2'!C229)-AE$2","v":164.89643233559312},{"$f":"IF($AA$7=0,'Reservoir B1'!C718,'Reservoir B2'!C603)-AF$2","v":164.89643233559312},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD231)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD605)","v":" "},null,null,164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.750000000000028,{"$f":"IF($AA$7=0,'Reservoir B1'!E228, 'Reservoir B2'!E230)","v":25.487152019754163},{"$f":"IF($AA$7=0,'Reservoir B1'!E719, 'Reservoir B2'!E604)","v":42.520424374038384},{"$f":"IF($AA$7=0,'Reservoir B1'!C228,'Reservoir B2'!C230)-AE$2","v":164.84120279833357},{"$f":"IF($AA$7=0,'Reservoir B1'!C719,'Reservoir B2'!C604)-AF$2","v":164.84120279833357},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD232)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD606)","v":" "},null,null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.833333333333362,{"$f":"IF($AA$7=0,'Reservoir B1'!E229, 'Reservoir B2'!E231)","v":25.458471052250971},{"$f":"IF($AA$7=0,'Reservoir B1'!E720, 'Reservoir B2'!E605)","v":42.472888656813929},{"$f":"IF($AA$7=0,'Reservoir B1'!C229,'Reservoir B2'!C231)-AE$2","v":164.78599167091977},{"$f":"IF($AA$7=0,'Reservoir B1'!C720,'Reservoir B2'!C605)-AF$2","v":164.78599167091977},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD233)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD607)","v":" "},null,null,166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.916666666666696,{"$f":"IF($AA$7=0,'Reservoir B1'!E230, 'Reservoir B2'!E232)","v":25.429777677961312},{"$f":"IF($AA$7=0,'Reservoir B1'!E721, 'Reservoir B2'!E606)","v":42.425332376632774},{"$f":"IF($AA$7=0,'Reservoir B1'!C230,'Reservoir B2'!C232)-AE$2","v":164.73079894721511},{"$f":"IF($AA$7=0,'Reservoir B1'!C721,'Reservoir B2'!C606)-AF$2","v":164.73079894721511},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD234)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD608)","v":" "},null,null,167,{"$f":"SUM(AC166:AC177)/12","v":25.587361246465878},{"$f":"SUM(AD166:AD177)/12","v":42.686510733005122}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.00000000000003,{"$f":"IF($AA$7=0,'Reservoir B1'!E231, 'Reservoir B2'!E233)","v":25.40107195804066},{"$f":"IF($AA$7=0,'Reservoir B1'!E722, 'Reservoir B2'!E607)","v":42.377755634853749},{"$f":"IF($AA$7=0,'Reservoir B1'!C231,'Reservoir B2'!C233)-AE$2","v":164.67562462108501},{"$f":"IF($AA$7=0,'Reservoir B1'!C722,'Reservoir B2'!C607)-AF$2","v":164.67562462108501},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD235)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD609)","v":" "},null,null,168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.083333333333364,{"$f":"IF($AA$7=0,'Reservoir B1'!E232, 'Reservoir B2'!E234)","v":25.372353953554985},{"$f":"IF($AA$7=0,'Reservoir B1'!E723, 'Reservoir B2'!E608)","v":42.330158532687307},{"$f":"IF($AA$7=0,'Reservoir B1'!C232,'Reservoir B2'!C234)-AE$2","v":164.62046868639695},{"$f":"IF($AA$7=0,'Reservoir B1'!C723,'Reservoir B2'!C608)-AF$2","v":164.62046868639695},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD236)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD610)","v":" "},null,null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.166666666666698,{"$f":"IF($AA$7=0,'Reservoir B1'!E233, 'Reservoir B2'!E235)","v":25.343623725480207},{"$f":"IF($AA$7=0,'Reservoir B1'!E724, 'Reservoir B2'!E609)","v":42.282541171194744},{"$f":"IF($AA$7=0,'Reservoir B1'!C233,'Reservoir B2'!C235)-AE$2","v":164.56533113702045},{"$f":"IF($AA$7=0,'Reservoir B1'!C724,'Reservoir B2'!C609)-AF$2","v":164.56533113702045},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD237)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD611)","v":" "},null,null,170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250000000000032,{"$f":"IF($AA$7=0,'Reservoir B1'!E234, 'Reservoir B2'!E236)","v":25.314881334702783},{"$f":"IF($AA$7=0,'Reservoir B1'!E725, 'Reservoir B2'!E610)","v":42.23490365128896},{"$f":"IF($AA$7=0,'Reservoir B1'!C234,'Reservoir B2'!C236)-AE$2","v":164.51021196682709},{"$f":"IF($AA$7=0,'Reservoir B1'!C725,'Reservoir B2'!C610)-AF$2","v":164.51021196682709},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD238)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD612)","v":" "},null,null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.333333333333366,{"$f":"IF($AA$7=0,'Reservoir B1'!E235, 'Reservoir B2'!E237)","v":25.286126842019186},{"$f":"IF($AA$7=0,'Reservoir B1'!E726, 'Reservoir B2'!E611)","v":42.187246073733817},{"$f":"IF($AA$7=0,'Reservoir B1'!C235,'Reservoir B2'!C237)-AE$2","v":164.45511116969047},{"$f":"IF($AA$7=0,'Reservoir B1'!C726,'Reservoir B2'!C611)-AF$2","v":164.45511116969047},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD239)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD613)","v":" "},null,null,172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4166666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E236, 'Reservoir B2'!E238)","v":25.257360308136676},{"$f":"IF($AA$7=0,'Reservoir B1'!E727, 'Reservoir B2'!E612)","v":42.13956853914528},{"$f":"IF($AA$7=0,'Reservoir B1'!C236,'Reservoir B2'!C238)-AE$2","v":164.40002873948623},{"$f":"IF($AA$7=0,'Reservoir B1'!C727,'Reservoir B2'!C612)-AF$2","v":164.40002873948623},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD240)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD614)","v":" "},null,null,173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.500000000000034,{"$f":"IF($AA$7=0,'Reservoir B1'!E237, 'Reservoir B2'!E239)","v":25.228581793673023},{"$f":"IF($AA$7=0,'Reservoir B1'!E728, 'Reservoir B2'!E613)","v":42.091871147990965},{"$f":"IF($AA$7=0,'Reservoir B1'!C237,'Reservoir B2'!C239)-AE$2","v":164.34496467009205},{"$f":"IF($AA$7=0,'Reservoir B1'!C728,'Reservoir B2'!C613)-AF$2","v":164.34496467009205},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD241)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD615)","v":" "},null,null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.583333333333368,{"$f":"IF($AA$7=0,'Reservoir B1'!E238, 'Reservoir B2'!E240)","v":25.199791359156485},{"$f":"IF($AA$7=0,'Reservoir B1'!E729, 'Reservoir B2'!E614)","v":42.04415400059019},{"$f":"IF($AA$7=0,'Reservoir B1'!C238,'Reservoir B2'!C240)-AE$2","v":164.28991895538766},{"$f":"IF($AA$7=0,'Reservoir B1'!C729,'Reservoir B2'!C614)-AF$2","v":164.28991895538766},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD242)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD616)","v":" "},null,null,175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.666666666666702,{"$f":"IF($AA$7=0,'Reservoir B1'!E239, 'Reservoir B2'!E241)","v":25.170989065026227},{"$f":"IF($AA$7=0,'Reservoir B1'!E730, 'Reservoir B2'!E615)","v":41.996417197114525},{"$f":"IF($AA$7=0,'Reservoir B1'!C239,'Reservoir B2'!C241)-AE$2","v":164.23489158925486},{"$f":"IF($AA$7=0,'Reservoir B1'!C730,'Reservoir B2'!C615)-AF$2","v":164.23489158925486},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD243)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD617)","v":" "},null,null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.750000000000036,{"$f":"IF($AA$7=0,'Reservoir B1'!E240, 'Reservoir B2'!E242)","v":25.142174971632237},{"$f":"IF($AA$7=0,'Reservoir B1'!E731, 'Reservoir B2'!E616)","v":41.948660837587859},{"$f":"IF($AA$7=0,'Reservoir B1'!C240,'Reservoir B2'!C242)-AE$2","v":164.17988256557743},{"$f":"IF($AA$7=0,'Reservoir B1'!C731,'Reservoir B2'!C616)-AF$2","v":164.17988256557743},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD244)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD618)","v":" "},null,null,177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.833333333333369,{"$f":"IF($AA$7=0,'Reservoir B1'!E241, 'Reservoir B2'!E243)","v":25.113349139235304},{"$f":"IF($AA$7=0,'Reservoir B1'!E732, 'Reservoir B2'!E617)","v":41.900885021886133},{"$f":"IF($AA$7=0,'Reservoir B1'!C241,'Reservoir B2'!C243)-AE$2","v":164.12489187824121},{"$f":"IF($AA$7=0,'Reservoir B1'!C732,'Reservoir B2'!C617)-AF$2","v":164.12489187824121},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD245)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD619)","v":" "},null,null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.916666666666703,{"$f":"IF($AA$7=0,'Reservoir B1'!E242, 'Reservoir B2'!E244)","v":25.084511628007519},{"$f":"IF($AA$7=0,'Reservoir B1'!E733, 'Reservoir B2'!E618)","v":41.853089849738311},{"$f":"IF($AA$7=0,'Reservoir B1'!C242,'Reservoir B2'!C244)-AE$2","v":164.06991952113412},{"$f":"IF($AA$7=0,'Reservoir B1'!C733,'Reservoir B2'!C618)-AF$2","v":164.06991952113412},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD246)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD620)","v":" "},null,null,179,{"$f":"SUM(AC178:AC189)/12","v":25.242901339888775},{"$f":"SUM(AD178:AD189)/12","v":42.115604304817651}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.000000000000037,{"$f":"IF($AA$7=0,'Reservoir B1'!E243, 'Reservoir B2'!E245)","v":25.055662498031772},{"$f":"IF($AA$7=0,'Reservoir B1'!E734, 'Reservoir B2'!E619)","v":41.805275420725565},{"$f":"IF($AA$7=0,'Reservoir B1'!C243,'Reservoir B2'!C245)-AE$2","v":164.01496548814606},{"$f":"IF($AA$7=0,'Reservoir B1'!C734,'Reservoir B2'!C619)-AF$2","v":164.01496548814606},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD247)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD621)","v":" "},null,null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.083333333333371,{"$f":"IF($AA$7=0,'Reservoir B1'!E244, 'Reservoir B2'!E246)","v":25.026801809302086},{"$f":"IF($AA$7=0,'Reservoir B1'!E735, 'Reservoir B2'!E620)","v":41.757441834281721},{"$f":"IF($AA$7=0,'Reservoir B1'!C244,'Reservoir B2'!C246)-AE$2","v":163.960029773169},{"$f":"IF($AA$7=0,'Reservoir B1'!C735,'Reservoir B2'!C620)-AF$2","v":163.960029773169},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD248)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD622)","v":" "},null,null,181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.166666666666705,{"$f":"IF($AA$7=0,'Reservoir B1'!E245, 'Reservoir B2'!E247)","v":24.997929621724218},{"$f":"IF($AA$7=0,'Reservoir B1'!E736, 'Reservoir B2'!E621)","v":41.709589189694334},{"$f":"IF($AA$7=0,'Reservoir B1'!C245,'Reservoir B2'!C247)-AE$2","v":163.90511237009693},{"$f":"IF($AA$7=0,'Reservoir B1'!C736,'Reservoir B2'!C621)-AF$2","v":163.90511237009693},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD249)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD623)","v":" "},null,null,182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.250000000000039,{"$f":"IF($AA$7=0,'Reservoir B1'!E246, 'Reservoir B2'!E248)","v":24.969045995114712},{"$f":"IF($AA$7=0,'Reservoir B1'!E737, 'Reservoir B2'!E622)","v":41.661717586103094},{"$f":"IF($AA$7=0,'Reservoir B1'!C246,'Reservoir B2'!C248)-AE$2","v":163.85021327282587},{"$f":"IF($AA$7=0,'Reservoir B1'!C737,'Reservoir B2'!C622)-AF$2","v":163.85021327282587},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD250)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD624)","v":" "},null,null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.333333333333373,{"$f":"IF($AA$7=0,'Reservoir B1'!E247, 'Reservoir B2'!E249)","v":24.940150989202138},{"$f":"IF($AA$7=0,'Reservoir B1'!E738, 'Reservoir B2'!E623)","v":41.613827122501903},{"$f":"IF($AA$7=0,'Reservoir B1'!C247,'Reservoir B2'!C249)-AE$2","v":163.7953324752539},{"$f":"IF($AA$7=0,'Reservoir B1'!C738,'Reservoir B2'!C623)-AF$2","v":163.7953324752539},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD251)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD625)","v":" "},null,null,184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.416666666666707,{"$f":"IF($AA$7=0,'Reservoir B1'!E248, 'Reservoir B2'!E250)","v":24.911244663626256},{"$f":"IF($AA$7=0,'Reservoir B1'!E739, 'Reservoir B2'!E624)","v":41.565917897737442},{"$f":"IF($AA$7=0,'Reservoir B1'!C248,'Reservoir B2'!C250)-AE$2","v":163.74046997128113},{"$f":"IF($AA$7=0,'Reservoir B1'!C739,'Reservoir B2'!C624)-AF$2","v":163.74046997128113},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD252)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD626)","v":" "},null,null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.500000000000041,{"$f":"IF($AA$7=0,'Reservoir B1'!E249, 'Reservoir B2'!E251)","v":24.882327077938463},{"$f":"IF($AA$7=0,'Reservoir B1'!E740, 'Reservoir B2'!E625)","v":41.517990010509934},{"$f":"IF($AA$7=0,'Reservoir B1'!C249,'Reservoir B2'!C251)-AE$2","v":163.68562575480968},{"$f":"IF($AA$7=0,'Reservoir B1'!C740,'Reservoir B2'!C625)-AF$2","v":163.68562575480968},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD253)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD627)","v":" "},null,null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.583333333333375,{"$f":"IF($AA$7=0,'Reservoir B1'!E250, 'Reservoir B2'!E252)","v":24.853398291602119},{"$f":"IF($AA$7=0,'Reservoir B1'!E741, 'Reservoir B2'!E626)","v":41.470043559373728},{"$f":"IF($AA$7=0,'Reservoir B1'!C250,'Reservoir B2'!C252)-AE$2","v":163.63079981974371},{"$f":"IF($AA$7=0,'Reservoir B1'!C741,'Reservoir B2'!C626)-AF$2","v":163.63079981974371},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD254)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD628)","v":" "},null,null,187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.666666666666709,{"$f":"IF($AA$7=0,'Reservoir B1'!E251, 'Reservoir B2'!E253)","v":24.824458363992257},{"$f":"IF($AA$7=0,'Reservoir B1'!E742, 'Reservoir B2'!E627)","v":41.422078642736764},{"$f":"IF($AA$7=0,'Reservoir B1'!C251,'Reservoir B2'!C253)-AE$2","v":163.57599215998945},{"$f":"IF($AA$7=0,'Reservoir B1'!C742,'Reservoir B2'!C627)-AF$2","v":163.57599215998945},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD255)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD629)","v":" "},null,null,188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.750000000000043,{"$f":"IF($AA$7=0,'Reservoir B1'!E252, 'Reservoir B2'!E254)","v":24.79550735439576},{"$f":"IF($AA$7=0,'Reservoir B1'!E743, 'Reservoir B2'!E628)","v":41.374095358860842},{"$f":"IF($AA$7=0,'Reservoir B1'!C252,'Reservoir B2'!C254)-AE$2","v":163.5212027694551},{"$f":"IF($AA$7=0,'Reservoir B1'!C743,'Reservoir B2'!C628)-AF$2","v":163.5212027694551},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD256)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD630)","v":" "},null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.833333333333377,{"$f":"IF($AA$7=0,'Reservoir B1'!E253, 'Reservoir B2'!E255)","v":24.766545322011716},{"$f":"IF($AA$7=0,'Reservoir B1'!E744, 'Reservoir B2'!E629)","v":41.326093805862335},{"$f":"IF($AA$7=0,'Reservoir B1'!C253,'Reservoir B2'!C255)-AE$2","v":163.46643164205094},{"$f":"IF($AA$7=0,'Reservoir B1'!C744,'Reservoir B2'!C629)-AF$2","v":163.46643164205094},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD257)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD631)","v":" "},null,null,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.91666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E254, 'Reservoir B2'!E256)","v":24.737572325950879},{"$f":"IF($AA$7=0,'Reservoir B1'!E745, 'Reservoir B2'!E630)","v":41.278074081711139},{"$f":"IF($AA$7=0,'Reservoir B1'!C254,'Reservoir B2'!C256)-AE$2","v":163.41167877168922},{"$f":"IF($AA$7=0,'Reservoir B1'!C745,'Reservoir B2'!C630)-AF$2","v":163.41167877168922},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD258)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD632)","v":" "},null,null,191,{"$f":"SUM(AC190:AC201)/12","v":24.896720359407698},{"$f":"SUM(AD190:AD201)/12","v":41.541845375841568}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.000000000000043,{"$f":"IF($AA$7=0,'Reservoir B1'!E255, 'Reservoir B2'!E257)","v":24.70858842523667},{"$f":"IF($AA$7=0,'Reservoir B1'!E746, 'Reservoir B2'!E631)","v":41.230036284232419},{"$f":"IF($AA$7=0,'Reservoir B1'!C255,'Reservoir B2'!C257)-AE$2","v":163.35694415228431},{"$f":"IF($AA$7=0,'Reservoir B1'!C746,'Reservoir B2'!C631)-AF$2","v":163.35694415228431},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD259)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD633)","v":" "},null,null,192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.083333333333375,{"$f":"IF($AA$7=0,'Reservoir B1'!E256, 'Reservoir B2'!E258)","v":24.679593678804601},{"$f":"IF($AA$7=0,'Reservoir B1'!E747, 'Reservoir B2'!E632)","v":41.181980511105657},{"$f":"IF($AA$7=0,'Reservoir B1'!C256,'Reservoir B2'!C258)-AE$2","v":163.30222777775253},{"$f":"IF($AA$7=0,'Reservoir B1'!C747,'Reservoir B2'!C632)-AF$2","v":163.30222777775253},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD260)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD634)","v":" "},null,null,193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.166666666666707,{"$f":"IF($AA$7=0,'Reservoir B1'!E257, 'Reservoir B2'!E259)","v":24.650588145502354},{"$f":"IF($AA$7=0,'Reservoir B1'!E748, 'Reservoir B2'!E633)","v":41.133906859864773},{"$f":"IF($AA$7=0,'Reservoir B1'!C257,'Reservoir B2'!C259)-AE$2","v":163.24752964201227},{"$f":"IF($AA$7=0,'Reservoir B1'!C748,'Reservoir B2'!C633)-AF$2","v":163.24752964201227},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD261)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD635)","v":" "},null,null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB204+1/12","v":16.250000000000039},{"$f":"IF($AA$7=0,'Reservoir B1'!E258, 'Reservoir B2'!E260)","v":24.621571884090173},{"$f":"IF($AA$7=0,'Reservoir B1'!E749, 'Reservoir B2'!E634)","v":41.085815427898723},{"$f":"IF($AA$7=0,'Reservoir B1'!C258,'Reservoir B2'!C260)-AE$2","v":163.19284973898391},{"$f":"IF($AA$7=0,'Reservoir B1'!C749,'Reservoir B2'!C634)-AF$2","v":163.19284973898391},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD262)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD636)","v":" "},null,null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.333333333333371,{"$f":"IF($AA$7=0,'Reservoir B1'!E259, 'Reservoir B2'!E261)","v":24.592544953240832},{"$f":"IF($AA$7=0,'Reservoir B1'!E750, 'Reservoir B2'!E635)","v":41.037706312451569},{"$f":"IF($AA$7=0,'Reservoir B1'!C259,'Reservoir B2'!C261)-AE$2","v":163.1381880625899},{"$f":"IF($AA$7=0,'Reservoir B1'!C750,'Reservoir B2'!C635)-AF$2","v":163.1381880625899},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD263)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD637)","v":" "},null,null,196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.416666666666703,{"$f":"IF($AA$7=0,'Reservoir B1'!E260, 'Reservoir B2'!E262)","v":24.563507411540002},{"$f":"IF($AA$7=0,'Reservoir B1'!E751, 'Reservoir B2'!E636)","v":40.98957961062289},{"$f":"IF($AA$7=0,'Reservoir B1'!C260,'Reservoir B2'!C262)-AE$2","v":163.08354460675469},{"$f":"IF($AA$7=0,'Reservoir B1'!C751,'Reservoir B2'!C636)-AF$2","v":163.08354460675469},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD264)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD638)","v":" "},null,null,197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.500000000000036,{"$f":"IF($AA$7=0,'Reservoir B1'!E261, 'Reservoir B2'!E263)","v":24.534459317485442},{"$f":"IF($AA$7=0,'Reservoir B1'!E752, 'Reservoir B2'!E637)","v":40.941435419366684},{"$f":"IF($AA$7=0,'Reservoir B1'!C261,'Reservoir B2'!C263)-AE$2","v":163.02891936540476},{"$f":"IF($AA$7=0,'Reservoir B1'!C752,'Reservoir B2'!C637)-AF$2","v":163.02891936540476},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD265)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD639)","v":" "},null,null,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.583333333333368,{"$f":"IF($AA$7=0,'Reservoir B1'!E262, 'Reservoir B2'!E264)","v":24.505400729488329},{"$f":"IF($AA$7=0,'Reservoir B1'!E753, 'Reservoir B2'!E638)","v":40.893273835493389},{"$f":"IF($AA$7=0,'Reservoir B1'!C262,'Reservoir B2'!C264)-AE$2","v":162.9743123324686},{"$f":"IF($AA$7=0,'Reservoir B1'!C753,'Reservoir B2'!C638)-AF$2","v":162.9743123324686},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD266)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD640)","v":" "},null,null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.6666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E263, 'Reservoir B2'!E265)","v":24.476331705872255},{"$f":"IF($AA$7=0,'Reservoir B1'!E754, 'Reservoir B2'!E639)","v":40.845094955668259},{"$f":"IF($AA$7=0,'Reservoir B1'!C263,'Reservoir B2'!C265)-AE$2","v":162.91972350187675},{"$f":"IF($AA$7=0,'Reservoir B1'!C754,'Reservoir B2'!C639)-AF$2","v":162.91972350187675},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD267)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD641)","v":" "},null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.750000000000032,{"$f":"IF($AA$7=0,'Reservoir B1'!E264, 'Reservoir B2'!E266)","v":24.447252304873928},{"$f":"IF($AA$7=0,'Reservoir B1'!E755, 'Reservoir B2'!E640)","v":40.796898876412612},{"$f":"IF($AA$7=0,'Reservoir B1'!C264,'Reservoir B2'!C266)-AE$2","v":162.86515286756176},{"$f":"IF($AA$7=0,'Reservoir B1'!C755,'Reservoir B2'!C640)-AF$2","v":162.86515286756176},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD268)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD642)","v":" "},null,null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.833333333333364,{"$f":"IF($AA$7=0,'Reservoir B1'!E265, 'Reservoir B2'!E267)","v":24.418162584643355},{"$f":"IF($AA$7=0,'Reservoir B1'!E756, 'Reservoir B2'!E641)","v":40.748685694104005},{"$f":"IF($AA$7=0,'Reservoir B1'!C265,'Reservoir B2'!C267)-AE$2","v":162.81060042345823},{"$f":"IF($AA$7=0,'Reservoir B1'!C756,'Reservoir B2'!C641)-AF$2","v":162.81060042345823},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD269)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD643)","v":" "},null,null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.916666666666696,{"$f":"IF($AA$7=0,'Reservoir B1'!E266, 'Reservoir B2'!E268)","v":24.389062603243339},{"$f":"IF($AA$7=0,'Reservoir B1'!E757, 'Reservoir B2'!E642)","v":40.700455504975494},{"$f":"IF($AA$7=0,'Reservoir B1'!C266,'Reservoir B2'!C268)-AE$2","v":162.75606616350271},{"$f":"IF($AA$7=0,'Reservoir B1'!C757,'Reservoir B2'!C642)-AF$2","v":162.75606616350271},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD270)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD644)","v":" "},null,null,203,{"$f":"SUM(AC202:AC213)/12","v":24.548921978668446},{"$f":"SUM(AD202:AD213)/12","v":40.965405774349698}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.000000000000028,{"$f":"IF($AA$7=0,'Reservoir B1'!E267, 'Reservoir B2'!E269)","v":24.359952418650124},{"$f":"IF($AA$7=0,'Reservoir B1'!E758, 'Reservoir B2'!E643)","v":40.652208405116639},{"$f":"IF($AA$7=0,'Reservoir B1'!C267,'Reservoir B2'!C269)-AE$2","v":162.70155008163385},{"$f":"IF($AA$7=0,'Reservoir B1'!C758,'Reservoir B2'!C643)-AF$2","v":162.70155008163385},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD271)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD645)","v":" "},null,null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.083333333333361,{"$f":"IF($AA$7=0,'Reservoir B1'!E268, 'Reservoir B2'!E270)","v":24.330832088753176},{"$f":"IF($AA$7=0,'Reservoir B1'!E759, 'Reservoir B2'!E644)","v":40.60394449047326},{"$f":"IF($AA$7=0,'Reservoir B1'!C268,'Reservoir B2'!C270)-AE$2","v":162.6470521717923},{"$f":"IF($AA$7=0,'Reservoir B1'!C759,'Reservoir B2'!C644)-AF$2","v":162.6470521717923},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD272)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD646)","v":" "},null,null,205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.166666666666693,{"$f":"IF($AA$7=0,'Reservoir B1'!E269, 'Reservoir B2'!E271)","v":24.301701671355609},{"$f":"IF($AA$7=0,'Reservoir B1'!E760, 'Reservoir B2'!E645)","v":40.555663856847957},{"$f":"IF($AA$7=0,'Reservoir B1'!C269,'Reservoir B2'!C271)-AE$2","v":162.59257242792069},{"$f":"IF($AA$7=0,'Reservoir B1'!C760,'Reservoir B2'!C645)-AF$2","v":162.59257242792069},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD273)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD647)","v":" "},null,null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.250000000000025,{"$f":"IF($AA$7=0,'Reservoir B1'!E270, 'Reservoir B2'!E272)","v":24.272561224173494},{"$f":"IF($AA$7=0,'Reservoir B1'!E761, 'Reservoir B2'!E646)","v":40.507366599899122},{"$f":"IF($AA$7=0,'Reservoir B1'!C270,'Reservoir B2'!C272)-AE$2","v":162.53811084396369},{"$f":"IF($AA$7=0,'Reservoir B1'!C761,'Reservoir B2'!C646)-AF$2","v":162.53811084396369},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD274)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD648)","v":" "},null,null,207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.333333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E271, 'Reservoir B2'!E273)","v":24.243410804837147},{"$f":"IF($AA$7=0,'Reservoir B1'!E762, 'Reservoir B2'!E647)","v":40.459052815143004},{"$f":"IF($AA$7=0,'Reservoir B1'!C271,'Reservoir B2'!C273)-AE$2","v":162.48366741386803},{"$f":"IF($AA$7=0,'Reservoir B1'!C762,'Reservoir B2'!C647)-AF$2","v":162.48366741386803},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD275)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD649)","v":" "},null,null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416666666666689,{"$f":"IF($AA$7=0,'Reservoir B1'!E272, 'Reservoir B2'!E274)","v":24.214250470889958},{"$f":"IF($AA$7=0,'Reservoir B1'!E763, 'Reservoir B2'!E648)","v":40.410722597951768},{"$f":"IF($AA$7=0,'Reservoir B1'!C272,'Reservoir B2'!C274)-AE$2","v":162.42924213158238},{"$f":"IF($AA$7=0,'Reservoir B1'!C763,'Reservoir B2'!C648)-AF$2","v":162.42924213158238},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD276)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD650)","v":" "},null,null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.500000000000021,{"$f":"IF($AA$7=0,'Reservoir B1'!E273, 'Reservoir B2'!E275)","v":24.185080279789418},{"$f":"IF($AA$7=0,'Reservoir B1'!E764, 'Reservoir B2'!E649)","v":40.36237604355523},{"$f":"IF($AA$7=0,'Reservoir B1'!C273,'Reservoir B2'!C275)-AE$2","v":162.3748349910575},{"$f":"IF($AA$7=0,'Reservoir B1'!C764,'Reservoir B2'!C649)-AF$2","v":162.3748349910575},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD277)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD651)","v":" "},null,null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.583333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E274, 'Reservoir B2'!E276)","v":24.15590028890702},{"$f":"IF($AA$7=0,'Reservoir B1'!E765, 'Reservoir B2'!E650)","v":40.314013247040684},{"$f":"IF($AA$7=0,'Reservoir B1'!C274,'Reservoir B2'!C276)-AE$2","v":162.32044598624611},{"$f":"IF($AA$7=0,'Reservoir B1'!C765,'Reservoir B2'!C650)-AF$2","v":162.32044598624611},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD278)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD652)","v":" "},null,null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.666666666666686,{"$f":"IF($AA$7=0,'Reservoir B1'!E275, 'Reservoir B2'!E277)","v":24.126710555527758},{"$f":"IF($AA$7=0,'Reservoir B1'!E766, 'Reservoir B2'!E651)","v":40.265634303352002},{"$f":"IF($AA$7=0,'Reservoir B1'!C275,'Reservoir B2'!C277)-AE$2","v":162.26607511110302},{"$f":"IF($AA$7=0,'Reservoir B1'!C766,'Reservoir B2'!C651)-AF$2","v":162.26607511110302},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD279)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD653)","v":" "},null,null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.750000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E276, 'Reservoir B2'!E278)","v":24.097511136850841},{"$f":"IF($AA$7=0,'Reservoir B1'!E767, 'Reservoir B2'!E652)","v":40.217239307290953},{"$f":"IF($AA$7=0,'Reservoir B1'!C276,'Reservoir B2'!C278)-AE$2","v":162.21172235958497},{"$f":"IF($AA$7=0,'Reservoir B1'!C767,'Reservoir B2'!C652)-AF$2","v":162.21172235958497},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD280)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD654)","v":" "},null,null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.83333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E277, 'Reservoir B2'!E279)","v":24.068302089989764},{"$f":"IF($AA$7=0,'Reservoir B1'!E768, 'Reservoir B2'!E653)","v":40.168828353517213},{"$f":"IF($AA$7=0,'Reservoir B1'!C277,'Reservoir B2'!C279)-AE$2","v":162.15738772565075},{"$f":"IF($AA$7=0,'Reservoir B1'!C768,'Reservoir B2'!C653)-AF$2","v":162.15738772565075},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD281)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD655)","v":" "},null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.916666666666682,{"$f":"IF($AA$7=0,'Reservoir B1'!E278, 'Reservoir B2'!E280)","v":24.039083471971779},{"$f":"IF($AA$7=0,'Reservoir B1'!E769, 'Reservoir B2'!E654)","v":40.120401536547469},{"$f":"IF($AA$7=0,'Reservoir B1'!C278,'Reservoir B2'!C280)-AE$2","v":162.10307120326118},{"$f":"IF($AA$7=0,'Reservoir B1'!C769,'Reservoir B2'!C654)-AF$2","v":162.10307120326118},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD282)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD656)","v":" "},null,null,215,{"$f":"SUM(AC214:AC225)/12","v":24.199608041808006},{"$f":"SUM(AD214:AD225)/12","v":40.386454296394611}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.000000000000014,{"$f":"IF($AA$7=0,'Reservoir B1'!E279, 'Reservoir B2'!E281)","v":24.00985533973904},{"$f":"IF($AA$7=0,'Reservoir B1'!E770, 'Reservoir B2'!E655)","v":40.071958950757434},{"$f":"IF($AA$7=0,'Reservoir B1'!C279,'Reservoir B2'!C281)-AE$2","v":162.04877278637906},{"$f":"IF($AA$7=0,'Reservoir B1'!C770,'Reservoir B2'!C655)-AF$2","v":162.04877278637906},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD283)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD657)","v":" "},null,null,216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.083333333333346,{"$f":"IF($AA$7=0,'Reservoir B1'!E280, 'Reservoir B2'!E282)","v":23.98061775014741},{"$f":"IF($AA$7=0,'Reservoir B1'!E771, 'Reservoir B2'!E656)","v":40.023500690379812},{"$f":"IF($AA$7=0,'Reservoir B1'!C280,'Reservoir B2'!C282)-AE$2","v":161.99449246896924},{"$f":"IF($AA$7=0,'Reservoir B1'!C771,'Reservoir B2'!C656)-AF$2","v":161.99449246896924},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD284)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD658)","v":" "},null,null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E281, 'Reservoir B2'!E283)","v":23.951370759967681},{"$f":"IF($AA$7=0,'Reservoir B1'!E772, 'Reservoir B2'!E657)","v":39.975026849506236},{"$f":"IF($AA$7=0,'Reservoir B1'!C281,'Reservoir B2'!C283)-AE$2","v":161.94023024499856},{"$f":"IF($AA$7=0,'Reservoir B1'!C772,'Reservoir B2'!C657)-AF$2","v":161.94023024499856},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD285)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD659)","v":" "},null,null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.250000000000011,{"$f":"IF($AA$7=0,'Reservoir B1'!E282, 'Reservoir B2'!E284)","v":23.922114425885084},{"$f":"IF($AA$7=0,'Reservoir B1'!E773, 'Reservoir B2'!E658)","v":39.926537522086605},{"$f":"IF($AA$7=0,'Reservoir B1'!C282,'Reservoir B2'!C284)-AE$2","v":161.88598610843587},{"$f":"IF($AA$7=0,'Reservoir B1'!C773,'Reservoir B2'!C658)-AF$2","v":161.88598610843587},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD286)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD660)","v":" "},null,null,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.333333333333343,{"$f":"IF($AA$7=0,'Reservoir B1'!E283, 'Reservoir B2'!E285)","v":23.892848804499302},{"$f":"IF($AA$7=0,'Reservoir B1'!E774, 'Reservoir B2'!E659)","v":39.878032801928988},{"$f":"IF($AA$7=0,'Reservoir B1'!C283,'Reservoir B2'!C285)-AE$2","v":161.83176005325205},{"$f":"IF($AA$7=0,'Reservoir B1'!C774,'Reservoir B2'!C659)-AF$2","v":161.83176005325205},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD287)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD661)","v":" "},null,null,220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.416666666666675,{"$f":"IF($AA$7=0,'Reservoir B1'!E284, 'Reservoir B2'!E286)","v":23.863573952324892},{"$f":"IF($AA$7=0,'Reservoir B1'!E775, 'Reservoir B2'!E660)","v":39.829512782700377},{"$f":"IF($AA$7=0,'Reservoir B1'!C284,'Reservoir B2'!C286)-AE$2","v":161.77755207341994},{"$f":"IF($AA$7=0,'Reservoir B1'!C775,'Reservoir B2'!C660)-AF$2","v":161.77755207341994},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD288)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD662)","v":" "},null,null,221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.500000000000007,{"$f":"IF($AA$7=0,'Reservoir B1'!E285, 'Reservoir B2'!E287)","v":23.83428992579131},{"$f":"IF($AA$7=0,'Reservoir B1'!E776, 'Reservoir B2'!E661)","v":39.780977557926697},{"$f":"IF($AA$7=0,'Reservoir B1'!C285,'Reservoir B2'!C287)-AE$2","v":161.72336216291444},{"$f":"IF($AA$7=0,'Reservoir B1'!C776,'Reservoir B2'!C661)-AF$2","v":161.72336216291444},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD289)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD663)","v":" "},null,null,222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.583333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E286, 'Reservoir B2'!E288)","v":23.804996781242565},{"$f":"IF($AA$7=0,'Reservoir B1'!E777, 'Reservoir B2'!E662)","v":39.732427220992328},{"$f":"IF($AA$7=0,'Reservoir B1'!C286,'Reservoir B2'!C288)-AE$2","v":161.66919031571246},{"$f":"IF($AA$7=0,'Reservoir B1'!C777,'Reservoir B2'!C662)-AF$2","v":161.66919031571246},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD290)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD664)","v":" "},null,null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.666666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E287, 'Reservoir B2'!E289)","v":23.77569457493783},{"$f":"IF($AA$7=0,'Reservoir B1'!E778, 'Reservoir B2'!E663)","v":39.683861865140962},{"$f":"IF($AA$7=0,'Reservoir B1'!C287,'Reservoir B2'!C289)-AE$2","v":161.61503652579287},{"$f":"IF($AA$7=0,'Reservoir B1'!C778,'Reservoir B2'!C663)-AF$2","v":161.61503652579287},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD291)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD665)","v":" "},null,null,224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.750000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E288, 'Reservoir B2'!E290)","v":23.746383363051578},{"$f":"IF($AA$7=0,'Reservoir B1'!E779, 'Reservoir B2'!E664)","v":39.635281583475916},{"$f":"IF($AA$7=0,'Reservoir B1'!C288,'Reservoir B2'!C290)-AE$2","v":161.5609007871366},{"$f":"IF($AA$7=0,'Reservoir B1'!C779,'Reservoir B2'!C664)-AF$2","v":161.5609007871366},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD292)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD666)","v":" "},null,null,225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.833333333333336,{"$f":"IF($AA$7=0,'Reservoir B1'!E289, 'Reservoir B2'!E291)","v":23.717063201672843},{"$f":"IF($AA$7=0,'Reservoir B1'!E780, 'Reservoir B2'!E665)","v":39.586686468958973},{"$f":"IF($AA$7=0,'Reservoir B1'!C289,'Reservoir B2'!C291)-AE$2","v":161.50678309372654},{"$f":"IF($AA$7=0,'Reservoir B1'!C780,'Reservoir B2'!C665)-AF$2","v":161.50678309372654},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD293)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD667)","v":" "},null,null,226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.916666666666668,{"$f":"IF($AA$7=0,'Reservoir B1'!E290, 'Reservoir B2'!E292)","v":23.68773414680664},{"$f":"IF($AA$7=0,'Reservoir B1'!E781, 'Reservoir B2'!E666)","v":39.538076614412574},{"$f":"IF($AA$7=0,'Reservoir B1'!C290,'Reservoir B2'!C292)-AE$2","v":161.4526834395476},{"$f":"IF($AA$7=0,'Reservoir B1'!C781,'Reservoir B2'!C666)-AF$2","v":161.4526834395476},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD294)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD668)","v":" "},null,null,227,{"$f":"SUM(AC226:AC237)/12","v":23.848878585505513},{"$f":"SUM(AD226:AD237)/12","v":39.805156742355585}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"IF($AA$7=0,'Reservoir B1'!E291, 'Reservoir B2'!E293)","v":23.658396254372647},{"$f":"IF($AA$7=0,'Reservoir B1'!E782, 'Reservoir B2'!E667)","v":39.489452112517782},{"$f":"IF($AA$7=0,'Reservoir B1'!C291,'Reservoir B2'!C293)-AE$2","v":161.39860181858674},{"$f":"IF($AA$7=0,'Reservoir B1'!C782,'Reservoir B2'!C667)-AF$2","v":161.39860181858674},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD295)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD669)","v":" "},null,null,228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.083333333333332,{"$f":"IF($AA$7=0,'Reservoir B1'!E292, 'Reservoir B2'!E294)","v":23.629049580206441},{"$f":"IF($AA$7=0,'Reservoir B1'!E783, 'Reservoir B2'!E668)","v":39.440813055816257},{"$f":"IF($AA$7=0,'Reservoir B1'!C292,'Reservoir B2'!C294)-AE$2","v":161.34453822483286},{"$f":"IF($AA$7=0,'Reservoir B1'!C783,'Reservoir B2'!C668)-AF$2","v":161.34453822483286},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD296)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD670)","v":" "},null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.166666666666664,{"$f":"IF($AA$7=0,'Reservoir B1'!E293, 'Reservoir B2'!E295)","v":23.599694180058613},{"$f":"IF($AA$7=0,'Reservoir B1'!E784, 'Reservoir B2'!E669)","v":39.392159536708753},{"$f":"IF($AA$7=0,'Reservoir B1'!C293,'Reservoir B2'!C295)-AE$2","v":161.2904926522769},{"$f":"IF($AA$7=0,'Reservoir B1'!C784,'Reservoir B2'!C669)-AF$2","v":161.2904926522769},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD297)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD671)","v":" "},null,null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.249999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E294, 'Reservoir B2'!E296)","v":23.570330109595886},{"$f":"IF($AA$7=0,'Reservoir B1'!E785, 'Reservoir B2'!E670)","v":39.343491647457135},{"$f":"IF($AA$7=0,'Reservoir B1'!C294,'Reservoir B2'!C296)-AE$2","v":161.23646509491178},{"$f":"IF($AA$7=0,'Reservoir B1'!C785,'Reservoir B2'!C670)-AF$2","v":161.23646509491178},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD298)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD672)","v":" "},null,null,231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.333333333333329,{"$f":"IF($AA$7=0,'Reservoir B1'!E295, 'Reservoir B2'!E297)","v":23.54095742440002},{"$f":"IF($AA$7=0,'Reservoir B1'!E786, 'Reservoir B2'!E671)","v":39.294809480182359},{"$f":"IF($AA$7=0,'Reservoir B1'!C295,'Reservoir B2'!C297)-AE$2","v":161.18245554673246},{"$f":"IF($AA$7=0,'Reservoir B1'!C786,'Reservoir B2'!C671)-AF$2","v":161.18245554673246},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD299)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD673)","v":" "},null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.416666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E296, 'Reservoir B2'!E298)","v":23.511576179968948},{"$f":"IF($AA$7=0,'Reservoir B1'!E787, 'Reservoir B2'!E672)","v":39.246113126866447},{"$f":"IF($AA$7=0,'Reservoir B1'!C296,'Reservoir B2'!C298)-AE$2","v":161.12846400173586},{"$f":"IF($AA$7=0,'Reservoir B1'!C787,'Reservoir B2'!C672)-AF$2","v":161.12846400173586},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD300)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD674)","v":" "},null,null,233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.499999999999993,{"$f":"IF($AA$7=0,'Reservoir B1'!E297, 'Reservoir B2'!E299)","v":23.482186431716563},{"$f":"IF($AA$7=0,'Reservoir B1'!E788, 'Reservoir B2'!E673)","v":39.197402679352159},{"$f":"IF($AA$7=0,'Reservoir B1'!C297,'Reservoir B2'!C299)-AE$2","v":161.07449045392093},{"$f":"IF($AA$7=0,'Reservoir B1'!C788,'Reservoir B2'!C673)-AF$2","v":161.07449045392093},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD301)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD675)","v":" "},null,null,234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.583333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E298, 'Reservoir B2'!E300)","v":23.452788234972211},{"$f":"IF($AA$7=0,'Reservoir B1'!E789, 'Reservoir B2'!E674)","v":39.148678229342153},{"$f":"IF($AA$7=0,'Reservoir B1'!C298,'Reservoir B2'!C300)-AE$2","v":161.0205348972886},{"$f":"IF($AA$7=0,'Reservoir B1'!C789,'Reservoir B2'!C674)-AF$2","v":161.0205348972886},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD302)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD676)","v":" "},null,null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.666666666666657,{"$f":"IF($AA$7=0,'Reservoir B1'!E299, 'Reservoir B2'!E301)","v":23.423381644981454},{"$f":"IF($AA$7=0,'Reservoir B1'!E790, 'Reservoir B2'!E675)","v":39.099939868400163},{"$f":"IF($AA$7=0,'Reservoir B1'!C299,'Reservoir B2'!C301)-AE$2","v":160.9665973258418},{"$f":"IF($AA$7=0,'Reservoir B1'!C790,'Reservoir B2'!C675)-AF$2","v":160.9665973258418},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD303)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD677)","v":" "},null,null,236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.749999999999989,{"$f":"IF($AA$7=0,'Reservoir B1'!E300, 'Reservoir B2'!E302)","v":23.393966716906149},{"$f":"IF($AA$7=0,'Reservoir B1'!E791, 'Reservoir B2'!E676)","v":39.051187687951234},{"$f":"IF($AA$7=0,'Reservoir B1'!C300,'Reservoir B2'!C302)-AE$2","v":160.9126777335855},{"$f":"IF($AA$7=0,'Reservoir B1'!C791,'Reservoir B2'!C676)-AF$2","v":160.9126777335855},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD304)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD678)","v":" "},null,null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E301, 'Reservoir B2'!E303)","v":23.364543505824223},{"$f":"IF($AA$7=0,'Reservoir B1'!E792, 'Reservoir B2'!E677)","v":39.002421779281306},{"$f":"IF($AA$7=0,'Reservoir B1'!C301,'Reservoir B2'!C303)-AE$2","v":160.85877611452662},{"$f":"IF($AA$7=0,'Reservoir B1'!C792,'Reservoir B2'!C677)-AF$2","v":160.85877611452662},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD305)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD679)","v":" "},null,null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.916666666666654,{"$f":"IF($AA$7=0,'Reservoir B1'!E302, 'Reservoir B2'!E304)","v":23.335112066729678},{"$f":"IF($AA$7=0,'Reservoir B1'!E793, 'Reservoir B2'!E678)","v":38.953642233537231},{"$f":"IF($AA$7=0,'Reservoir B1'!C302,'Reservoir B2'!C304)-AE$2","v":160.8048924626741},{"$f":"IF($AA$7=0,'Reservoir B1'!C793,'Reservoir B2'!C678)-AF$2","v":160.8048924626741},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD306)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD680)","v":" "},null,null,239,{"$f":"SUM(AC238:AC249)/12","v":23.496831860811067},{"$f":"SUM(AD238:AD249)/12","v":39.221675953117746}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999986,{"$f":"IF($AA$7=0,'Reservoir B1'!E303, 'Reservoir B2'!E305)","v":23.305672454533052},{"$f":"IF($AA$7=0,'Reservoir B1'!E794, 'Reservoir B2'!E679)","v":38.904849141727453},{"$f":"IF($AA$7=0,'Reservoir B1'!C303,'Reservoir B2'!C305)-AE$2","v":160.75102677203887},{"$f":"IF($AA$7=0,'Reservoir B1'!C794,'Reservoir B2'!C679)-AF$2","v":160.75102677203887},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD307)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD681)","v":" "},null,null,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.083333333333318,{"$f":"IF($AA$7=0,'Reservoir B1'!E304, 'Reservoir B2'!E306)","v":23.276224724060938},{"$f":"IF($AA$7=0,'Reservoir B1'!E795, 'Reservoir B2'!E680)","v":38.856042594721401},{"$f":"IF($AA$7=0,'Reservoir B1'!C304,'Reservoir B2'!C306)-AE$2","v":160.69717903663383},{"$f":"IF($AA$7=0,'Reservoir B1'!C795,'Reservoir B2'!C680)-AF$2","v":160.69717903663383},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD308)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD682)","v":" "},null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E305, 'Reservoir B2'!E307)","v":23.246768930057264},{"$f":"IF($AA$7=0,'Reservoir B1'!E796, 'Reservoir B2'!E681)","v":38.807222683251389},{"$f":"IF($AA$7=0,'Reservoir B1'!C305,'Reservoir B2'!C307)-AE$2","v":160.64334925047393},{"$f":"IF($AA$7=0,'Reservoir B1'!C796,'Reservoir B2'!C681)-AF$2","v":160.64334925047393},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD309)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD683)","v":" "},null,null,242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.249999999999982,{"$f":"IF($AA$7=0,'Reservoir B1'!E306, 'Reservoir B2'!E308)","v":23.217305127181668},{"$f":"IF($AA$7=0,'Reservoir B1'!E797, 'Reservoir B2'!E682)","v":38.75838949791008},{"$f":"IF($AA$7=0,'Reservoir B1'!C306,'Reservoir B2'!C308)-AE$2","v":160.58953740757607},{"$f":"IF($AA$7=0,'Reservoir B1'!C797,'Reservoir B2'!C682)-AF$2","v":160.58953740757607},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD310)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD684)","v":" "},null,null,243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.333333333333314,{"$f":"IF($AA$7=0,'Reservoir B1'!E307, 'Reservoir B2'!E309)","v":23.187833370011035},{"$f":"IF($AA$7=0,'Reservoir B1'!E798, 'Reservoir B2'!E683)","v":38.709543129153005},{"$f":"IF($AA$7=0,'Reservoir B1'!C307,'Reservoir B2'!C309)-AE$2","v":160.53574350195919},{"$f":"IF($AA$7=0,'Reservoir B1'!C798,'Reservoir B2'!C683)-AF$2","v":160.53574350195919},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD311)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD685)","v":" "},null,null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.416666666666647,{"$f":"IF($AA$7=0,'Reservoir B1'!E308, 'Reservoir B2'!E310)","v":23.158353713038906},{"$f":"IF($AA$7=0,'Reservoir B1'!E799, 'Reservoir B2'!E684)","v":38.660683667297512},{"$f":"IF($AA$7=0,'Reservoir B1'!C308,'Reservoir B2'!C310)-AE$2","v":160.48196752764417},{"$f":"IF($AA$7=0,'Reservoir B1'!C799,'Reservoir B2'!C684)-AF$2","v":160.48196752764417},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD312)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD686)","v":" "},null,null,245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.499999999999979,{"$f":"IF($AA$7=0,'Reservoir B1'!E309, 'Reservoir B2'!E311)","v":23.128866210675547},{"$f":"IF($AA$7=0,'Reservoir B1'!E800, 'Reservoir B2'!E685)","v":38.611811202522972},{"$f":"IF($AA$7=0,'Reservoir B1'!C309,'Reservoir B2'!C311)-AE$2","v":160.42820947865394},{"$f":"IF($AA$7=0,'Reservoir B1'!C800,'Reservoir B2'!C685)-AF$2","v":160.42820947865394},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD313)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD687)","v":" "},null,null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.583333333333311,{"$f":"IF($AA$7=0,'Reservoir B1'!E310, 'Reservoir B2'!E312)","v":23.099370917248216},{"$f":"IF($AA$7=0,'Reservoir B1'!E801, 'Reservoir B2'!E686)","v":38.562925824871137},{"$f":"IF($AA$7=0,'Reservoir B1'!C310,'Reservoir B2'!C312)-AE$2","v":160.37446934901337},{"$f":"IF($AA$7=0,'Reservoir B1'!C801,'Reservoir B2'!C686)-AF$2","v":160.37446934901337},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD314)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD688)","v":" "},null,null,247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.666666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E311, 'Reservoir B2'!E313)","v":23.069867887001266},{"$f":"IF($AA$7=0,'Reservoir B1'!E802, 'Reservoir B2'!E687)","v":38.514027624246367},{"$f":"IF($AA$7=0,'Reservoir B1'!C311,'Reservoir B2'!C313)-AE$2","v":160.32074713274935},{"$f":"IF($AA$7=0,'Reservoir B1'!C802,'Reservoir B2'!C687)-AF$2","v":160.32074713274935},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD315)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD689)","v":" "},null,null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.749999999999975,{"$f":"IF($AA$7=0,'Reservoir B1'!E312, 'Reservoir B2'!E314)","v":23.040357174096279},{"$f":"IF($AA$7=0,'Reservoir B1'!E803, 'Reservoir B2'!E688)","v":38.465116690415869},{"$f":"IF($AA$7=0,'Reservoir B1'!C312,'Reservoir B2'!C314)-AE$2","v":160.26704282389073},{"$f":"IF($AA$7=0,'Reservoir B1'!C803,'Reservoir B2'!C688)-AF$2","v":160.26704282389073},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD316)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD690)","v":" "},null,null,249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.833333333333307,{"$f":"IF($AA$7=0,'Reservoir B1'!E313, 'Reservoir B2'!E315)","v":23.010838832611491},{"$f":"IF($AA$7=0,'Reservoir B1'!E804, 'Reservoir B2'!E689)","v":38.416193113008674},{"$f":"IF($AA$7=0,'Reservoir B1'!C313,'Reservoir B2'!C315)-AE$2","v":160.21335641646843},{"$f":"IF($AA$7=0,'Reservoir B1'!C804,'Reservoir B2'!C689)-AF$2","v":160.21335641646843},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD317)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD691)","v":" "},null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.916666666666639,{"$f":"IF($AA$7=0,'Reservoir B1'!E314, 'Reservoir B2'!E316)","v":22.981312916543253},{"$f":"IF($AA$7=0,'Reservoir B1'!E805, 'Reservoir B2'!E690)","v":38.367256981518125},{"$f":"IF($AA$7=0,'Reservoir B1'!C314,'Reservoir B2'!C316)-AE$2","v":160.15968790451527},{"$f":"IF($AA$7=0,'Reservoir B1'!C805,'Reservoir B2'!C690)-AF$2","v":160.15968790451527},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD318)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD692)","v":" "},null,null,251,{"$f":"SUM(AC250:AC261)/12","v":23.143564354754911},{"$f":"SUM(AD250:AD261)/12","v":38.636171845886992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.999999999999972,{"$f":"IF($AA$7=0,'Reservoir B1'!E315, 'Reservoir B2'!E317)","v":22.951779479804628},{"$f":"IF($AA$7=0,'Reservoir B1'!E806, 'Reservoir B2'!E691)","v":38.318308385299503},{"$f":"IF($AA$7=0,'Reservoir B1'!C315,'Reservoir B2'!C317)-AE$2","v":160.10603728206607},{"$f":"IF($AA$7=0,'Reservoir B1'!C806,'Reservoir B2'!C691)-AF$2","v":160.10603728206607},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD319)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD693)","v":" "},null,null,252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.083333333333304,{"$f":"IF($AA$7=0,'Reservoir B1'!E316, 'Reservoir B2'!E318)","v":22.922238576226256},{"$f":"IF($AA$7=0,'Reservoir B1'!E807, 'Reservoir B2'!E692)","v":38.269347413571474},{"$f":"IF($AA$7=0,'Reservoir B1'!C316,'Reservoir B2'!C318)-AE$2","v":160.05240454315771},{"$f":"IF($AA$7=0,'Reservoir B1'!C807,'Reservoir B2'!C692)-AF$2","v":160.05240454315771},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD320)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD694)","v":" "},null,null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.166666666666636,{"$f":"IF($AA$7=0,'Reservoir B1'!E317, 'Reservoir B2'!E319)","v":22.892690259556495},{"$f":"IF($AA$7=0,'Reservoir B1'!E808, 'Reservoir B2'!E693)","v":38.220374155416359},{"$f":"IF($AA$7=0,'Reservoir B1'!C317,'Reservoir B2'!C319)-AE$2","v":159.99878968182898},{"$f":"IF($AA$7=0,'Reservoir B1'!C808,'Reservoir B2'!C693)-AF$2","v":159.99878968182898},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD321)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD695)","v":" "},null,null,254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.249999999999968,{"$f":"IF($AA$7=0,'Reservoir B1'!E318, 'Reservoir B2'!E320)","v":22.86313458346109},{"$f":"IF($AA$7=0,'Reservoir B1'!E809, 'Reservoir B2'!E694)","v":38.171388699779556},{"$f":"IF($AA$7=0,'Reservoir B1'!C318,'Reservoir B2'!C320)-AE$2","v":159.94519269212068},{"$f":"IF($AA$7=0,'Reservoir B1'!C809,'Reservoir B2'!C694)-AF$2","v":159.94519269212068},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD322)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD696)","v":" "},null,null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E319, 'Reservoir B2'!E321)","v":22.8335716015239},{"$f":"IF($AA$7=0,'Reservoir B1'!E810, 'Reservoir B2'!E695)","v":38.122391135470714},{"$f":"IF($AA$7=0,'Reservoir B1'!C319,'Reservoir B2'!C321)-AE$2","v":159.89161356807563},{"$f":"IF($AA$7=0,'Reservoir B1'!C810,'Reservoir B2'!C695)-AF$2","v":159.89161356807563},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD323)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD697)","v":" "},null,null,256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.416666666666632,{"$f":"IF($AA$7=0,'Reservoir B1'!E320, 'Reservoir B2'!E322)","v":22.804001367246087},{"$f":"IF($AA$7=0,'Reservoir B1'!E811, 'Reservoir B2'!E696)","v":38.073381551162427},{"$f":"IF($AA$7=0,'Reservoir B1'!C320,'Reservoir B2'!C322)-AE$2","v":159.83805230373858},{"$f":"IF($AA$7=0,'Reservoir B1'!C811,'Reservoir B2'!C696)-AF$2","v":159.83805230373858},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD324)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD698)","v":" "},null,null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E321, 'Reservoir B2'!E323)","v":22.774423934046816},{"$f":"IF($AA$7=0,'Reservoir B1'!E812, 'Reservoir B2'!E697)","v":38.024360035391425},{"$f":"IF($AA$7=0,'Reservoir B1'!C321,'Reservoir B2'!C323)-AE$2","v":159.7845088931563},{"$f":"IF($AA$7=0,'Reservoir B1'!C812,'Reservoir B2'!C697)-AF$2","v":159.7845088931563},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD325)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD699)","v":" "},null,null,258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB268+1/12","v":21.583333333333297},{"$f":"IF($AA$7=0,'Reservoir B1'!E322, 'Reservoir B2'!E324)","v":22.744839355263352},{"$f":"IF($AA$7=0,'Reservoir B1'!E813, 'Reservoir B2'!E698)","v":37.975326676558666},{"$f":"IF($AA$7=0,'Reservoir B1'!C322,'Reservoir B2'!C324)-AE$2","v":159.73098333037757},{"$f":"IF($AA$7=0,'Reservoir B1'!C813,'Reservoir B2'!C698)-AF$2","v":159.73098333037757},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD326)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD700)","v":" "},null,null,259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.666666666666629,{"$f":"IF($AA$7=0,'Reservoir B1'!E323, 'Reservoir B2'!E325)","v":22.715247684150938},{"$f":"IF($AA$7=0,'Reservoir B1'!E814, 'Reservoir B2'!E699)","v":37.926281562929148},{"$f":"IF($AA$7=0,'Reservoir B1'!C323,'Reservoir B2'!C325)-AE$2","v":159.6774756094531},{"$f":"IF($AA$7=0,'Reservoir B1'!C814,'Reservoir B2'!C699)-AF$2","v":159.6774756094531},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD327)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD701)","v":" "},null,null,260]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.749999999999961,{"$f":"IF($AA$7=0,'Reservoir B1'!E324, 'Reservoir B2'!E326)","v":22.68564897388282},{"$f":"IF($AA$7=0,'Reservoir B1'!E815, 'Reservoir B2'!E700)","v":37.877224782632005},{"$f":"IF($AA$7=0,'Reservoir B1'!C324,'Reservoir B2'!C326)-AE$2","v":159.62398572443558},{"$f":"IF($AA$7=0,'Reservoir B1'!C815,'Reservoir B2'!C700)-AF$2","v":159.62398572443558},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD328)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD702)","v":" "},null,null,261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.833333333333293,{"$f":"IF($AA$7=0,'Reservoir B1'!E325, 'Reservoir B2'!E327)","v":22.656043277550694},{"$f":"IF($AA$7=0,'Reservoir B1'!E816, 'Reservoir B2'!E701)","v":37.828156423661184},{"$f":"IF($AA$7=0,'Reservoir B1'!C325,'Reservoir B2'!C327)-AE$2","v":159.57051366937975},{"$f":"IF($AA$7=0,'Reservoir B1'!C816,'Reservoir B2'!C701)-AF$2","v":159.57051366937975},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD329)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD703)","v":" "},null,null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.916666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E326, 'Reservoir B2'!E328)","v":22.626430648164217},{"$f":"IF($AA$7=0,'Reservoir B1'!E817, 'Reservoir B2'!E702)","v":37.779076573874704},{"$f":"IF($AA$7=0,'Reservoir B1'!C326,'Reservoir B2'!C328)-AE$2","v":159.51705943834227},{"$f":"IF($AA$7=0,'Reservoir B1'!C817,'Reservoir B2'!C702)-AF$2","v":159.51705943834227},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD330)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD704)","v":" "},null,null,263,{"$f":"SUM(AC262:AC273)/12","v":22.789170811739776},{"$f":"SUM(AD262:AD273)/12","v":38.048801449645602}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.999999999999957,{"$f":"IF($AA$7=0,'Reservoir B1'!E327, 'Reservoir B2'!E329)","v":22.596811138651802},{"$f":"IF($AA$7=0,'Reservoir B1'!E818, 'Reservoir B2'!E703)","v":37.729985320995873},{"$f":"IF($AA$7=0,'Reservoir B1'!C327,'Reservoir B2'!C329)-AE$2","v":159.46362302538179},{"$f":"IF($AA$7=0,'Reservoir B1'!C818,'Reservoir B2'!C703)-AF$2","v":159.46362302538179},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD331)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD705)","v":" "},null,null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.08333333333329,{"$f":"IF($AA$7=0,'Reservoir B1'!E328, 'Reservoir B2'!E330)","v":22.567184801859845},{"$f":"IF($AA$7=0,'Reservoir B1'!E819, 'Reservoir B2'!E704)","v":37.680882752612085},{"$f":"IF($AA$7=0,'Reservoir B1'!C328,'Reservoir B2'!C330)-AE$2","v":159.41020442455897},{"$f":"IF($AA$7=0,'Reservoir B1'!C819,'Reservoir B2'!C704)-AF$2","v":159.41020442455897},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD332)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD706)","v":" "},null,null,265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.166666666666622,{"$f":"IF($AA$7=0,'Reservoir B1'!E329, 'Reservoir B2'!E331)","v":22.537551690553855},{"$f":"IF($AA$7=0,'Reservoir B1'!E820, 'Reservoir B2'!E705)","v":37.631768956176693},{"$f":"IF($AA$7=0,'Reservoir B1'!C329,'Reservoir B2'!C331)-AE$2","v":159.35680362993642},{"$f":"IF($AA$7=0,'Reservoir B1'!C820,'Reservoir B2'!C705)-AF$2","v":159.35680362993642},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD333)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD707)","v":" "},null,null,266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.249999999999954,{"$f":"IF($AA$7=0,'Reservoir B1'!E330, 'Reservoir B2'!E332)","v":22.507911857417547},{"$f":"IF($AA$7=0,'Reservoir B1'!E821, 'Reservoir B2'!E706)","v":37.582644019007446},{"$f":"IF($AA$7=0,'Reservoir B1'!C330,'Reservoir B2'!C332)-AE$2","v":159.30342063557876},{"$f":"IF($AA$7=0,'Reservoir B1'!C821,'Reservoir B2'!C706)-AF$2","v":159.30342063557876},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD334)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD708)","v":" "},null,null,267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.333333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E331, 'Reservoir B2'!E333)","v":22.478265355053239},{"$f":"IF($AA$7=0,'Reservoir B1'!E822, 'Reservoir B2'!E707)","v":37.533508028287237},{"$f":"IF($AA$7=0,'Reservoir B1'!C331,'Reservoir B2'!C333)-AE$2","v":159.25005543555255},{"$f":"IF($AA$7=0,'Reservoir B1'!C822,'Reservoir B2'!C707)-AF$2","v":159.25005543555255},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD335)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD709)","v":" "},null,null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.416666666666618,{"$f":"IF($AA$7=0,'Reservoir B1'!E332, 'Reservoir B2'!E334)","v":22.448612235982523},{"$f":"IF($AA$7=0,'Reservoir B1'!E823, 'Reservoir B2'!E708)","v":37.484361071065109},{"$f":"IF($AA$7=0,'Reservoir B1'!C332,'Reservoir B2'!C334)-AE$2","v":159.19670802392636},{"$f":"IF($AA$7=0,'Reservoir B1'!C823,'Reservoir B2'!C708)-AF$2","v":159.19670802392636},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD336)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD710)","v":" "},null,null,269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.49999999999995,{"$f":"IF($AA$7=0,'Reservoir B1'!E333, 'Reservoir B2'!E335)","v":22.418952552645507},{"$f":"IF($AA$7=0,'Reservoir B1'!E824, 'Reservoir B2'!E709)","v":37.435203234255113},{"$f":"IF($AA$7=0,'Reservoir B1'!C333,'Reservoir B2'!C335)-AE$2","v":159.14337839477071},{"$f":"IF($AA$7=0,'Reservoir B1'!C824,'Reservoir B2'!C709)-AF$2","v":159.14337839477071},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD337)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD711)","v":" "},null,null,270]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.583333333333282,{"$f":"IF($AA$7=0,'Reservoir B1'!E334, 'Reservoir B2'!E336)","v":22.389286357401275},{"$f":"IF($AA$7=0,'Reservoir B1'!E825, 'Reservoir B2'!E710)","v":37.386034604636954},{"$f":"IF($AA$7=0,'Reservoir B1'!C334,'Reservoir B2'!C336)-AE$2","v":159.0900665421581},{"$f":"IF($AA$7=0,'Reservoir B1'!C825,'Reservoir B2'!C710)-AF$2","v":159.0900665421581},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD338)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD712)","v":" "},null,null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.666666666666615,{"$f":"IF($AA$7=0,'Reservoir B1'!E335, 'Reservoir B2'!E337)","v":22.359613702527923},{"$f":"IF($AA$7=0,'Reservoir B1'!E826, 'Reservoir B2'!E711)","v":37.336855268856134},{"$f":"IF($AA$7=0,'Reservoir B1'!C335,'Reservoir B2'!C337)-AE$2","v":159.03677246016304},{"$f":"IF($AA$7=0,'Reservoir B1'!C826,'Reservoir B2'!C711)-AF$2","v":159.03677246016304},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD339)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD713)","v":" "},null,null,272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.749999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E336, 'Reservoir B2'!E338)","v":22.329934640223179},{"$f":"IF($AA$7=0,'Reservoir B1'!E827, 'Reservoir B2'!E712)","v":37.287665313424959},{"$f":"IF($AA$7=0,'Reservoir B1'!C336,'Reservoir B2'!C338)-AE$2","v":158.98349614286195},{"$f":"IF($AA$7=0,'Reservoir B1'!C827,'Reservoir B2'!C712)-AF$2","v":158.98349614286195},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD340)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD714)","v":" "},null,null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.833333333333279,{"$f":"IF($AA$7=0,'Reservoir B1'!E337, 'Reservoir B2'!E339)","v":22.300249222603092},{"$f":"IF($AA$7=0,'Reservoir B1'!E828, 'Reservoir B2'!E713)","v":37.23846482472036},{"$f":"IF($AA$7=0,'Reservoir B1'!C337,'Reservoir B2'!C339)-AE$2","v":158.9302375843333},{"$f":"IF($AA$7=0,'Reservoir B1'!C828,'Reservoir B2'!C713)-AF$2","v":158.9302375843333},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD341)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD715)","v":" "},null,null,274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.916666666666611,{"$f":"IF($AA$7=0,'Reservoir B1'!E338, 'Reservoir B2'!E340)","v":22.270557501703578},{"$f":"IF($AA$7=0,'Reservoir B1'!E829, 'Reservoir B2'!E714)","v":37.189253888986421},{"$f":"IF($AA$7=0,'Reservoir B1'!C338,'Reservoir B2'!C340)-AE$2","v":158.87699677865751},{"$f":"IF($AA$7=0,'Reservoir B1'!C829,'Reservoir B2'!C714)-AF$2","v":158.87699677865751},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD342)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD716)","v":" "},null,null,275,{"$f":"SUM(AC274:AC285)/12","v":22.433744254718615},{"$f":"SUM(AD274:AD285)/12","v":37.459718940252031}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.999999999999943,{"$f":"IF($AA$7=0,'Reservoir B1'!E339, 'Reservoir B2'!E341)","v":22.240859529479941},{"$f":"IF($AA$7=0,'Reservoir B1'!E830, 'Reservoir B2'!E715)","v":37.140032592333689},{"$f":"IF($AA$7=0,'Reservoir B1'!C339,'Reservoir B2'!C341)-AE$2","v":158.82377371991694},{"$f":"IF($AA$7=0,'Reservoir B1'!C830,'Reservoir B2'!C715)-AF$2","v":158.82377371991694},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD343)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD717)","v":" "},null,null,276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.083333333333275,{"$f":"IF($AA$7=0,'Reservoir B1'!E340, 'Reservoir B2'!E342)","v":22.211155357806732},{"$f":"IF($AA$7=0,'Reservoir B1'!E831, 'Reservoir B2'!E716)","v":37.090801020738787},{"$f":"IF($AA$7=0,'Reservoir B1'!C340,'Reservoir B2'!C342)-AE$2","v":158.77056840219595},{"$f":"IF($AA$7=0,'Reservoir B1'!C831,'Reservoir B2'!C716)-AF$2","v":158.77056840219595},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD344)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD718)","v":" "},null,null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E341, 'Reservoir B2'!E343)","v":22.181445038477989},{"$f":"IF($AA$7=0,'Reservoir B1'!E832, 'Reservoir B2'!E717)","v":37.041559260044991},{"$f":"IF($AA$7=0,'Reservoir B1'!C341,'Reservoir B2'!C343)-AE$2","v":158.71738081958085},{"$f":"IF($AA$7=0,'Reservoir B1'!C832,'Reservoir B2'!C717)-AF$2","v":158.71738081958085},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD345)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD719)","v":" "},null,null,278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.24999999999994,{"$f":"IF($AA$7=0,'Reservoir B1'!E342, 'Reservoir B2'!E344)","v":22.151728623207596},{"$f":"IF($AA$7=0,'Reservoir B1'!E833, 'Reservoir B2'!E718)","v":36.992307395962634},{"$f":"IF($AA$7=0,'Reservoir B1'!C342,'Reservoir B2'!C344)-AE$2","v":158.66421096615997},{"$f":"IF($AA$7=0,'Reservoir B1'!C833,'Reservoir B2'!C718)-AF$2","v":158.66421096615997},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD346)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD720)","v":" "},null,null,279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.333333333333272,{"$f":"IF($AA$7=0,'Reservoir B1'!E343, 'Reservoir B2'!E345)","v":22.122006163628996},{"$f":"IF($AA$7=0,'Reservoir B1'!E834, 'Reservoir B2'!E719)","v":36.9430455140688},{"$f":"IF($AA$7=0,'Reservoir B1'!C343,'Reservoir B2'!C345)-AE$2","v":158.61105883602357},{"$f":"IF($AA$7=0,'Reservoir B1'!C834,'Reservoir B2'!C719)-AF$2","v":158.61105883602357},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD347)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD721)","v":" "},null,null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.416666666666604,{"$f":"IF($AA$7=0,'Reservoir B1'!E344, 'Reservoir B2'!E346)","v":22.092277711295566},{"$f":"IF($AA$7=0,'Reservoir B1'!E835, 'Reservoir B2'!E720)","v":36.893773699807809},{"$f":"IF($AA$7=0,'Reservoir B1'!C344,'Reservoir B2'!C346)-AE$2","v":158.55792442326387},{"$f":"IF($AA$7=0,'Reservoir B1'!C835,'Reservoir B2'!C720)-AF$2","v":158.55792442326387},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD348)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD722)","v":" "},null,null,281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.499999999999936,{"$f":"IF($AA$7=0,'Reservoir B1'!E345, 'Reservoir B2'!E347)","v":22.062543317680152},{"$f":"IF($AA$7=0,'Reservoir B1'!E836, 'Reservoir B2'!E721)","v":36.844492038490607},{"$f":"IF($AA$7=0,'Reservoir B1'!C345,'Reservoir B2'!C347)-AE$2","v":158.50480772197508},{"$f":"IF($AA$7=0,'Reservoir B1'!C836,'Reservoir B2'!C721)-AF$2","v":158.50480772197508},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD349)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD723)","v":" "},null,null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.583333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E346, 'Reservoir B2'!E348)","v":22.03280303417597},{"$f":"IF($AA$7=0,'Reservoir B1'!E837, 'Reservoir B2'!E722)","v":36.795200615296018},{"$f":"IF($AA$7=0,'Reservoir B1'!C346,'Reservoir B2'!C348)-AE$2","v":158.4517087262534},{"$f":"IF($AA$7=0,'Reservoir B1'!C837,'Reservoir B2'!C722)-AF$2","v":158.4517087262534},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD350)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD724)","v":" "},null,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.6666666666666,{"$f":"IF($AA$7=0,'Reservoir B1'!E347, 'Reservoir B2'!E349)","v":22.00305691209622},{"$f":"IF($AA$7=0,'Reservoir B1'!E838, 'Reservoir B2'!E723)","v":36.745899515270395},{"$f":"IF($AA$7=0,'Reservoir B1'!C347,'Reservoir B2'!C349)-AE$2","v":158.39862743019697},{"$f":"IF($AA$7=0,'Reservoir B1'!C838,'Reservoir B2'!C723)-AF$2","v":158.39862743019697},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD351)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD725)","v":" "},null,null,284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.749999999999932,{"$f":"IF($AA$7=0,'Reservoir B1'!E348, 'Reservoir B2'!E350)","v":21.973305002673861},{"$f":"IF($AA$7=0,'Reservoir B1'!E839, 'Reservoir B2'!E724)","v":36.696588823326984},{"$f":"IF($AA$7=0,'Reservoir B1'!C348,'Reservoir B2'!C350)-AE$2","v":158.34556382790589},{"$f":"IF($AA$7=0,'Reservoir B1'!C839,'Reservoir B2'!C724)-AF$2","v":158.34556382790589},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD352)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD726)","v":" "},null,null,285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.833333333333265,{"$f":"IF($AA$7=0,'Reservoir B1'!E349, 'Reservoir B2'!E351)","v":21.943547357062442},{"$f":"IF($AA$7=0,'Reservoir B1'!E840, 'Reservoir B2'!E725)","v":36.647268624247509},{"$f":"IF($AA$7=0,'Reservoir B1'!C349,'Reservoir B2'!C351)-AE$2","v":158.29251791348224},{"$f":"IF($AA$7=0,'Reservoir B1'!C840,'Reservoir B2'!C725)-AF$2","v":158.29251791348224},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD353)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD727)","v":" "},null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.916666666666597,{"$f":"IF($AA$7=0,'Reservoir B1'!E350, 'Reservoir B2'!E352)","v":21.913784026335726},{"$f":"IF($AA$7=0,'Reservoir B1'!E841, 'Reservoir B2'!E726)","v":36.597939002681386},{"$f":"IF($AA$7=0,'Reservoir B1'!C350,'Reservoir B2'!C352)-AE$2","v":158.23948968103005},{"$f":"IF($AA$7=0,'Reservoir B1'!C841,'Reservoir B2'!C726)-AF$2","v":158.23948968103005},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD354)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD728)","v":" "},null,null,287,{"$f":"SUM(AC286:AC297)/12","v":22.077376006160097},{"$f":"SUM(AD286:AD297)/12","v":36.86907567518913}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.999999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E351, 'Reservoir B2'!E353)","v":21.884015061487467},{"$f":"IF($AA$7=0,'Reservoir B1'!E842, 'Reservoir B2'!E727)","v":36.548600043145449},{"$f":"IF($AA$7=0,'Reservoir B1'!C351,'Reservoir B2'!C353)-AE$2","v":158.18647912465536},{"$f":"IF($AA$7=0,'Reservoir B1'!C842,'Reservoir B2'!C727)-AF$2","v":158.18647912465536},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD355)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD729)","v":" "},null,null,288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.083333333333261,{"$f":"IF($AA$7=0,'Reservoir B1'!E352, 'Reservoir B2'!E354)","v":21.854240513432337},{"$f":"IF($AA$7=0,'Reservoir B1'!E843, 'Reservoir B2'!E728)","v":36.4992518300255},{"$f":"IF($AA$7=0,'Reservoir B1'!C352,'Reservoir B2'!C354)-AE$2","v":158.13348623846613},{"$f":"IF($AA$7=0,'Reservoir B1'!C843,'Reservoir B2'!C728)-AF$2","v":158.13348623846613},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD356)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD730)","v":" "},null,null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.166666666666593,{"$f":"IF($AA$7=0,'Reservoir B1'!E353, 'Reservoir B2'!E355)","v":21.824460433005314},{"$f":"IF($AA$7=0,'Reservoir B1'!E844, 'Reservoir B2'!E729)","v":36.449894447575168},{"$f":"IF($AA$7=0,'Reservoir B1'!C353,'Reservoir B2'!C355)-AE$2","v":158.0805110165723},{"$f":"IF($AA$7=0,'Reservoir B1'!C844,'Reservoir B2'!C729)-AF$2","v":158.0805110165723},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD357)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD731)","v":" "},null,null,290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.249999999999925,{"$f":"IF($AA$7=0,'Reservoir B1'!E354, 'Reservoir B2'!E356)","v":21.794674870961835},{"$f":"IF($AA$7=0,'Reservoir B1'!E845, 'Reservoir B2'!E730)","v":36.400527979916355},{"$f":"IF($AA$7=0,'Reservoir B1'!C354,'Reservoir B2'!C356)-AE$2","v":158.02755345308577},{"$f":"IF($AA$7=0,'Reservoir B1'!C845,'Reservoir B2'!C730)-AF$2","v":158.02755345308577},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD358)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD732)","v":" "},null,null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.333333333333258,{"$f":"IF($AA$7=0,'Reservoir B1'!E355, 'Reservoir B2'!E357)","v":21.76488387797832},{"$f":"IF($AA$7=0,'Reservoir B1'!E846, 'Reservoir B2'!E731)","v":36.351152511039921},{"$f":"IF($AA$7=0,'Reservoir B1'!C355,'Reservoir B2'!C357)-AE$2","v":157.97461354212038},{"$f":"IF($AA$7=0,'Reservoir B1'!C846,'Reservoir B2'!C731)-AF$2","v":157.97461354212038},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD359)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD733)","v":" "},null,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.41666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E356, 'Reservoir B2'!E358)","v":21.735087504651759},{"$f":"IF($AA$7=0,'Reservoir B1'!E847, 'Reservoir B2'!E732)","v":36.301768124805101},{"$f":"IF($AA$7=0,'Reservoir B1'!C356,'Reservoir B2'!C358)-AE$2","v":157.92169127779198},{"$f":"IF($AA$7=0,'Reservoir B1'!C847,'Reservoir B2'!C732)-AF$2","v":157.92169127779198},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD360)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD734)","v":" "},null,null,293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.499999999999922,{"$f":"IF($AA$7=0,'Reservoir B1'!E357, 'Reservoir B2'!E359)","v":21.705285801499954},{"$f":"IF($AA$7=0,'Reservoir B1'!E848, 'Reservoir B2'!E733)","v":36.252374904939948},{"$f":"IF($AA$7=0,'Reservoir B1'!C357,'Reservoir B2'!C359)-AE$2","v":157.86878665421835},{"$f":"IF($AA$7=0,'Reservoir B1'!C848,'Reservoir B2'!C733)-AF$2","v":157.86878665421835},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD361)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD735)","v":" "},null,null,294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.583333333333254,{"$f":"IF($AA$7=0,'Reservoir B1'!E358, 'Reservoir B2'!E360)","v":21.675478818961892},{"$f":"IF($AA$7=0,'Reservoir B1'!E849, 'Reservoir B2'!E734)","v":36.202972935041778},{"$f":"IF($AA$7=0,'Reservoir B1'!C358,'Reservoir B2'!C360)-AE$2","v":157.81589966551925},{"$f":"IF($AA$7=0,'Reservoir B1'!C849,'Reservoir B2'!C734)-AF$2","v":157.81589966551925},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD362)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD736)","v":" "},null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.666666666666586,{"$f":"IF($AA$7=0,'Reservoir B1'!E359, 'Reservoir B2'!E361)","v":21.645666607397175},{"$f":"IF($AA$7=0,'Reservoir B1'!E850, 'Reservoir B2'!E735)","v":36.153562298576375},{"$f":"IF($AA$7=0,'Reservoir B1'!C359,'Reservoir B2'!C361)-AE$2","v":157.76303030581639},{"$f":"IF($AA$7=0,'Reservoir B1'!C850,'Reservoir B2'!C735)-AF$2","v":157.76303030581639},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD363)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD737)","v":" "},null,null,296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749999999999918,{"$f":"IF($AA$7=0,'Reservoir B1'!E360, 'Reservoir B2'!E362)","v":21.615849217086769},{"$f":"IF($AA$7=0,'Reservoir B1'!E851, 'Reservoir B2'!E736)","v":36.104143078879268},{"$f":"IF($AA$7=0,'Reservoir B1'!C360,'Reservoir B2'!C362)-AE$2","v":157.71017856923342},{"$f":"IF($AA$7=0,'Reservoir B1'!C851,'Reservoir B2'!C736)-AF$2","v":157.71017856923342},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD364)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD738)","v":" "},null,null,297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.83333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E361, 'Reservoir B2'!E363)","v":21.586026698232843},{"$f":"IF($AA$7=0,'Reservoir B1'!E852, 'Reservoir B2'!E737)","v":36.054715359155267},{"$f":"IF($AA$7=0,'Reservoir B1'!C361,'Reservoir B2'!C363)-AE$2","v":157.65734444989599},{"$f":"IF($AA$7=0,'Reservoir B1'!C852,'Reservoir B2'!C737)-AF$2","v":157.65734444989599},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD365)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD739)","v":" "},null,null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.916666666666583,{"$f":"IF($AA$7=0,'Reservoir B1'!E362, 'Reservoir B2'!E364)","v":21.556199100958764},{"$f":"IF($AA$7=0,'Reservoir B1'!E853, 'Reservoir B2'!E738)","v":36.005279222478649},{"$f":"IF($AA$7=0,'Reservoir B1'!C362,'Reservoir B2'!C364)-AE$2","v":157.60452794193168},{"$f":"IF($AA$7=0,'Reservoir B1'!C853,'Reservoir B2'!C738)-AF$2","v":157.60452794193168},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD366)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD740)","v":" "},null,null,299,{"$f":"SUM(AC298:AC309)/12","v":21.720155708804537},{"$f":"SUM(AD298:AD309)/12","v":36.277020227964897}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.999999999999915,{"$f":"IF($AA$7=0,'Reservoir B1'!E363, 'Reservoir B2'!E365)","v":21.526366475309231},{"$f":"IF($AA$7=0,'Reservoir B1'!E854, 'Reservoir B2'!E739)","v":35.955834751793297},{"$f":"IF($AA$7=0,'Reservoir B1'!C363,'Reservoir B2'!C365)-AE$2","v":157.55172903947002},{"$f":"IF($AA$7=0,'Reservoir B1'!C854,'Reservoir B2'!C739)-AF$2","v":157.55172903947002},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD367)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD741)","v":" "},null,null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.083333333333247,{"$f":"IF($AA$7=0,'Reservoir B1'!E364, 'Reservoir B2'!E366)","v":21.496528871249978},{"$f":"IF($AA$7=0,'Reservoir B1'!E855, 'Reservoir B2'!E740)","v":35.906382029912209},{"$f":"IF($AA$7=0,'Reservoir B1'!C364,'Reservoir B2'!C366)-AE$2","v":157.49894773664252},{"$f":"IF($AA$7=0,'Reservoir B1'!C855,'Reservoir B2'!C740)-AF$2","v":157.49894773664252},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD368)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD742)","v":" "},null,null,301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.166666666666579,{"$f":"IF($AA$7=0,'Reservoir B1'!E365, 'Reservoir B2'!E367)","v":21.4666863386689},{"$f":"IF($AA$7=0,'Reservoir B1'!E856, 'Reservoir B2'!E741)","v":35.856921139519407},{"$f":"IF($AA$7=0,'Reservoir B1'!C365,'Reservoir B2'!C367)-AE$2","v":157.44618402758263},{"$f":"IF($AA$7=0,'Reservoir B1'!C856,'Reservoir B2'!C741)-AF$2","v":157.44618402758263},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD369)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD743)","v":" "},null,null,302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.249999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E366, 'Reservoir B2'!E368)","v":21.436838927375156},{"$f":"IF($AA$7=0,'Reservoir B1'!E857, 'Reservoir B2'!E742)","v":35.807452163168342},{"$f":"IF($AA$7=0,'Reservoir B1'!C366,'Reservoir B2'!C368)-AE$2","v":157.39343790642576},{"$f":"IF($AA$7=0,'Reservoir B1'!C857,'Reservoir B2'!C742)-AF$2","v":157.39343790642576},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD370)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD744)","v":" "},null,null,303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.333333333333243,{"$f":"IF($AA$7=0,'Reservoir B1'!E367, 'Reservoir B2'!E369)","v":21.406986687099405},{"$f":"IF($AA$7=0,'Reservoir B1'!E858, 'Reservoir B2'!E743)","v":35.757975183282412},{"$f":"IF($AA$7=0,'Reservoir B1'!C367,'Reservoir B2'!C369)-AE$2","v":157.34070936730927},{"$f":"IF($AA$7=0,'Reservoir B1'!C858,'Reservoir B2'!C743)-AF$2","v":157.34070936730927},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD371)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD745)","v":" "},null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.416666666666575,{"$f":"IF($AA$7=0,'Reservoir B1'!E368, 'Reservoir B2'!E370)","v":21.377129667494302},{"$f":"IF($AA$7=0,'Reservoir B1'!E859, 'Reservoir B2'!E744)","v":35.708490282155736},{"$f":"IF($AA$7=0,'Reservoir B1'!C368,'Reservoir B2'!C370)-AE$2","v":157.28799840437247},{"$f":"IF($AA$7=0,'Reservoir B1'!C859,'Reservoir B2'!C744)-AF$2","v":157.28799840437247},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD372)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD746)","v":" "},null,null,305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.499999999999908,{"$f":"IF($AA$7=0,'Reservoir B1'!E369, 'Reservoir B2'!E371)","v":21.347267918134129},{"$f":"IF($AA$7=0,'Reservoir B1'!E860, 'Reservoir B2'!E745)","v":35.658997541952509},{"$f":"IF($AA$7=0,'Reservoir B1'!C369,'Reservoir B2'!C371)-AE$2","v":157.23530501175665},{"$f":"IF($AA$7=0,'Reservoir B1'!C860,'Reservoir B2'!C745)-AF$2","v":157.23530501175665},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD373)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD747)","v":" "},null,null,306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.58333333333324,{"$f":"IF($AA$7=0,'Reservoir B1'!E370, 'Reservoir B2'!E372)","v":21.317401488515273},{"$f":"IF($AA$7=0,'Reservoir B1'!E861, 'Reservoir B2'!E746)","v":35.609497044707872},{"$f":"IF($AA$7=0,'Reservoir B1'!C370,'Reservoir B2'!C372)-AE$2","v":157.18262918360506},{"$f":"IF($AA$7=0,'Reservoir B1'!C861,'Reservoir B2'!C746)-AF$2","v":157.18262918360506},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD374)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD748)","v":" "},null,null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.666666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E371, 'Reservoir B2'!E373)","v":21.287530428055902},{"$f":"IF($AA$7=0,'Reservoir B1'!E862, 'Reservoir B2'!E747)","v":35.559988872327246},{"$f":"IF($AA$7=0,'Reservoir B1'!C371,'Reservoir B2'!C373)-AE$2","v":157.12997091406282},{"$f":"IF($AA$7=0,'Reservoir B1'!C862,'Reservoir B2'!C747)-AF$2","v":157.12997091406282},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD375)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD749)","v":" "},null,null,308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.749999999999904,{"$f":"IF($AA$7=0,'Reservoir B1'!E372, 'Reservoir B2'!E374)","v":21.257654786096239},{"$f":"IF($AA$7=0,'Reservoir B1'!E863, 'Reservoir B2'!E748)","v":35.51047310658695},{"$f":"IF($AA$7=0,'Reservoir B1'!C372,'Reservoir B2'!C374)-AE$2","v":157.07733019727712},{"$f":"IF($AA$7=0,'Reservoir B1'!C863,'Reservoir B2'!C748)-AF$2","v":157.07733019727712},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD376)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD750)","v":" "},null,null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.833333333333236,{"$f":"IF($AA$7=0,'Reservoir B1'!E373, 'Reservoir B2'!E375)","v":21.227774611898965},{"$f":"IF($AA$7=0,'Reservoir B1'!E864, 'Reservoir B2'!E749)","v":35.460949829134726},{"$f":"IF($AA$7=0,'Reservoir B1'!C373,'Reservoir B2'!C375)-AE$2","v":157.024707027397},{"$f":"IF($AA$7=0,'Reservoir B1'!C864,'Reservoir B2'!C749)-AF$2","v":157.024707027397},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD377)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD751)","v":" "},null,null,310]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.916666666666568,{"$f":"IF($AA$7=0,'Reservoir B1'!E374, 'Reservoir B2'!E376)","v":21.19788995464873},{"$f":"IF($AA$7=0,'Reservoir B1'!E865, 'Reservoir B2'!E750)","v":35.411419121489018},{"$f":"IF($AA$7=0,'Reservoir B1'!C374,'Reservoir B2'!C376)-AE$2","v":156.97210139857353},{"$f":"IF($AA$7=0,'Reservoir B1'!C865,'Reservoir B2'!C750)-AF$2","v":156.97210139857353},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD378)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD752)","v":" "},null,null,311,{"$f":"SUM(AC310:AC321)/12","v":21.362171346212182},{"$f":"SUM(AD310:AD321)/12","v":35.683698422169151}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.999999999999901,{"$f":"IF($AA$7=0,'Reservoir B1'!E375, 'Reservoir B2'!E377)","v":21.168000863452249},{"$f":"IF($AA$7=0,'Reservoir B1'!E866, 'Reservoir B2'!E751)","v":35.361881065039071},{"$f":"IF($AA$7=0,'Reservoir B1'!C375,'Reservoir B2'!C377)-AE$2","v":156.91951330495965},{"$f":"IF($AA$7=0,'Reservoir B1'!C866,'Reservoir B2'!C751)-AF$2","v":156.91951330495965},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD379)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD753)","v":" "},null,null,312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.083333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E376, 'Reservoir B2'!E378)","v":21.138107387339048},{"$f":"IF($AA$7=0,'Reservoir B1'!E867, 'Reservoir B2'!E752)","v":35.31233574104629},{"$f":"IF($AA$7=0,'Reservoir B1'!C376,'Reservoir B2'!C378)-AE$2","v":156.8669427407103},{"$f":"IF($AA$7=0,'Reservoir B1'!C867,'Reservoir B2'!C752)-AF$2","v":156.8669427407103},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD380)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD754)","v":" "},null,null,313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.166666666666565,{"$f":"IF($AA$7=0,'Reservoir B1'!E377, 'Reservoir B2'!E379)","v":21.108209575260936},{"$f":"IF($AA$7=0,'Reservoir B1'!E868, 'Reservoir B2'!E753)","v":35.26278323064313},{"$f":"IF($AA$7=0,'Reservoir B1'!C377,'Reservoir B2'!C379)-AE$2","v":156.81438969998237},{"$f":"IF($AA$7=0,'Reservoir B1'!C868,'Reservoir B2'!C753)-AF$2","v":156.81438969998237},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD381)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD755)","v":" "},null,null,314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.249999999999897,{"$f":"IF($AA$7=0,'Reservoir B1'!E378, 'Reservoir B2'!E380)","v":21.078307476092242},{"$f":"IF($AA$7=0,'Reservoir B1'!E869, 'Reservoir B2'!E754)","v":35.213223614833709},{"$f":"IF($AA$7=0,'Reservoir B1'!C378,'Reservoir B2'!C380)-AE$2","v":156.76185417693469},{"$f":"IF($AA$7=0,'Reservoir B1'!C869,'Reservoir B2'!C754)-AF$2","v":156.76185417693469},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD382)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD756)","v":" "},null,null,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.333333333333229,{"$f":"IF($AA$7=0,'Reservoir B1'!E379, 'Reservoir B2'!E381)","v":21.048401138630133},{"$f":"IF($AA$7=0,'Reservoir B1'!E870, 'Reservoir B2'!E755)","v":35.163656974494273},{"$f":"IF($AA$7=0,'Reservoir B1'!C379,'Reservoir B2'!C381)-AE$2","v":156.70933616572802},{"$f":"IF($AA$7=0,'Reservoir B1'!C870,'Reservoir B2'!C755)-AF$2","v":156.70933616572802},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD383)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD757)","v":" "},null,null,316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.416666666666561,{"$f":"IF($AA$7=0,'Reservoir B1'!E380, 'Reservoir B2'!E382)","v":21.018490611593933},{"$f":"IF($AA$7=0,'Reservoir B1'!E871, 'Reservoir B2'!E756)","v":35.114083390372038},{"$f":"IF($AA$7=0,'Reservoir B1'!C380,'Reservoir B2'!C382)-AE$2","v":156.65683566052508},{"$f":"IF($AA$7=0,'Reservoir B1'!C871,'Reservoir B2'!C756)-AF$2","v":156.65683566052508},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD384)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD758)","v":" "},null,null,317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E381, 'Reservoir B2'!E383)","v":20.988575943626415},{"$f":"IF($AA$7=0,'Reservoir B1'!E872, 'Reservoir B2'!E757)","v":35.064502943087298},{"$f":"IF($AA$7=0,'Reservoir B1'!C381,'Reservoir B2'!C383)-AE$2","v":156.60435265549054},{"$f":"IF($AA$7=0,'Reservoir B1'!C872,'Reservoir B2'!C757)-AF$2","v":156.60435265549054},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD385)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD759)","v":" "},null,null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.583333333333226,{"$f":"IF($AA$7=0,'Reservoir B1'!E382, 'Reservoir B2'!E384)","v":20.958657183292786},{"$f":"IF($AA$7=0,'Reservoir B1'!E873, 'Reservoir B2'!E758)","v":35.014915713131863},{"$f":"IF($AA$7=0,'Reservoir B1'!C382,'Reservoir B2'!C384)-AE$2","v":156.55188714479104},{"$f":"IF($AA$7=0,'Reservoir B1'!C873,'Reservoir B2'!C758)-AF$2","v":156.55188714479104},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD386)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD760)","v":" "},null,null,319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.666666666666558,{"$f":"IF($AA$7=0,'Reservoir B1'!E383, 'Reservoir B2'!E385)","v":20.928734379081305},{"$f":"IF($AA$7=0,'Reservoir B1'!E874, 'Reservoir B2'!E759)","v":34.965321780869957},{"$f":"IF($AA$7=0,'Reservoir B1'!C383,'Reservoir B2'!C385)-AE$2","v":156.49943912259508},{"$f":"IF($AA$7=0,'Reservoir B1'!C874,'Reservoir B2'!C759)-AF$2","v":156.49943912259508},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD387)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD761)","v":" "},null,null,320]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.74999999999989,{"$f":"IF($AA$7=0,'Reservoir B1'!E384, 'Reservoir B2'!E386)","v":20.898807579403346},{"$f":"IF($AA$7=0,'Reservoir B1'!E875, 'Reservoir B2'!E760)","v":34.915721226538388},{"$f":"IF($AA$7=0,'Reservoir B1'!C384,'Reservoir B2'!C386)-AE$2","v":156.4470085830732},{"$f":"IF($AA$7=0,'Reservoir B1'!C875,'Reservoir B2'!C760)-AF$2","v":156.4470085830732},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD388)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD762)","v":" "},null,null,321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.833333333333222,{"$f":"IF($AA$7=0,'Reservoir B1'!E385, 'Reservoir B2'!E387)","v":20.868876832593124},{"$f":"IF($AA$7=0,'Reservoir B1'!E876, 'Reservoir B2'!E761)","v":34.866114130246075},{"$f":"IF($AA$7=0,'Reservoir B1'!C385,'Reservoir B2'!C387)-AE$2","v":156.39459552039781},{"$f":"IF($AA$7=0,'Reservoir B1'!C876,'Reservoir B2'!C761)-AF$2","v":156.39459552039781},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD389)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD763)","v":" "},null,null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB332+1/12","v":26.916666666666554},{"$f":"IF($AA$7=0,'Reservoir B1'!E386, 'Reservoir B2'!E388)","v":20.838942186908319},{"$f":"IF($AA$7=0,'Reservoir B1'!E877, 'Reservoir B2'!E762)","v":34.816500571975148},{"$f":"IF($AA$7=0,'Reservoir B1'!C386,'Reservoir B2'!C388)-AE$2","v":156.34219992874333},{"$f":"IF($AA$7=0,'Reservoir B1'!C877,'Reservoir B2'!C762)-AF$2","v":156.34219992874333},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD390)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD764)","v":" "},null,null,323,{"$f":"SUM(AC322:AC333)/12","v":21.003509263106153},{"$f":"SUM(AD322:AD333)/12","v":35.089253365189769}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999999999999886,{"$f":"IF($AA$7=0,'Reservoir B1'!E387, 'Reservoir B2'!E389)","v":20.809003690529877},{"$f":"IF($AA$7=0,'Reservoir B1'!E878, 'Reservoir B2'!E763)","v":34.766880631580435},{"$f":"IF($AA$7=0,'Reservoir B1'!C387,'Reservoir B2'!C389)-AE$2","v":156.28982180228607},{"$f":"IF($AA$7=0,'Reservoir B1'!C878,'Reservoir B2'!C763)-AF$2","v":156.28982180228607},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD391)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD765)","v":" "},null,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.083333333333218,{"$f":"IF($AA$7=0,'Reservoir B1'!E388, 'Reservoir B2'!E390)","v":20.779061391561704},{"$f":"IF($AA$7=0,'Reservoir B1'!E879, 'Reservoir B2'!E764)","v":34.717254388789208},{"$f":"IF($AA$7=0,'Reservoir B1'!C388,'Reservoir B2'!C390)-AE$2","v":156.23746113520428},{"$f":"IF($AA$7=0,'Reservoir B1'!C879,'Reservoir B2'!C764)-AF$2","v":156.23746113520428},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD392)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD766)","v":" "},null,null,325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.166666666666551,{"$f":"IF($AA$7=0,'Reservoir B1'!E389, 'Reservoir B2'!E391)","v":20.749115338031586},{"$f":"IF($AA$7=0,'Reservoir B1'!E880, 'Reservoir B2'!E765)","v":34.667621923202489},{"$f":"IF($AA$7=0,'Reservoir B1'!C389,'Reservoir B2'!C391)-AE$2","v":156.1851179216782},{"$f":"IF($AA$7=0,'Reservoir B1'!C880,'Reservoir B2'!C765)-AF$2","v":156.1851179216782},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD393)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD767)","v":" "},null,null,326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.249999999999883,{"$f":"IF($AA$7=0,'Reservoir B1'!E390, 'Reservoir B2'!E392)","v":20.719165577890635},{"$f":"IF($AA$7=0,'Reservoir B1'!E881, 'Reservoir B2'!E766)","v":34.617983314294293},{"$f":"IF($AA$7=0,'Reservoir B1'!C390,'Reservoir B2'!C392)-AE$2","v":156.13279215588994},{"$f":"IF($AA$7=0,'Reservoir B1'!C881,'Reservoir B2'!C766)-AF$2","v":156.13279215588994},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD394)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD768)","v":" "},null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.333333333333215,{"$f":"IF($AA$7=0,'Reservoir B1'!E391, 'Reservoir B2'!E393)","v":20.689212159013344},{"$f":"IF($AA$7=0,'Reservoir B1'!E882, 'Reservoir B2'!E767)","v":34.568338641411557},{"$f":"IF($AA$7=0,'Reservoir B1'!C391,'Reservoir B2'!C393)-AE$2","v":156.08048383202362},{"$f":"IF($AA$7=0,'Reservoir B1'!C882,'Reservoir B2'!C767)-AF$2","v":156.08048383202362},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD395)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD769)","v":" "},null,null,328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.416666666666547,{"$f":"IF($AA$7=0,'Reservoir B1'!E392, 'Reservoir B2'!E394)","v":20.659255129198122},{"$f":"IF($AA$7=0,'Reservoir B1'!E883, 'Reservoir B2'!E768)","v":34.51868798377518},{"$f":"IF($AA$7=0,'Reservoir B1'!C392,'Reservoir B2'!C394)-AE$2","v":156.02819294426524},{"$f":"IF($AA$7=0,'Reservoir B1'!C883,'Reservoir B2'!C768)-AF$2","v":156.02819294426524},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD396)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD770)","v":" "},null,null,329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.499999999999879,{"$f":"IF($AA$7=0,'Reservoir B1'!E393, 'Reservoir B2'!E395)","v":20.629294536166896},{"$f":"IF($AA$7=0,'Reservoir B1'!E884, 'Reservoir B2'!E769)","v":34.469031420479297},{"$f":"IF($AA$7=0,'Reservoir B1'!C393,'Reservoir B2'!C395)-AE$2","v":155.97591948680281},{"$f":"IF($AA$7=0,'Reservoir B1'!C884,'Reservoir B2'!C769)-AF$2","v":155.97591948680281},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD397)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD771)","v":" "},null,null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.583333333333211,{"$f":"IF($AA$7=0,'Reservoir B1'!E394, 'Reservoir B2'!E396)","v":20.599330427565754},{"$f":"IF($AA$7=0,'Reservoir B1'!E885, 'Reservoir B2'!E770)","v":34.419369030492355},{"$f":"IF($AA$7=0,'Reservoir B1'!C394,'Reservoir B2'!C396)-AE$2","v":155.92366345382618},{"$f":"IF($AA$7=0,'Reservoir B1'!C885,'Reservoir B2'!C770)-AF$2","v":155.92366345382618},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD398)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD772)","v":" "},null,null,331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.666666666666544,{"$f":"IF($AA$7=0,'Reservoir B1'!E395, 'Reservoir B2'!E397)","v":20.569362850964296},{"$f":"IF($AA$7=0,'Reservoir B1'!E886, 'Reservoir B2'!E771)","v":34.369700892656006},{"$f":"IF($AA$7=0,'Reservoir B1'!C395,'Reservoir B2'!C397)-AE$2","v":155.87142483952721},{"$f":"IF($AA$7=0,'Reservoir B1'!C886,'Reservoir B2'!C771)-AF$2","v":155.87142483952721},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD399)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD773)","v":" "},null,null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.749999999999876,{"$f":"IF($AA$7=0,'Reservoir B1'!E396, 'Reservoir B2'!E398)","v":20.53939185385633},{"$f":"IF($AA$7=0,'Reservoir B1'!E887, 'Reservoir B2'!E772)","v":34.320027085686263},{"$f":"IF($AA$7=0,'Reservoir B1'!C396,'Reservoir B2'!C398)-AE$2","v":155.81920363809968},{"$f":"IF($AA$7=0,'Reservoir B1'!C887,'Reservoir B2'!C772)-AF$2","v":155.81920363809968},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD400)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD774)","v":" "},null,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.833333333333208,{"$f":"IF($AA$7=0,'Reservoir B1'!E397, 'Reservoir B2'!E399)","v":20.509417483659547},{"$f":"IF($AA$7=0,'Reservoir B1'!E888, 'Reservoir B2'!E773)","v":34.27034768817304},{"$f":"IF($AA$7=0,'Reservoir B1'!C397,'Reservoir B2'!C399)-AE$2","v":155.76699984373928},{"$f":"IF($AA$7=0,'Reservoir B1'!C888,'Reservoir B2'!C773)-AF$2","v":155.76699984373928},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD401)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD775)","v":" "},null,null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.91666666666654,{"$f":"IF($AA$7=0,'Reservoir B1'!E398, 'Reservoir B2'!E400)","v":20.479439787715982},{"$f":"IF($AA$7=0,'Reservoir B1'!E889, 'Reservoir B2'!E774)","v":34.22066277858081},{"$f":"IF($AA$7=0,'Reservoir B1'!C398,'Reservoir B2'!C400)-AE$2","v":155.71481345064367},{"$f":"IF($AA$7=0,'Reservoir B1'!C889,'Reservoir B2'!C774)-AF$2","v":155.71481345064367},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD402)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD776)","v":" "},null,null,335,{"$f":"SUM(AC334:AC345)/12","v":20.644254185512839},{"$f":"SUM(AD334:AD345)/12","v":34.493825481593412}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.999999999999872,{"$f":"IF($AA$7=0,'Reservoir B1'!E399, 'Reservoir B2'!E401)","v":20.449458813291606},{"$f":"IF($AA$7=0,'Reservoir B1'!E890, 'Reservoir B2'!E775)","v":34.170972435248004},{"$f":"IF($AA$7=0,'Reservoir B1'!C399,'Reservoir B2'!C401)-AE$2","v":155.66264445301243},{"$f":"IF($AA$7=0,'Reservoir B1'!C890,'Reservoir B2'!C775)-AF$2","v":155.66264445301243},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD403)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD777)","v":" "},null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.083333333333204,{"$f":"IF($AA$7=0,'Reservoir B1'!E400, 'Reservoir B2'!E402)","v":20.419474607576973},{"$f":"IF($AA$7=0,'Reservoir B1'!E891, 'Reservoir B2'!E776)","v":34.121276736388069},{"$f":"IF($AA$7=0,'Reservoir B1'!C400,'Reservoir B2'!C402)-AE$2","v":155.61049284504708},{"$f":"IF($AA$7=0,'Reservoir B1'!C891,'Reservoir B2'!C776)-AF$2","v":155.61049284504708},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD404)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD778)","v":" "},null,null,337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.166666666666536,{"$f":"IF($AA$7=0,'Reservoir B1'!E401, 'Reservoir B2'!E403)","v":20.389487217686678},{"$f":"IF($AA$7=0,'Reservoir B1'!E892, 'Reservoir B2'!E777)","v":34.071575760088514},{"$f":"IF($AA$7=0,'Reservoir B1'!C401,'Reservoir B2'!C403)-AE$2","v":155.55835862095105},{"$f":"IF($AA$7=0,'Reservoir B1'!C892,'Reservoir B2'!C777)-AF$2","v":155.55835862095105},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD405)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD779)","v":" "},null,null,338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.249999999999869,{"$f":"IF($AA$7=0,'Reservoir B1'!E402, 'Reservoir B2'!E404)","v":20.359496690660151},{"$f":"IF($AA$7=0,'Reservoir B1'!E893, 'Reservoir B2'!E778)","v":34.021869584312327},{"$f":"IF($AA$7=0,'Reservoir B1'!C402,'Reservoir B2'!C404)-AE$2","v":155.50624177492972},{"$f":"IF($AA$7=0,'Reservoir B1'!C893,'Reservoir B2'!C778)-AF$2","v":155.50624177492972},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD406)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD780)","v":" "},null,null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.333333333333201,{"$f":"IF($AA$7=0,'Reservoir B1'!E403, 'Reservoir B2'!E405)","v":20.329503073460991},{"$f":"IF($AA$7=0,'Reservoir B1'!E894, 'Reservoir B2'!E779)","v":33.972158286896757},{"$f":"IF($AA$7=0,'Reservoir B1'!C403,'Reservoir B2'!C405)-AE$2","v":155.45414230119039},{"$f":"IF($AA$7=0,'Reservoir B1'!C894,'Reservoir B2'!C779)-AF$2","v":155.45414230119039},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD407)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD781)","v":" "},null,null,340]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.416666666666533,{"$f":"IF($AA$7=0,'Reservoir B1'!E404, 'Reservoir B2'!E406)","v":20.299506412977379},{"$f":"IF($AA$7=0,'Reservoir B1'!E895, 'Reservoir B2'!E780)","v":33.922441945554091},{"$f":"IF($AA$7=0,'Reservoir B1'!C404,'Reservoir B2'!C406)-AE$2","v":155.4020601939423},{"$f":"IF($AA$7=0,'Reservoir B1'!C895,'Reservoir B2'!C780)-AF$2","v":155.4020601939423},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD408)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD782)","v":" "},null,null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.499999999999865,{"$f":"IF($AA$7=0,'Reservoir B1'!E405, 'Reservoir B2'!E407)","v":20.269506756022608},{"$f":"IF($AA$7=0,'Reservoir B1'!E896, 'Reservoir B2'!E781)","v":33.872720637872476},{"$f":"IF($AA$7=0,'Reservoir B1'!C405,'Reservoir B2'!C407)-AE$2","v":155.34999544739665},{"$f":"IF($AA$7=0,'Reservoir B1'!C896,'Reservoir B2'!C781)-AF$2","v":155.34999544739665},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD409)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD783)","v":" "},null,null,342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.583333333333197,{"$f":"IF($AA$7=0,'Reservoir B1'!E406, 'Reservoir B2'!E408)","v":20.239504149334394},{"$f":"IF($AA$7=0,'Reservoir B1'!E897, 'Reservoir B2'!E782)","v":33.822994441314833},{"$f":"IF($AA$7=0,'Reservoir B1'!C406,'Reservoir B2'!C408)-AE$2","v":155.29794805576651},{"$f":"IF($AA$7=0,'Reservoir B1'!C897,'Reservoir B2'!C782)-AF$2","v":155.29794805576651},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD410)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD784)","v":" "},null,null,343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.666666666666529,{"$f":"IF($AA$7=0,'Reservoir B1'!E407, 'Reservoir B2'!E409)","v":20.209498639575173},{"$f":"IF($AA$7=0,'Reservoir B1'!E898, 'Reservoir B2'!E783)","v":33.773263433219277},{"$f":"IF($AA$7=0,'Reservoir B1'!C407,'Reservoir B2'!C409)-AE$2","v":155.2459180132669},{"$f":"IF($AA$7=0,'Reservoir B1'!C898,'Reservoir B2'!C783)-AF$2","v":155.2459180132669},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD411)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD785)","v":" "},null,null,344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.749999999999861,{"$f":"IF($AA$7=0,'Reservoir B1'!E408, 'Reservoir B2'!E410)","v":20.179490273332512},{"$f":"IF($AA$7=0,'Reservoir B1'!E899, 'Reservoir B2'!E784)","v":33.723527690799848},{"$f":"IF($AA$7=0,'Reservoir B1'!C408,'Reservoir B2'!C410)-AE$2","v":155.1939053141148},{"$f":"IF($AA$7=0,'Reservoir B1'!C899,'Reservoir B2'!C784)-AF$2","v":155.1939053141148},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD412)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD786)","v":" "},null,null,345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.833333333333194,{"$f":"IF($AA$7=0,'Reservoir B1'!E409, 'Reservoir B2'!E411)","v":20.149479097119091},{"$f":"IF($AA$7=0,'Reservoir B1'!E900, 'Reservoir B2'!E785)","v":33.673787291146468},{"$f":"IF($AA$7=0,'Reservoir B1'!C409,'Reservoir B2'!C411)-AE$2","v":155.14190995252909},{"$f":"IF($AA$7=0,'Reservoir B1'!C900,'Reservoir B2'!C785)-AF$2","v":155.14190995252909},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD413)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD787)","v":" "},null,null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.916666666666526,{"$f":"IF($AA$7=0,'Reservoir B1'!E410, 'Reservoir B2'!E412)","v":20.119465157372296},{"$f":"IF($AA$7=0,'Reservoir B1'!E901, 'Reservoir B2'!E786)","v":33.624042311224279},{"$f":"IF($AA$7=0,'Reservoir B1'!C410,'Reservoir B2'!C412)-AE$2","v":155.08993192273056},{"$f":"IF($AA$7=0,'Reservoir B1'!C901,'Reservoir B2'!C786)-AF$2","v":155.08993192273056},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD414)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD788)","v":" "},null,null,347,{"$f":"SUM(AC346:AC357)/12","v":20.284489240700818},{"$f":"SUM(AD346:AD357)/12","v":33.897552546172079}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.999999999999858,{"$f":"IF($AA$7=0,'Reservoir B1'!E411, 'Reservoir B2'!E413)","v":20.089448500454992},{"$f":"IF($AA$7=0,'Reservoir B1'!E902, 'Reservoir B2'!E787)","v":33.574292827874906},{"$f":"IF($AA$7=0,'Reservoir B1'!C411,'Reservoir B2'!C413)-AE$2","v":155.03797121894195},{"$f":"IF($AA$7=0,'Reservoir B1'!C902,'Reservoir B2'!C787)-AF$2","v":155.03797121894195},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD415)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD789)","v":" "},null,null,348]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.08333333333319,{"$f":"IF($AA$7=0,'Reservoir B1'!E412, 'Reservoir B2'!E414)","v":20.059429172654994},{"$f":"IF($AA$7=0,'Reservoir B1'!E903, 'Reservoir B2'!E788)","v":33.524538917815583},{"$f":"IF($AA$7=0,'Reservoir B1'!C412,'Reservoir B2'!C414)-AE$2","v":154.98602783538794},{"$f":"IF($AA$7=0,'Reservoir B1'!C903,'Reservoir B2'!C788)-AF$2","v":154.98602783538794},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD416)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD790)","v":" "},null,null,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.166666666666522,{"$f":"IF($AA$7=0,'Reservoir B1'!E413, 'Reservoir B2'!E415)","v":20.029407220185611},{"$f":"IF($AA$7=0,'Reservoir B1'!E904, 'Reservoir B2'!E789)","v":33.474780657640039},{"$f":"IF($AA$7=0,'Reservoir B1'!C413,'Reservoir B2'!C415)-AE$2","v":154.93410176629513},{"$f":"IF($AA$7=0,'Reservoir B1'!C904,'Reservoir B2'!C789)-AF$2","v":154.93410176629513},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD417)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD791)","v":" "},null,null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.249999999999854,{"$f":"IF($AA$7=0,'Reservoir B1'!E414, 'Reservoir B2'!E416)","v":19.999382689185538},{"$f":"IF($AA$7=0,'Reservoir B1'!E905, 'Reservoir B2'!E790)","v":33.425018123818354},{"$f":"IF($AA$7=0,'Reservoir B1'!C414,'Reservoir B2'!C416)-AE$2","v":154.88219300589202},{"$f":"IF($AA$7=0,'Reservoir B1'!C905,'Reservoir B2'!C790)-AF$2","v":154.88219300589202},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD418)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD792)","v":" "},null,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.333333333333186,{"$f":"IF($AA$7=0,'Reservoir B1'!E415, 'Reservoir B2'!E417)","v":19.969355625718798},{"$f":"IF($AA$7=0,'Reservoir B1'!E906, 'Reservoir B2'!E791)","v":33.37525139269686},{"$f":"IF($AA$7=0,'Reservoir B1'!C415,'Reservoir B2'!C417)-AE$2","v":154.83030154840904},{"$f":"IF($AA$7=0,'Reservoir B1'!C906,'Reservoir B2'!C791)-AF$2","v":154.83030154840904},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD419)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD793)","v":" "},null,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416666666666519,{"$f":"IF($AA$7=0,'Reservoir B1'!E416, 'Reservoir B2'!E418)","v":19.939326075775028},{"$f":"IF($AA$7=0,'Reservoir B1'!E907, 'Reservoir B2'!E792)","v":33.32548054049861},{"$f":"IF($AA$7=0,'Reservoir B1'!C416,'Reservoir B2'!C418)-AE$2","v":154.77842738807854},{"$f":"IF($AA$7=0,'Reservoir B1'!C907,'Reservoir B2'!C792)-AF$2","v":154.77842738807854},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD420)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD794)","v":" "},null,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.499999999999851,{"$f":"IF($AA$7=0,'Reservoir B1'!E417, 'Reservoir B2'!E419)","v":19.90929408526943},{"$f":"IF($AA$7=0,'Reservoir B1'!E908, 'Reservoir B2'!E793)","v":33.275705643323242},{"$f":"IF($AA$7=0,'Reservoir B1'!C417,'Reservoir B2'!C419)-AE$2","v":154.72657051913484},{"$f":"IF($AA$7=0,'Reservoir B1'!C908,'Reservoir B2'!C793)-AF$2","v":154.72657051913484},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD421)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD795)","v":" "},null,null,354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.583333333333183,{"$f":"IF($AA$7=0,'Reservoir B1'!E418, 'Reservoir B2'!E420)","v":19.879259700042958},{"$f":"IF($AA$7=0,'Reservoir B1'!E909, 'Reservoir B2'!E794)","v":33.225926777147365},{"$f":"IF($AA$7=0,'Reservoir B1'!C418,'Reservoir B2'!C420)-AE$2","v":154.6747309358141},{"$f":"IF($AA$7=0,'Reservoir B1'!C909,'Reservoir B2'!C794)-AF$2","v":154.6747309358141},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD422)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD796)","v":" "},null,null,355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.666666666666515,{"$f":"IF($AA$7=0,'Reservoir B1'!E419, 'Reservoir B2'!E421)","v":19.849222965862324},{"$f":"IF($AA$7=0,'Reservoir B1'!E910, 'Reservoir B2'!E795)","v":33.176144017824583},{"$f":"IF($AA$7=0,'Reservoir B1'!C419,'Reservoir B2'!C421)-AE$2","v":154.62290863235447},{"$f":"IF($AA$7=0,'Reservoir B1'!C910,'Reservoir B2'!C795)-AF$2","v":154.62290863235447},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD423)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD797)","v":" "},null,null,356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.749999999999847,{"$f":"IF($AA$7=0,'Reservoir B1'!E420, 'Reservoir B2'!E422)","v":19.819183928419982},{"$f":"IF($AA$7=0,'Reservoir B1'!E911, 'Reservoir B2'!E796)","v":33.126357441085339},{"$f":"IF($AA$7=0,'Reservoir B1'!C420,'Reservoir B2'!C422)-AE$2","v":154.571103602996},{"$f":"IF($AA$7=0,'Reservoir B1'!C911,'Reservoir B2'!C796)-AF$2","v":154.571103602996},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD424)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD798)","v":" "},null,null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.833333333333179,{"$f":"IF($AA$7=0,'Reservoir B1'!E421, 'Reservoir B2'!E423)","v":19.789142633334514},{"$f":"IF($AA$7=0,'Reservoir B1'!E912, 'Reservoir B2'!E797)","v":33.076567122537675},{"$f":"IF($AA$7=0,'Reservoir B1'!C421,'Reservoir B2'!C423)-AE$2","v":154.51931584198064},{"$f":"IF($AA$7=0,'Reservoir B1'!C912,'Reservoir B2'!C797)-AF$2","v":154.51931584198064},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD425)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD799)","v":" "},null,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.916666666666512,{"$f":"IF($AA$7=0,'Reservoir B1'!E422, 'Reservoir B2'!E424)","v":19.759099126150439},{"$f":"IF($AA$7=0,'Reservoir B1'!E913, 'Reservoir B2'!E798)","v":33.026773137666915},{"$f":"IF($AA$7=0,'Reservoir B1'!C422,'Reservoir B2'!C424)-AE$2","v":154.4675453435523},{"$f":"IF($AA$7=0,'Reservoir B1'!C913,'Reservoir B2'!C798)-AF$2","v":154.4675453435523},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD426)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD800)","v":" "},null,null,359,{"$f":"SUM(AC358:AC369)/12","v":19.924295976921215},{"$f":"SUM(AD358:AD369)/12","v":33.300569716660789}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999999999999844,{"$f":"IF($AA$7=0,'Reservoir B1'!E423, 'Reservoir B2'!E425)","v":19.729053452337986},{"$f":"IF($AA$7=0,'Reservoir B1'!E914, 'Reservoir B2'!E799)","v":32.976975561835211},{"$f":"IF($AA$7=0,'Reservoir B1'!C423,'Reservoir B2'!C425)-AE$2","v":154.41579210195675},{"$f":"IF($AA$7=0,'Reservoir B1'!C914,'Reservoir B2'!C799)-AF$2","v":154.41579210195675},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD427)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD801)","v":" "},null,null,360]

{"sheet":"Flash Output","index":62,"n_rows":367,"n_cols":24,"rows_kept":367,"cut":false,"hidden":true,"merged":[[5,1,6,1],[5,2,6,2],[0,1,0,2],[0,3,0,5],[2,2,2,5],[3,2,3,5],[4,2,4,5]]}
[{"$f":"'Input A1'!A75","v":0},"GETEM - beta",null,"FLASH-STEAM OUTPUT PAGE",null,null,{"$f":"'Input A1'!A328","v":0}]
[{"$f":"'Input A1'!A398","v":1},"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":0}]
[null,"Case Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"File Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Date  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time","Sales","Sales","Temp,gf","Temp,gf"]
[null,{"$f":"'Summary A1'!H25","v":"HYDROTHERMAL"},{"$f":"'Summary A1'!H26","v":"BINARY"},"Reference","Improved","% Change",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A249","v":0},null,"Reference","Improved","Reference","Improved"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Reservoir F1'!E63","v":30.003032100977663},{"$f":"'Reservoir F1'!E554","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C63","v":175},{"$f":"'Reservoir F1'!C554","v":175}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D15)","v":"BINARY"},{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D16)","v":"BINARY"},{"$f":"IF(A2=1,\"BINARY\",(E8-D8)/D8)","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T7+1/12","v":8.3333333333333329E-2},{"$f":"'Reservoir F1'!E64","v":29.975155529404454},{"$f":"'Reservoir F1'!E555","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C64","v":174.94166666666666},{"$f":"'Reservoir F1'!C555","v":174.94166666666666}]
[null,"Exploration ","¢ / kW-hr",{"$f":"'LCOE Flash'!H23","v":1.6136528024649421},{"$f":"'LCOE Flash'!H39","v":{"$error":"#DIV/0!"}},{"$f":"IF(D9=0,\"NA\",(E9-D9)/D9)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,0.16666666666666666,{"$f":"'Reservoir F1'!E65","v":29.947292752112098},{"$f":"'Reservoir F1'!E556","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C65","v":174.88335277777779},{"$f":"'Reservoir F1'!C556","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation","¢ / kW-hr",{"$f":"'LCOE Flash'!H24","v":1.3750076393645536},{"$f":"'LCOE Flash'!H40","v":{"$error":"#DIV/0!"}},{"$f":"IF(D10=0,\"NA\",(E10-D10)/D10)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$f":"'Reservoir F1'!E66","v":29.919443759931539},{"$f":"'Reservoir F1'!E557","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C66","v":174.82505832685186},{"$f":"'Reservoir F1'!C557","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F25","v":1.5211445204193721},{"$f":"'LCOE Flash'!F41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Exploration",{"$f":"D9","v":1.6136528024649421},null,null,null,null,null,0.33333333333333331,{"$f":"'Reservoir F1'!E67","v":29.891608543704123},{"$f":"'Reservoir F1'!E558","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C67","v":174.76678330740958},{"$f":"'Reservoir F1'!C558","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"'LCOE Flash'!H26","v":0},{"$f":"'LCOE Flash'!H42","v":{"$error":"#DIV/0!"}},"NA",null,null,null,null,null,null,"Confirmation",{"$f":"D10","v":1.3750076393645536},null,null,null,null,null,0.41666666666666663,{"$f":"'Reservoir F1'!E68","v":29.863787094281015},{"$f":"'Reservoir F1'!E559","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C68","v":174.70852771297379},{"$f":"'Reservoir F1'!C559","v":{"$error":"#DIV/0!"}}]
[null,"Well Field O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G25","v":0.24295772423334827},{"$f":"'LCOE Flash'!G41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Well Field Capital",{"$f":"D11","v":1.5211445204193721},null,null,null,null,null,0.49999999999999994,{"$f":"'Reservoir F1'!E69","v":29.835979402523733},{"$f":"'Reservoir F1'!E560","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C69","v":174.65029153706948},{"$f":"'Reservoir F1'!C560","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A328","v":0},"Field, Non-well Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F27","v":0.28445453196220577},{"$f":"'LCOE Flash'!F43","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Well Field Makeup",{"$f":"D12","v":0},null,null,null,null,null,0.58333333333333326,{"$f":"'Reservoir F1'!E70","v":29.808185459303829},{"$f":"'Reservoir F1'!E561","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C70","v":174.5920747732238},{"$f":"'Reservoir F1'!C561","v":{"$error":"#DIV/0!"}}]
[null,"Field, Non-well O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G27","v":0.48175005090686018},{"$f":"'LCOE Flash'!G43","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Well Field O&M",{"$f":"D13+D15","v":0.72470777514020845},null,null,null,null,null,0.66666666666666663,{"$f":"'Reservoir F1'!E71","v":29.780405255502892},{"$f":"'Reservoir F1'!E562","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C71","v":174.53387741496607},{"$f":"'Reservoir F1'!C562","v":{"$error":"#DIV/0!"}}]
[null,"Plant Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F28","v":4.239714438449357},{"$f":"'LCOE Flash'!F44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Plant Capital",{"$f":"D16","v":4.239714438449357},null,null,null,null,null,0.75,{"$f":"'Reservoir F1'!E72","v":29.752638782012831},{"$f":"'Reservoir F1'!E563","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C72","v":174.47569945582777},{"$f":"'Reservoir F1'!C563","v":{"$error":"#DIV/0!"}}]
[null,"Plant O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G28","v":1.193244455718814},{"$f":"'LCOE Flash'!G44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Plant O&M",{"$f":"D17","v":1.193244455718814},null,null,null,null,null,0.83333333333333337,{"$f":"'Reservoir F1'!E73","v":29.724886029735408},{"$f":"'Reservoir F1'!E564","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C73","v":174.41754088934249},{"$f":"'Reservoir F1'!C564","v":{"$error":"#DIV/0!"}}]
[null,"Royalty","¢ / kW-hr",{"$f":"'LCOE Flash'!I32","v":0.37704921041811834},{"$f":"'LCOE Flash'!I48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Royalty",{"$f":"D18","v":0.37704921041811834},null,null,null,null,null,0.91666666666666674,{"$f":"'Reservoir F1'!E74","v":29.697146989582535},{"$f":"'Reservoir F1'!E565","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C74","v":174.35940170904604},{"$f":"'Reservoir F1'!C565","v":{"$error":"#DIV/0!"}}]
[null,"Contingency","¢ / kW-hr",{"$f":"'LCOE Flash'!H30","v":1.3696072877744649},{"$f":"'LCOE Flash'!H46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Contingency",{"$f":"D19","v":1.3696072877744649},null,null,null,null,null,1,{"$f":"'Reservoir F1'!E75","v":29.66942165247621},{"$f":"'Reservoir F1'!E566","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C75","v":174.30128190847637},{"$f":"'Reservoir F1'!C566","v":{"$error":"#DIV/0!"}}]
[null,"Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0833333333333333,{"$f":"'Reservoir F1'!E76","v":29.641710009348472},{"$f":"'Reservoir F1'!E567","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C76","v":174.24318148117354},{"$f":"'Reservoir F1'!C567","v":{"$error":"#DIV/0!"}}]
[null,"Design Plant Output","MW",{"$f":"'Summary A1'!H312/1000","v":35.270795378026932},{"$f":"'Summary A1'!J312/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.1666666666666665,{"$f":"'Reservoir F1'!E77","v":29.614012051141451},{"$f":"'Reservoir F1'!E568","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C77","v":174.18510042067982},{"$f":"'Reservoir F1'!C568","v":{"$error":"#DIV/0!"}}]
[null,"Power Sales @Design Conditions","MW",{"$f":"'Summary A1'!H313/1000","v":29.999999999999996},{"$f":"'Summary A1'!J313/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999998,{"$f":"'Reservoir F1'!E78","v":29.586327768807294},{"$f":"'Reservoir F1'!E569","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C78","v":174.12703872053959},{"$f":"'Reservoir F1'!C569","v":{"$error":"#DIV/0!"}}]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Flash'!D65*'LCOE Flash'!D139","v":26.628367985946429},{"$f":"'LCOE Flash'!E65*'LCOE Flash'!E139","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.333333333333333,{"$f":"'Reservoir F1'!E79","v":29.558657153308104},{"$f":"'Reservoir F1'!E570","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C79","v":174.06899637429942},{"$f":"'Reservoir F1'!C570","v":{"$error":"#DIV/0!"}}]
[null,"Power Plant Capital Cost","$",{"$f":"D25+D26","v":86993161.066896081},{"$f":"E25+E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.4166666666666663,{"$f":"'Reservoir F1'!E80","v":29.531000195616016},{"$f":"'Reservoir F1'!E571","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C80","v":174.010973375508},{"$f":"'Reservoir F1'!C571","v":{"$error":"#DIV/0!"}}]
[null,"Plant Cost","$",{"$f":"'Summary A1'!H320","v":86993161.066896081},{"$f":"'Summary A1'!J320","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,{"$f":"'Reservoir F1'!E81","v":29.503356886713284},{"$f":"'Reservoir F1'!E572","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C81","v":173.95296971771617},{"$f":"'Reservoir F1'!C572","v":{"$error":"#DIV/0!"}}]
[null,"Transmission Cost","$",{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,1.5833333333333328,{"$f":"'Reservoir F1'!E82","v":29.475727217592024},{"$f":"'Reservoir F1'!E573","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C82","v":173.89498539447695},{"$f":"'Reservoir F1'!C573","v":{"$error":"#DIV/0!"}}]
[null,"Exploration ","$",{"$f":"SUM(D30:D32)*D33","v":{"$error":"#REF!"}},{"$f":"SUM(E30:E32)*E33","v":{"$error":"#REF!"}},{"$f":"IF(D27=0,\"NA\",(E27-D27)/D27)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666661,{"$f":"'Reservoir F1'!E83","v":29.44811117925434},{"$f":"'Reservoir F1'!E574","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C83","v":173.83702039934545},{"$f":"'Reservoir F1'!C574","v":{"$error":"#DIV/0!"}}]
[null,"Power Potential Found","MW",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300},{"$f":"IF(D28=0,\"NA\",(E28-D28)/D28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1.7499999999999993,{"$f":"'Reservoir F1'!E84","v":29.42050876271243},{"$f":"'Reservoir F1'!E575","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C84","v":173.77907472587901},{"$f":"'Reservoir F1'!C575","v":{"$error":"#DIV/0!"}}]
[null,"# Exploration Wells ",null,{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D29=0,\"NA\",(E29-D29)/D29)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.8333333333333326,{"$f":"'Reservoir F1'!E85","v":29.392919958988365},{"$f":"'Reservoir F1'!E576","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C85","v":173.72114836763706},{"$f":"'Reservoir F1'!C576","v":{"$error":"#DIV/0!"}}]
[null,"Exploration Well Costs","$",{"$f":"'Summary A1'!H76","v":15000000},{"$f":"'Summary A1'!J76","v":5400000},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":-0.64},null,null,null,null,null,null,null,null,null,null,null,null,null,1.9166666666666659,{"$f":"'Reservoir F1'!E86","v":29.365344759114187},{"$f":"'Reservoir F1'!E577","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C86","v":173.66324131818118},{"$f":"'Reservoir F1'!C577","v":{"$error":"#DIV/0!"}}]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'Summary A1'!H77","v":3000000},{"$f":"'Summary A1'!J77","v":1750000},{"$f":"IF(D31=0,\"NA\",(E31-D31)/D31)","v":-0.41666666666666669},null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999991,{"$f":"'Reservoir F1'!E87","v":29.33778315413182},{"$f":"'Reservoir F1'!E578","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C87","v":173.60535357107511},{"$f":"'Reservoir F1'!C578","v":{"$error":"#DIV/0!"}}]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D32=0,\"NA\",(E32-D32)/D32)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,2.0833333333333326,{"$f":"'Reservoir F1'!E88","v":29.310235135093222},{"$f":"'Reservoir F1'!E579","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C88","v":173.54748511988475},{"$f":"'Reservoir F1'!C579","v":{"$error":"#DIV/0!"}}]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1},{"$f":"IF(D33=0,\"NA\",(E33-D33)/D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2.1666666666666661,{"$f":"'Reservoir F1'!E89","v":29.282700693060249},{"$f":"'Reservoir F1'!E580","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C89","v":173.48963595817813},{"$f":"'Reservoir F1'!C580","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation","$",{"$f":"D37+D38+D39","v":27913282.468901817},{"$f":"E37+E38+E39","v":8772745.9187977128},{"$f":"IF(D34=0,\"NA\",(E34-D34)/D34)","v":-0.68571428571428572},null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999996,{"$f":"'Reservoir F1'!E90","v":29.255179819104654},{"$f":"'Reservoir F1'!E581","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C90","v":173.43180607952542},{"$f":"'Reservoir F1'!C581","v":{"$error":"#DIV/0!"}}]
[null,"# Confirmation Wells Drilled",null,{"$f":"'Summary A1'!H93","v":7},{"$f":"'Summary A1'!J93","v":3.6666666666666665},{"$f":"IF(D35=0,\"NA\",(E35-D35)/D35)","v":-0.47619047619047622},null,null,null,null,null,null,null,null,null,null,null,null,null,2.333333333333333,{"$f":"'Reservoir F1'!E91","v":29.227672504308146},{"$f":"'Reservoir F1'!E582","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C91","v":173.37399547749891},{"$f":"'Reservoir F1'!C582","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation Drilling Success Rate",null,{"$f":"'Summary A1'!H91","v":0.6},{"$f":"'Summary A1'!J91","v":0.75},{"$f":"IF(D36=0,\"NA\",(E36-D36)/D36)","v":0.25000000000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,2.4166666666666665,{"$f":"'Reservoir F1'!E92","v":29.200178739762144},{"$f":"'Reservoir F1'!E583","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C92","v":173.31620414567308},{"$f":"'Reservoir F1'!C583","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation Well Costs","$",{"$f":"'Summary A1'!H100","v":26584078.541811254},{"$f":"'Summary A1'!J100","v":8354996.113140679},{"$f":"IF(D37=0,\"NA\",(E37-D37)/D37)","v":-0.68571428571428572},null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"'Reservoir F1'!E93","v":29.172698516568225},{"$f":"'Reservoir F1'!E584","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C93","v":173.25843207762452},{"$f":"'Reservoir F1'!C584","v":{"$error":"#DIV/0!"}}]
[null,"Stimulation Cost of Confirmation Wells","$",{"$f":"'Summary A1'!H101","v":0},{"$f":"'Summary A1'!J101","v":0},{"$f":"IF(D38=0,\"NA\",(E38-D38)/D38)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,2.5833333333333335,{"$f":"'Reservoir F1'!E94","v":29.145231825837627},{"$f":"'Reservoir F1'!E585","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C94","v":173.20067926693199},{"$f":"'Reservoir F1'!C585","v":{"$error":"#DIV/0!"}}]
[null,"Non-Well Drilling Confirmation Costs","$",{"$f":"'Summary A1'!H102","v":1329203.9270905629},{"$f":"'Summary A1'!J102","v":417749.80565703398},{"$f":"IF(D39=0,\"NA\",(E39-D39)/D39)","v":-0.68571428571428572},null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667,{"$f":"'Reservoir F1'!E95","v":29.117778658691535},{"$f":"'Reservoir F1'!E586","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C95","v":173.14294570717635},{"$f":"'Reservoir F1'!C586","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Development","$K",{"$f":"D44+D46+D47+D48+D49+D50","v":37048431.319236308},{"$f":"E44+E46+E47+E48+E49+E50","v":48650639.354239404},0.31316327363579871,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004,{"$f":"'Reservoir F1'!E96","v":29.090339006260983},{"$f":"'Reservoir F1'!E587","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C96","v":173.08523139194062},{"$f":"'Reservoir F1'!C587","v":{"$error":"#DIV/0!"}}]
[null,"# of Exploration & Confirmation Wells Used for Production",null,{"$f":"'Summary A1'!H113","v":3},{"$f":"'Summary A1'!J113","v":2},-0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8333333333333339,{"$f":"'Reservoir F1'!E97","v":29.06291285968689},{"$f":"'Reservoir F1'!E588","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C97","v":173.02753631480999},{"$f":"'Reservoir F1'!C588","v":{"$error":"#DIV/0!"}}]
[null,"Total Wells Needed for Production",null,{"$f":"'Summary A1'!H112","v":6.1379834487015961},{"$f":"'Summary A1'!J112","v":10.786698143319063},0.75736839850893323,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9166666666666674,{"$f":"'Reservoir F1'!E98","v":29.035500210119821},{"$f":"'Reservoir F1'!E589","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C98","v":172.96986046937172},{"$f":"'Reservoir F1'!C589","v":{"$error":"#DIV/0!"}}]
[null,"# Production Wells Drilled (Including Dry and Spare Wells)",null,{"$f":"'Summary A1'!H115","v":4.6862776557471548},{"$f":"'Summary A1'!J115","v":11.318206405940314},1.4151804987610792,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000009,{"$f":"'Reservoir F1'!E99","v":29.008101048720498},{"$f":"'Reservoir F1'!E590","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C99","v":172.91220384921527},{"$f":"'Reservoir F1'!C590","v":{"$error":"#DIV/0!"}}]
[null,"Production Well Costs","$",{"$f":"'Summary A1'!H129","v":14830996.817752082},{"$f":"'Summary A1'!J129","v":21491720.574853472},0.44910829925664764,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0833333333333344,{"$f":"'Reservoir F1'!E100","v":28.980715366659183},{"$f":"'Reservoir F1'!E591","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C100","v":172.8545664479322},{"$f":"'Reservoir F1'!C591","v":{"$error":"#DIV/0!"}}]
[null,"# Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":4.6034875865261968},{"$f":"'Summary A1'!J114","v":8.0900236074892966},0.75736839850893323,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1666666666666679,{"$f":"'Reservoir F1'!E101","v":28.953343155116038},{"$f":"'Reservoir F1'!E592","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C101","v":172.79694825911622},{"$f":"'Reservoir F1'!C592","v":{"$error":"#DIV/0!"}}]
[null,"Injection Well Costs","$",{"$f":"'Summary A1'!H130","v":14568985.186483994},{"$f":"'Summary A1'!J130","v":15361844.499043049},5.442103910535994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000013,{"$f":"'Reservoir F1'!E102","v":28.92598440528095},{"$f":"'Reservoir F1'!E593","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C102","v":172.73934927636319},{"$f":"'Reservoir F1'!C593","v":{"$error":"#DIV/0!"}}]
[null,"Surface Equipment Cost","$",{"$f":"'Summary A1'!H123","v":2148294.2070455584},{"$f":"'Summary A1'!J123","v":3775344.3501616716},0.75736839850893323,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333348,{"$f":"'Reservoir F1'!E103","v":28.898639108353763},{"$f":"'Reservoir F1'!E594","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C103","v":172.68176949327108},{"$f":"'Reservoir F1'!C594","v":{"$error":"#DIV/0!"}}]
[null,"Production Pump Cost","$",{"$f":"'Summary A1'!H124","v":2619742.9798770756},{"$f":"'Summary A1'!J124","v":4397994.214249813},0.67878843383948184,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4166666666666683,{"$f":"'Reservoir F1'!E104","v":28.871307255543925},{"$f":"'Reservoir F1'!E595","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C104","v":172.62420890344001},{"$f":"'Reservoir F1'!C595","v":{"$error":"#DIV/0!"}}]
[null,"Injection Pump Costs","$",{"$f":"'Summary A1'!H125","v":1068582.0652568159},{"$f":"'Summary A1'!J125","v":1259419.5562057144},0.17858945714481356,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,{"$f":"'Reservoir F1'!E105","v":28.843988838070715},{"$f":"'Reservoir F1'!E596","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C105","v":172.56666750047219},{"$f":"'Reservoir F1'!C596","v":{"$error":"#DIV/0!"}}]
[null,"Other Non-Well Cost","$",{"$f":"'Summary A1'!H127","v":1811830.0628207766},{"$f":"'Summary A1'!J127","v":2364316.1597256861},0.30493262488688516,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5833333333333353,{"$f":"'Reservoir F1'!E106","v":28.816683847163134},{"$f":"'Reservoir F1'!E597","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C106","v":172.50914527797204},{"$f":"'Reservoir F1'!C597","v":{"$error":"#DIV/0!"}}]
[null,"Well Stimulation","$",{"$f":"D52*D53+D54","v":0},{"$f":"E52*E53+E54","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666666666666687,{"$f":"'Reservoir F1'!E107","v":28.789392274060035},{"$f":"'Reservoir F1'!E598","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C107","v":172.45164222954605},{"$f":"'Reservoir F1'!C598","v":{"$error":"#DIV/0!"}}]
[null,"# Wells Stimulated",null,{"$f":"'Summary A1'!H153","v":3.3177733008119108},{"$f":"'Summary A1'!J153","v":7.232880750346439},1.1800406762500741,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7500000000000022,{"$f":"'Reservoir F1'!E108","v":28.762114110009833},{"$f":"'Reservoir F1'!E599","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C108","v":172.39415834880288},{"$f":"'Reservoir F1'!C599","v":{"$error":"#DIV/0!"}}]
[null,"Stimulation Cost ","$/well",{"$f":"'Summary A1'!H154","v":0},{"$f":"'Summary A1'!J154","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,3.8333333333333357,{"$f":"'Reservoir F1'!E109","v":28.734849346270913},{"$f":"'Reservoir F1'!E600","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C109","v":172.33669362935328},{"$f":"'Reservoir F1'!C600","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A249","v":0},"Other Stimulation Costs",null,{"$f":"'Summary A1'!H157","v":0},{"$f":"'Summary A1'!J157","v":0},{"$f":"IF(D54=0,\"NA\",(E54-D54)/D54)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,3.9166666666666692,{"$f":"'Reservoir F1'!E110","v":28.70759797411111},{"$f":"'Reservoir F1'!E601","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C110","v":172.27924806481016},{"$f":"'Reservoir F1'!C601","v":{"$error":"#DIV/0!"}}]
[null,"Field Cost (with Exploration, Confirmation & Stimulation)","$",{"$f":"D27+D34+D40+D51","v":{"$error":"#REF!"}},{"$f":"E27+E34+E40+E51","v":{"$error":"#REF!"}},{"$f":"IF(D55=0,\"NA\",(E55-D55)/D55)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000027,{"$f":"'Reservoir F1'!E111","v":28.680359984808128},{"$f":"'Reservoir F1'!E602","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C111","v":172.22182164878856},{"$f":"'Reservoir F1'!C602","v":{"$error":"#DIV/0!"}}]
[null,"Misc (Contingency)","$",{"$f":"'LCOE Flash'!Q36*1000000","v":28102474.615562931},{"$f":"'LCOE Flash'!U35*1000000","v":1675000},{"$f":"IF(D56=0,\"NA\",(E56-D56)/D56)","v":-0.94039670801544295},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0833333333333357,{"$f":"'Reservoir F1'!E112","v":28.653135369649306},{"$f":"'Reservoir F1'!E603","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C112","v":172.16441437490565},{"$f":"'Reservoir F1'!C603","v":{"$error":"#DIV/0!"}}]
[null,"Total Project Cost","$",{"$f":"D24+D55+D56","v":{"$error":"#REF!"}},{"$f":"E24+E55+E56","v":{"$error":"#DIV/0!"}},{"$f":"IF(D57=0,\"NA\",(E57-D57)/D57)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T56+1/12","v":4.1666666666666687},{"$f":"'Reservoir F1'!E113","v":28.625924119931774},{"$f":"'Reservoir F1'!E604","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C113","v":172.10702623678068},{"$f":"'Reservoir F1'!C604","v":{"$error":"#DIV/0!"}}]
[null,"O&M Costs",{"$f":"IF(G1=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,4.2500000000000018,{"$f":"'Reservoir F1'!E114","v":28.598726226962192},{"$f":"'Reservoir F1'!E605","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C114","v":172.0496572280351},{"$f":"'Reservoir F1'!C605","v":{"$error":"#DIV/0!"}}]
[null,"Facility Operations Staff","count",{"$f":"'O&M Cost F1'!E26","v":13.341947207983608},{"$f":"'O&M Cost F1'!N26","v":{"$error":"#DIV/0!"}},{"$f":"IF(D59=0,0,(E59-D59)/D59)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.3333333333333348,{"$f":"'Reservoir F1'!E115","v":28.57154168205696},{"$f":"'Reservoir F1'!E606","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C115","v":171.99230734229243},{"$f":"'Reservoir F1'!C606","v":{"$error":"#DIV/0!"}}]
[null,"Plant Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H29/1000)","v":1078.3680688558536},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q29/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G1=1,0,(E60-D60)/D60)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.4166666666666679,{"$f":"'Reservoir F1'!E116","v":28.544370476542205},{"$f":"'Reservoir F1'!E607","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C116","v":171.93497657317835},{"$f":"'Reservoir F1'!C607","v":{"$error":"#DIV/0!"}}]
[null,"Plant Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H36/1000)","v":1565.8768992041294},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G1=1,0,(E61-D61)/D61)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.5000000000000009,{"$f":"'Reservoir F1'!E117","v":28.517212601753585},{"$f":"'Reservoir F1'!E608","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C117","v":171.87766491432063},{"$f":"'Reservoir F1'!C608","v":{"$error":"#DIV/0!"}}]
[null,"Total Plant O&M","$K",{"$f":"'LCOE Flash'!P54","v":2644.244968059983},{"$f":"'LCOE Flash'!Q54","v":{"$error":"#DIV/0!"}},{"$f":"IF(D62=0,0,(E62-D62)/D62)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.5833333333333339,{"$f":"'Reservoir F1'!E118","v":28.490068049036488},{"$f":"'Reservoir F1'!E609","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C118","v":171.82037235934919},{"$f":"'Reservoir F1'!C609","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H28/1000)","v":150.16062823134561},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q28/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G$1=1,0,(E63-D63)/D63)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.666666666666667,{"$f":"'Reservoir F1'!E119","v":28.46293680974582},{"$f":"'Reservoir F1'!E610","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C119","v":171.76309890189609},{"$f":"'Reservoir F1'!C610","v":{"$error":"#DIV/0!"}}]
[null,"Well Maintenance Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H49/1000)","v":538.39742282173745},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q49/1000)","v":439.24618718754056},{"$f":"IF(D64=0,0,(E64-D64)/D64)","v":-0.18415993730903446},null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,{"$f":"'Reservoir F1'!E120","v":28.435818875246262},{"$f":"'Reservoir F1'!E611","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C120","v":171.70584453559547},{"$f":"'Reservoir F1'!C611","v":{"$error":"#DIV/0!"}}]
[null,"Surface Equipment Maintenance Cost ","$K",{"$f":"IF(A7=1,0,('O&M Cost F1'!H51+'O&M Cost F1'!H53)/1000)","v":75.430595026847257},{"$f":"IF(A7=1,0,('O&M Cost F1'!Q51+'O&M Cost F1'!Q53)/1000)","v":88.788960793116843},{"$f":"IF(G$1=1,\"NA\",(E65-D65)/D65)","v":0.17709479504324574},null,null,null,null,null,null,null,null,null,null,null,null,null,4.833333333333333,{"$f":"'Reservoir F1'!E121","v":28.408714236911997},{"$f":"'Reservoir F1'!E612","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C121","v":171.64860925408362},{"$f":"'Reservoir F1'!C612","v":{"$error":"#DIV/0!"}}]
[null,"Makeup Water","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H65/1000)","v":0},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q65/1000)","v":0},{"$f":"IF(D66=0,0,(E66-D66)/D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9166666666666661,{"$f":"'Reservoir F1'!E122","v":28.381622886126834},{"$f":"'Reservoir F1'!E613","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C122","v":171.59139305099893},{"$f":"'Reservoir F1'!C613","v":{"$error":"#DIV/0!"}}]
[null,"Pump Maintenance - Repair/Replacement","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H81/1000)","v":841.97304814311508},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q81/1000)","v":724.65226252747448},{"$f":"IF(G$1=1,0,(E67-D67)/D67)","v":-0.13934031008994827},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999991,{"$f":"'Reservoir F1'!E123","v":28.354544814284182},{"$f":"'Reservoir F1'!E614","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C123","v":171.53419591998193},{"$f":"'Reservoir F1'!C614","v":{"$error":"#DIV/0!"}}]
[null,"Total Field O&M","$K",{"$f":"'LCOE Flash'!P52+'LCOE Flash'!P53","v":1605.9616942230455},{"$f":"'LCOE Flash'!Q52+'LCOE Flash'!Q53","v":{"$error":"#DIV/0!"}},{"$f":"IF(D68=0,0,(E68-D68)/D68)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,5.0833333333333321,{"$f":"'Reservoir F1'!E124","v":28.327480012787071},{"$f":"'Reservoir F1'!E615","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C124","v":171.47701785467527},{"$f":"'Reservoir F1'!C615","v":{"$error":"#DIV/0!"}}]
[null,"Total Annual O&M Costs","$K",{"$f":"'LCOE Flash'!P56","v":5378.4380036161801},{"$f":"'LCOE Flash'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,5.1666666666666652,{"$f":"'Reservoir F1'!E125","v":28.300428473048065},{"$f":"'Reservoir F1'!E616","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C125","v":171.41985884872372},{"$f":"'Reservoir F1'!C616","v":{"$error":"#DIV/0!"}}]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Flash'!I32/100*'LCOE Flash'!P58)/1000","v":835.54587040465003},{"$f":"'LCOE Flash'!I48/100*'LCOE Flash'!Q58/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(D70=0,0,(E70-D70)/D70)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,5.2499999999999982,{"$f":"'Reservoir F1'!E126","v":28.27339018648923},{"$f":"'Reservoir F1'!E617","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C126","v":171.36271889577415},{"$f":"'Reservoir F1'!C617","v":{"$error":"#DIV/0!"}}]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Flash'!Q74","v":0},{"$f":"'LCOE Flash'!R74","v":0},{"$f":"IF(D71=0,0,(E71-D71)/D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5.3333333333333313,{"$f":"'Reservoir F1'!E127","v":28.246365144542317},{"$f":"'Reservoir F1'!E618","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C127","v":171.30559798947556},{"$f":"'Reservoir F1'!C618","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166666666666643,{"$f":"'Reservoir F1'!E128","v":28.219353338648524},{"$f":"'Reservoir F1'!E619","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C128","v":171.24849612347907},{"$f":"'Reservoir F1'!C619","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4999999999999973,{"$f":"'Reservoir F1'!E129","v":28.192354760258617},{"$f":"'Reservoir F1'!E620","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C129","v":171.19141329143793},{"$f":"'Reservoir F1'!C620","v":{"$error":"#DIV/0!"}}]
[null,"EGS Scenario Definition",{"$f":"IF(C71=0, \"NA -Hydrothermal Scenario Being Evaluated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T73+1/12","v":5.5833333333333304},{"$f":"'Reservoir F1'!E130","v":28.165369400832986},{"$f":"'Reservoir F1'!E621","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C130","v":171.13434948700746},{"$f":"'Reservoir F1'!C621","v":{"$error":"#DIV/0!"}}]
[null,"Resource Temperature (Native Rock)","C",{"$f":"'Resource A1'!D31","v":175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6666666666666634,{"$f":"'Reservoir F1'!E131","v":28.138397251841326},{"$f":"'Reservoir F1'!E622","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C131","v":171.07730470384513},{"$f":"'Reservoir F1'!C622","v":{"$error":"#DIV/0!"}}]
[null,"Resource Depth","km",{"$f":"'Resource A1'!D33/1000","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7499999999999964,{"$f":"'Reservoir F1'!E132","v":28.111438304762991},{"$f":"'Reservoir F1'!E623","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C132","v":171.02027893561052},{"$f":"'Reservoir F1'!C623","v":{"$error":"#DIV/0!"}}]
[null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":174.20782055692447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8333333333333295,{"$f":"'Reservoir F1'!E133","v":28.084492551086825},{"$f":"'Reservoir F1'!E624","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C133","v":170.96327217596533},{"$f":"'Reservoir F1'!C624","v":{"$error":"#DIV/0!"}}]
[null,"Calculations Based on Subsurface Model?",null,{"$f":"IF('Input A1'!A267=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9166666666666625,{"$f":"'Reservoir F1'!E134","v":28.057559982311105},{"$f":"'Reservoir F1'!E625","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C134","v":170.90628441857334},{"$f":"'Reservoir F1'!C625","v":{"$error":"#DIV/0!"}}]
[null,"Pump Depth Used","m",{"$f":"'Summary A1'!H207","v":273.81549074796999},{"$f":"'Summary A1'!J207","v":273.81549074796999},{"$f":"IF(D79=0,\"NA\",(E79-D79)/D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999956,{"$f":"'Reservoir F1'!E135","v":28.030640589943637},{"$f":"'Reservoir F1'!E626","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C135","v":170.84931565710048},{"$f":"'Reservoir F1'!C626","v":{"$error":"#DIV/0!"}}]
[null,"Thermal Drawdown Based on",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0833333333333286,{"$f":"'Reservoir F1'!E136","v":28.003734365501735},{"$f":"'Reservoir F1'!E627","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C136","v":170.79236588521479},{"$f":"'Reservoir F1'!C627","v":{"$error":"#DIV/0!"}}]
[null,"Annual Decline Rate",null,{"$f":"'Summary A1'!H181","v":4.0000000000000001E-3},{"$f":"'Summary A1'!J181","v":4.0000000000000001E-3},{"$f":"IF(D81=0,\"NA\",(E81-D81)/D81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.1666666666666616,{"$f":"'Reservoir F1'!E137","v":27.976841300512056},{"$f":"'Reservoir F1'!E628","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C137","v":170.7354350965864},{"$f":"'Reservoir F1'!C628","v":{"$error":"#DIV/0!"}}]
[null,"Maximum Temperature Decline","ΔC",{"$f":"'Summary A1'!H179","v":24.55},{"$f":"'Summary A1'!J179","v":24.55},{"$f":"E82-D82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.2499999999999947,{"$f":"'Reservoir F1'!E138","v":27.949961386510758},{"$f":"'Reservoir F1'!E629","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C138","v":170.67852328488755},{"$f":"'Reservoir F1'!C629","v":{"$error":"#DIV/0!"}}]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"'Summary A1'!H190","v":"NA"},{"$f":"'Summary A1'!J190","v":"NA"},{"$f":"IF(D83=\"NA\",\"NA\",E83-D83)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,6.3333333333333277,{"$f":"'Reservoir F1'!E139","v":27.92309461504356},{"$f":"'Reservoir F1'!E630","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C139","v":170.62163044379258},{"$f":"'Reservoir F1'!C630","v":{"$error":"#DIV/0!"}}]
[null,"# of Reservoirs Replaced",null,{"$f":"'Summary A1'!H191","v":1},{"$f":"'Summary A1'!J191","v":1},{"$f":"E84-D84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.4166666666666607,{"$f":"'Reservoir F1'!E140","v":27.896240977665343},{"$f":"'Reservoir F1'!E631","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C140","v":170.56475656697799},{"$f":"'Reservoir F1'!C631","v":{"$error":"#DIV/0!"}}]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"'Reservoir F1'!C423","v":155.20797154503228},{"$f":"'Reservoir F1'!C914","v":{"$error":"#DIV/0!"}},{"$f":"E85-D85","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,6.4999999999999938,{"$f":"'Reservoir F1'!E141","v":27.869400465940743},{"$f":"'Reservoir F1'!E632","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C141","v":170.50790164812233},{"$f":"'Reservoir F1'!C632","v":{"$error":"#DIV/0!"}}]
[null,"Plant Output at 30 yr","MW",{"$f":"'Reservoir F1'!E423","v":20.794668121610712},{"$f":"'Reservoir F1'!E914","v":{"$error":"#DIV/0!"}},{"$f":"(E86-D86)/D86","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,6.5833333333333268,{"$f":"'Reservoir F1'!E142","v":27.842573071443582},{"$f":"'Reservoir F1'!E633","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C142","v":170.45106568090628},{"$f":"'Reservoir F1'!C633","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666599,{"$f":"'Reservoir F1'!E143","v":27.815758785757254},{"$f":"'Reservoir F1'!E634","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C143","v":170.39424865901265},{"$f":"'Reservoir F1'!C634","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7499999999999929,{"$f":"'Reservoir F1'!E144","v":27.788957600474227},{"$f":"'Reservoir F1'!E635","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C144","v":170.33745057612632},{"$f":"'Reservoir F1'!C635","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8333333333333259,{"$f":"'Reservoir F1'!E145","v":27.762169507196866},{"$f":"'Reservoir F1'!E636","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C145","v":170.28067142593429},{"$f":"'Reservoir F1'!C636","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.916666666666659,{"$f":"'Reservoir F1'!E146","v":27.735394497536369},{"$f":"'Reservoir F1'!E637","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C146","v":170.22391120212563},{"$f":"'Reservoir F1'!C637","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.999999999999992,{"$f":"'Reservoir F1'!E147","v":27.708632563113838},{"$f":"'Reservoir F1'!E638","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C147","v":170.16716989839159},{"$f":"'Reservoir F1'!C638","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.083333333333325,{"$f":"'Reservoir F1'!E148","v":27.681883695559279},{"$f":"'Reservoir F1'!E639","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C148","v":170.11044750842547},{"$f":"'Reservoir F1'!C639","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1666666666666581,{"$f":"'Reservoir F1'!E149","v":27.655147886512225},{"$f":"'Reservoir F1'!E640","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C149","v":170.05374402592267},{"$f":"'Reservoir F1'!C640","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999911,{"$f":"'Reservoir F1'!E150","v":27.628425127621618},{"$f":"'Reservoir F1'!E641","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C150","v":169.99705944458071},{"$f":"'Reservoir F1'!C641","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3333333333333242,{"$f":"'Reservoir F1'!E151","v":27.601715410545779},{"$f":"'Reservoir F1'!E642","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C151","v":169.94039375809919},{"$f":"'Reservoir F1'!C642","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4166666666666572,{"$f":"'Reservoir F1'!E152","v":27.575018726952031},{"$f":"'Reservoir F1'!E643","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C152","v":169.88374696017982},{"$f":"'Reservoir F1'!C643","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999902,{"$f":"'Reservoir F1'!E153","v":27.548335068517495},{"$f":"'Reservoir F1'!E644","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C153","v":169.82711904452643},{"$f":"'Reservoir F1'!C644","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5833333333333233,{"$f":"'Reservoir F1'!E154","v":27.521664426928069},{"$f":"'Reservoir F1'!E645","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C154","v":169.77051000484494},{"$f":"'Reservoir F1'!C645","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6666666666666563,{"$f":"'Reservoir F1'!E155","v":27.495006793879377},{"$f":"'Reservoir F1'!E646","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C155","v":169.71391983484332},{"$f":"'Reservoir F1'!C646","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7499999999999893,{"$f":"'Reservoir F1'!E156","v":27.468362161076143},{"$f":"'Reservoir F1'!E647","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C156","v":169.65734852823172},{"$f":"'Reservoir F1'!C647","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8333333333333224,{"$f":"'Reservoir F1'!E157","v":27.441730520232383},{"$f":"'Reservoir F1'!E648","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C157","v":169.60079607872231},{"$f":"'Reservoir F1'!C648","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9166666666666554,{"$f":"'Reservoir F1'!E158","v":27.415111863071417},{"$f":"'Reservoir F1'!E649","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C158","v":169.5442624800294},{"$f":"'Reservoir F1'!C649","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9999999999999885,{"$f":"'Reservoir F1'!E159","v":27.388506181325774},{"$f":"'Reservoir F1'!E650","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C159","v":169.48774772586941},{"$f":"'Reservoir F1'!C650","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0833333333333215,{"$f":"'Reservoir F1'!E160","v":27.361913466737306},{"$f":"'Reservoir F1'!E651","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C160","v":169.4312518099608},{"$f":"'Reservoir F1'!C651","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1666666666666554,{"$f":"'Reservoir F1'!E161","v":27.335333711056975},{"$f":"'Reservoir F1'!E652","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C161","v":169.37477472602416},{"$f":"'Reservoir F1'!C652","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2499999999999893,{"$f":"'Reservoir F1'!E162","v":27.308766906045193},{"$f":"'Reservoir F1'!E653","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C162","v":169.31831646778215},{"$f":"'Reservoir F1'!C653","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3333333333333233,{"$f":"'Reservoir F1'!E163","v":27.282213043471415},{"$f":"'Reservoir F1'!E654","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C163","v":169.26187702895956},{"$f":"'Reservoir F1'!C654","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4166666666666572,{"$f":"'Reservoir F1'!E164","v":27.255672115114351},{"$f":"'Reservoir F1'!E655","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C164","v":169.20545640328325},{"$f":"'Reservoir F1'!C655","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4999999999999911,{"$f":"'Reservoir F1'!E165","v":27.229144112762008},{"$f":"'Reservoir F1'!E656","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C165","v":169.14905458448217},{"$f":"'Reservoir F1'!C656","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.583333333333325,{"$f":"'Reservoir F1'!E166","v":27.202629028211454},{"$f":"'Reservoir F1'!E657","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C166","v":169.09267156628735},{"$f":"'Reservoir F1'!C657","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.666666666666659,{"$f":"'Reservoir F1'!E167","v":27.176126853269089},{"$f":"'Reservoir F1'!E658","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C167","v":169.03630734243194},{"$f":"'Reservoir F1'!C658","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7499999999999929,{"$f":"'Reservoir F1'!E168","v":27.149637579750362},{"$f":"'Reservoir F1'!E659","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C168","v":168.97996190665114},{"$f":"'Reservoir F1'!C659","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8333333333333268,{"$f":"'Reservoir F1'!E169","v":27.123161199479945},{"$f":"'Reservoir F1'!E660","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C169","v":168.92363525268226},{"$f":"'Reservoir F1'!C660","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9166666666666607,{"$f":"'Reservoir F1'!E170","v":27.096697704291685},{"$f":"'Reservoir F1'!E661","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C170","v":168.8673273742647},{"$f":"'Reservoir F1'!C661","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999947,{"$f":"'Reservoir F1'!E171","v":27.070247086028715},{"$f":"'Reservoir F1'!E662","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C171","v":168.81103826513996},{"$f":"'Reservoir F1'!C662","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0833333333333286,{"$f":"'Reservoir F1'!E172","v":27.043809336542935},{"$f":"'Reservoir F1'!E663","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C172","v":168.75476791905157},{"$f":"'Reservoir F1'!C663","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1666666666666625,{"$f":"'Reservoir F1'!E173","v":27.017384447695875},{"$f":"'Reservoir F1'!E664","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C173","v":168.69851632974522},{"$f":"'Reservoir F1'!C664","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999964,{"$f":"'Reservoir F1'!E174","v":26.99097241135776},{"$f":"'Reservoir F1'!E665","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C174","v":168.64228349096865},{"$f":"'Reservoir F1'!C665","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3333333333333304,{"$f":"'Reservoir F1'!E175","v":26.964573219408187},{"$f":"'Reservoir F1'!E666","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C175","v":168.58606939647166},{"$f":"'Reservoir F1'!C666","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4166666666666643,{"$f":"'Reservoir F1'!E176","v":26.938186863735872},{"$f":"'Reservoir F1'!E667","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C176","v":168.52987404000618},{"$f":"'Reservoir F1'!C667","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,{"$f":"'Reservoir F1'!E177","v":26.911813336238396},{"$f":"'Reservoir F1'!E668","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C177","v":168.47369741532617},{"$f":"'Reservoir F1'!C668","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833333333333321,{"$f":"'Reservoir F1'!E178","v":26.885452628822705},{"$f":"'Reservoir F1'!E669","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C178","v":168.41753951618773},{"$f":"'Reservoir F1'!C669","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6666666666666661,{"$f":"'Reservoir F1'!E179","v":26.859104733404763},{"$f":"'Reservoir F1'!E670","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C179","v":168.36140033634902},{"$f":"'Reservoir F1'!C670","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.75,{"$f":"'Reservoir F1'!E180","v":26.832769641909458},{"$f":"'Reservoir F1'!E671","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C180","v":168.30527986957026},{"$f":"'Reservoir F1'!C671","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8333333333333339,{"$f":"'Reservoir F1'!E181","v":26.806447346270843},{"$f":"'Reservoir F1'!E672","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C181","v":168.24917810961375},{"$f":"'Reservoir F1'!C672","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9166666666666679,{"$f":"'Reservoir F1'!E182","v":26.780137838432118},{"$f":"'Reservoir F1'!E673","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C182","v":168.1930950502439},{"$f":"'Reservoir F1'!C673","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.000000000000002,{"$f":"'Reservoir F1'!E183","v":26.753841110345434},{"$f":"'Reservoir F1'!E674","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C183","v":168.13703068522716},{"$f":"'Reservoir F1'!C674","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.083333333333336,{"$f":"'Reservoir F1'!E184","v":26.727557153971958},{"$f":"'Reservoir F1'!E675","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C184","v":168.08098500833208},{"$f":"'Reservoir F1'!C675","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.16666666666667,{"$f":"'Reservoir F1'!E185","v":26.701285961281968},{"$f":"'Reservoir F1'!E676","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C185","v":168.0249580133293},{"$f":"'Reservoir F1'!C676","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250000000000004,{"$f":"'Reservoir F1'!E186","v":26.675027524254737},{"$f":"'Reservoir F1'!E677","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C186","v":167.96894969399153},{"$f":"'Reservoir F1'!C677","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.333333333333337,{"$f":"'Reservoir F1'!E187","v":26.648781834878552},{"$f":"'Reservoir F1'!E678","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C187","v":167.91296004409355},{"$f":"'Reservoir F1'!C678","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.416666666666671,{"$f":"'Reservoir F1'!E188","v":26.622548885150703},{"$f":"'Reservoir F1'!E679","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C188","v":167.85698905741219},{"$f":"'Reservoir F1'!C679","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.500000000000005,{"$f":"'Reservoir F1'!E189","v":26.596328667077454},{"$f":"'Reservoir F1'!E680","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C189","v":167.8010367277264},{"$f":"'Reservoir F1'!C680","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.583333333333339,{"$f":"'Reservoir F1'!E190","v":26.570121172674057},{"$f":"'Reservoir F1'!E681","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C190","v":167.74510304881716},{"$f":"'Reservoir F1'!C681","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.666666666666673,{"$f":"'Reservoir F1'!E191","v":26.543926393964874},{"$f":"'Reservoir F1'!E682","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C191","v":167.68918801446756},{"$f":"'Reservoir F1'!C682","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.750000000000007,{"$f":"'Reservoir F1'!E192","v":26.517744322983045},{"$f":"'Reservoir F1'!E683","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C192","v":167.63329161846275},{"$f":"'Reservoir F1'!C683","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.833333333333341,{"$f":"'Reservoir F1'!E193","v":26.491574951770787},{"$f":"'Reservoir F1'!E684","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C193","v":167.57741385458993},{"$f":"'Reservoir F1'!C684","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T137+1/12","v":10.916666666666675},{"$f":"'Reservoir F1'!E194","v":26.465418272379203},{"$f":"'Reservoir F1'!E685","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C194","v":167.52155471663841},{"$f":"'Reservoir F1'!C685","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.000000000000009,{"$f":"'Reservoir F1'!E195","v":26.439274276868538},{"$f":"'Reservoir F1'!E686","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C195","v":167.46571419839952},{"$f":"'Reservoir F1'!C686","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.083333333333343,{"$f":"'Reservoir F1'!E196","v":26.413142957307638},{"$f":"'Reservoir F1'!E687","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C196","v":167.40989229366673},{"$f":"'Reservoir F1'!C687","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.166666666666677,{"$f":"'Reservoir F1'!E197","v":26.38702430577457},{"$f":"'Reservoir F1'!E688","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C197","v":167.3540889962355},{"$f":"'Reservoir F1'!C688","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.250000000000011,{"$f":"'Reservoir F1'!E198","v":26.36091831435628},{"$f":"'Reservoir F1'!E689","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C198","v":167.29830429990344},{"$f":"'Reservoir F1'!C689","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.333333333333345,{"$f":"'Reservoir F1'!E199","v":26.334824975148386},{"$f":"'Reservoir F1'!E690","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C199","v":167.24253819847013},{"$f":"'Reservoir F1'!C690","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.416666666666679,{"$f":"'Reservoir F1'!E200","v":26.308744280255866},{"$f":"'Reservoir F1'!E691","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C200","v":167.18679068573732},{"$f":"'Reservoir F1'!C691","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.500000000000012,{"$f":"'Reservoir F1'!E201","v":26.282676221792009},{"$f":"'Reservoir F1'!E692","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C201","v":167.13106175550874},{"$f":"'Reservoir F1'!C692","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.583333333333346,{"$f":"'Reservoir F1'!E202","v":26.256620791879534},{"$f":"'Reservoir F1'!E693","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C202","v":167.07535140159024},{"$f":"'Reservoir F1'!C693","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.66666666666668,{"$f":"'Reservoir F1'!E203","v":26.230577982649717},{"$f":"'Reservoir F1'!E694","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C203","v":167.01965961778973},{"$f":"'Reservoir F1'!C694","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.750000000000014,{"$f":"'Reservoir F1'!E204","v":26.204547786242784},{"$f":"'Reservoir F1'!E695","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C204","v":166.96398639791713},{"$f":"'Reservoir F1'!C695","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.833333333333348,{"$f":"'Reservoir F1'!E205","v":26.178530194807859},{"$f":"'Reservoir F1'!E696","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C205","v":166.90833173578449},{"$f":"'Reservoir F1'!C696","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.916666666666682,{"$f":"'Reservoir F1'!E206","v":26.152525200502915},{"$f":"'Reservoir F1'!E697","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C206","v":166.85269562520591},{"$f":"'Reservoir F1'!C697","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.000000000000016,{"$f":"'Reservoir F1'!E207","v":26.126532795494679},{"$f":"'Reservoir F1'!E698","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C207","v":166.79707805999752},{"$f":"'Reservoir F1'!C698","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.08333333333335,{"$f":"'Reservoir F1'!E208","v":26.100552971958933},{"$f":"'Reservoir F1'!E699","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C208","v":166.74147903397753},{"$f":"'Reservoir F1'!C699","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.166666666666684,{"$f":"'Reservoir F1'!E209","v":26.074585722079966},{"$f":"'Reservoir F1'!E700","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C209","v":166.68589854096621},{"$f":"'Reservoir F1'!C700","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.250000000000018,{"$f":"'Reservoir F1'!E210","v":26.04863103805123},{"$f":"'Reservoir F1'!E701","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C210","v":166.6303365747859},{"$f":"'Reservoir F1'!C701","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.333333333333352,{"$f":"'Reservoir F1'!E211","v":26.022688912074745},{"$f":"'Reservoir F1'!E702","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C211","v":166.57479312926097},{"$f":"'Reservoir F1'!C702","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.416666666666686,{"$f":"'Reservoir F1'!E212","v":25.996759336361364},{"$f":"'Reservoir F1'!E703","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C212","v":166.5192681982179},{"$f":"'Reservoir F1'!C703","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.50000000000002,{"$f":"'Reservoir F1'!E213","v":25.970842303130866},{"$f":"'Reservoir F1'!E704","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C213","v":166.46376177548518},{"$f":"'Reservoir F1'!C704","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.583333333333353,{"$f":"'Reservoir F1'!E214","v":25.944937804611708},{"$f":"'Reservoir F1'!E705","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C214","v":166.40827385489337},{"$f":"'Reservoir F1'!C705","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.666666666666687,{"$f":"'Reservoir F1'!E215","v":25.91904583304121},{"$f":"'Reservoir F1'!E706","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C215","v":166.35280443027509},{"$f":"'Reservoir F1'!C706","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.750000000000021,{"$f":"'Reservoir F1'!E216","v":25.89316638066531},{"$f":"'Reservoir F1'!E707","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C216","v":166.29735349546499},{"$f":"'Reservoir F1'!C707","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.833333333333355,{"$f":"'Reservoir F1'!E217","v":25.867299439738879},{"$f":"'Reservoir F1'!E708","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C217","v":166.24192104429983},{"$f":"'Reservoir F1'!C708","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.916666666666689,{"$f":"'Reservoir F1'!E218","v":25.841445002525475},{"$f":"'Reservoir F1'!E709","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C218","v":166.1865070706184},{"$f":"'Reservoir F1'!C709","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.000000000000023,{"$f":"'Reservoir F1'!E219","v":25.815603061297328},{"$f":"'Reservoir F1'!E710","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C219","v":166.13111156826153},{"$f":"'Reservoir F1'!C710","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.083333333333357,{"$f":"'Reservoir F1'!E220","v":25.789773608335597},{"$f":"'Reservoir F1'!E711","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C220","v":166.07573453107213},{"$f":"'Reservoir F1'!C711","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.166666666666691,{"$f":"'Reservoir F1'!E221","v":25.76395663592994},{"$f":"'Reservoir F1'!E712","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C221","v":166.02037595289511},{"$f":"'Reservoir F1'!C712","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.250000000000025,{"$f":"'Reservoir F1'!E222","v":25.738152136378911},{"$f":"'Reservoir F1'!E713","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C222","v":165.96503582757748},{"$f":"'Reservoir F1'!C713","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.333333333333359,{"$f":"'Reservoir F1'!E223","v":25.712360101989717},{"$f":"'Reservoir F1'!E714","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C223","v":165.90971414896831},{"$f":"'Reservoir F1'!C714","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.416666666666693,{"$f":"'Reservoir F1'!E224","v":25.686580525078163},{"$f":"'Reservoir F1'!E715","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C224","v":165.85441091091866},{"$f":"'Reservoir F1'!C715","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.500000000000027,{"$f":"'Reservoir F1'!E225","v":25.660813397969012},{"$f":"'Reservoir F1'!E716","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C225","v":165.79912610728169},{"$f":"'Reservoir F1'!C716","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.583333333333361,{"$f":"'Reservoir F1'!E226","v":25.635058712995527},{"$f":"'Reservoir F1'!E717","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C226","v":165.74385973191261},{"$f":"'Reservoir F1'!C717","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.666666666666694,{"$f":"'Reservoir F1'!E227","v":25.609316462499528},{"$f":"'Reservoir F1'!E718","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C227","v":165.68861177866864},{"$f":"'Reservoir F1'!C718","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.750000000000028,{"$f":"'Reservoir F1'!E228","v":25.583586638831822},{"$f":"'Reservoir F1'!E719","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C228","v":165.63338224140909},{"$f":"'Reservoir F1'!C719","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.833333333333362,{"$f":"'Reservoir F1'!E229","v":25.557869234351767},{"$f":"'Reservoir F1'!E720","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C229","v":165.5781711139953},{"$f":"'Reservoir F1'!C720","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.916666666666696,{"$f":"'Reservoir F1'!E230","v":25.532164241427157},{"$f":"'Reservoir F1'!E721","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C230","v":165.52297839029063},{"$f":"'Reservoir F1'!C721","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.00000000000003,{"$f":"'Reservoir F1'!E231","v":25.506471652434733},{"$f":"'Reservoir F1'!E722","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C231","v":165.46780406416053},{"$f":"'Reservoir F1'!C722","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.083333333333364,{"$f":"'Reservoir F1'!E232","v":25.480791459759729},{"$f":"'Reservoir F1'!E723","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C232","v":165.41264812947247},{"$f":"'Reservoir F1'!C723","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.166666666666698,{"$f":"'Reservoir F1'!E233","v":25.455123655796086},{"$f":"'Reservoir F1'!E724","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C233","v":165.35751058009598},{"$f":"'Reservoir F1'!C724","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250000000000032,{"$f":"'Reservoir F1'!E234","v":25.429468232946196},{"$f":"'Reservoir F1'!E725","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C234","v":165.30239140990261},{"$f":"'Reservoir F1'!C725","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.333333333333366,{"$f":"'Reservoir F1'!E235","v":25.403825183621318},{"$f":"'Reservoir F1'!E726","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C235","v":165.24729061276599},{"$f":"'Reservoir F1'!C726","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4166666666667,{"$f":"'Reservoir F1'!E236","v":25.378194500241126},{"$f":"'Reservoir F1'!E727","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C236","v":165.19220818256176},{"$f":"'Reservoir F1'!C727","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.500000000000034,{"$f":"'Reservoir F1'!E237","v":25.352576175234002},{"$f":"'Reservoir F1'!E728","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C237","v":165.13714411316758},{"$f":"'Reservoir F1'!C728","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.583333333333368,{"$f":"'Reservoir F1'!E238","v":25.326970201036865},{"$f":"'Reservoir F1'!E729","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C238","v":165.08209839846319},{"$f":"'Reservoir F1'!C729","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.666666666666702,{"$f":"'Reservoir F1'!E239","v":25.301376570095204},{"$f":"'Reservoir F1'!E730","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C239","v":165.02707103233038},{"$f":"'Reservoir F1'!C730","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.750000000000036,{"$f":"'Reservoir F1'!E240","v":25.275795274863135},{"$f":"'Reservoir F1'!E731","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C240","v":164.97206200865296},{"$f":"'Reservoir F1'!C731","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.833333333333369,{"$f":"'Reservoir F1'!E241","v":25.250226307803317},{"$f":"'Reservoir F1'!E732","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C241","v":164.91707132131674},{"$f":"'Reservoir F1'!C732","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.916666666666703,{"$f":"'Reservoir F1'!E242","v":25.224669661386987},{"$f":"'Reservoir F1'!E733","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C242","v":164.86209896420965},{"$f":"'Reservoir F1'!C733","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.000000000000037,{"$f":"'Reservoir F1'!E243","v":25.199125328093931},{"$f":"'Reservoir F1'!E734","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C243","v":164.80714493122159},{"$f":"'Reservoir F1'!C734","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.083333333333371,{"$f":"'Reservoir F1'!E244","v":25.173593300412399},{"$f":"'Reservoir F1'!E735","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C244","v":164.75220921624452},{"$f":"'Reservoir F1'!C735","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.166666666666705,{"$f":"'Reservoir F1'!E245","v":25.148073570839351},{"$f":"'Reservoir F1'!E736","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C245","v":164.69729181317246},{"$f":"'Reservoir F1'!C736","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.250000000000039,{"$f":"'Reservoir F1'!E246","v":25.122566131880056},{"$f":"'Reservoir F1'!E737","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C246","v":164.64239271590139},{"$f":"'Reservoir F1'!C737","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.333333333333373,{"$f":"'Reservoir F1'!E247","v":25.097070976048567},{"$f":"'Reservoir F1'!E738","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C247","v":164.58751191832943},{"$f":"'Reservoir F1'!C738","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.416666666666707,{"$f":"'Reservoir F1'!E248","v":25.071588095867149},{"$f":"'Reservoir F1'!E739","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C248","v":164.53264941435665},{"$f":"'Reservoir F1'!C739","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.500000000000041,{"$f":"'Reservoir F1'!E249","v":25.046117483866759},{"$f":"'Reservoir F1'!E740","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C249","v":164.4778051978852},{"$f":"'Reservoir F1'!C740","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.583333333333375,{"$f":"'Reservoir F1'!E250","v":25.020659132586967},{"$f":"'Reservoir F1'!E741","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C250","v":164.42297926281924},{"$f":"'Reservoir F1'!C741","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.666666666666709,{"$f":"'Reservoir F1'!E251","v":24.995213034575475},{"$f":"'Reservoir F1'!E742","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C251","v":164.36817160306498},{"$f":"'Reservoir F1'!C742","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.750000000000043,{"$f":"'Reservoir F1'!E252","v":24.969779182388759},{"$f":"'Reservoir F1'!E743","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C252","v":164.31338221253063},{"$f":"'Reservoir F1'!C743","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.833333333333377,{"$f":"'Reservoir F1'!E253","v":24.944357568591698},{"$f":"'Reservoir F1'!E744","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C253","v":164.25861108512646},{"$f":"'Reservoir F1'!C744","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.91666666666671,{"$f":"'Reservoir F1'!E254","v":24.918948185757618},{"$f":"'Reservoir F1'!E745","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C254","v":164.20385821476475},{"$f":"'Reservoir F1'!C745","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.000000000000043,{"$f":"'Reservoir F1'!E255","v":24.893551026468273},{"$f":"'Reservoir F1'!E746","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C255","v":164.14912359535984},{"$f":"'Reservoir F1'!C746","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.083333333333375,{"$f":"'Reservoir F1'!E256","v":24.868166083313916},{"$f":"'Reservoir F1'!E747","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C256","v":164.09440722082806},{"$f":"'Reservoir F1'!C747","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.166666666666707,{"$f":"'Reservoir F1'!E257","v":24.842793348893274},{"$f":"'Reservoir F1'!E748","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C257","v":164.03970908508779},{"$f":"'Reservoir F1'!C748","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T201+1/12","v":16.250000000000039},{"$f":"'Reservoir F1'!E258","v":24.817432815813355},{"$f":"'Reservoir F1'!E749","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C258","v":163.98502918205944},{"$f":"'Reservoir F1'!C749","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.333333333333371,{"$f":"'Reservoir F1'!E259","v":24.792084476689794},{"$f":"'Reservoir F1'!E750","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C259","v":163.93036750566543},{"$f":"'Reservoir F1'!C750","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.416666666666703,{"$f":"'Reservoir F1'!E260","v":24.766748324146473},{"$f":"'Reservoir F1'!E751","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C260","v":163.87572404983021},{"$f":"'Reservoir F1'!C751","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.500000000000036,{"$f":"'Reservoir F1'!E261","v":24.74142435081588},{"$f":"'Reservoir F1'!E752","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C261","v":163.82109880848029},{"$f":"'Reservoir F1'!C752","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.583333333333368,{"$f":"'Reservoir F1'!E262","v":24.716112549338643},{"$f":"'Reservoir F1'!E753","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C262","v":163.76649177554413},{"$f":"'Reservoir F1'!C753","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.6666666666667,{"$f":"'Reservoir F1'!E263","v":24.69081291236402},{"$f":"'Reservoir F1'!E754","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C263","v":163.71190294495227},{"$f":"'Reservoir F1'!C754","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.750000000000032,{"$f":"'Reservoir F1'!E264","v":24.665525432549479},{"$f":"'Reservoir F1'!E755","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C264","v":163.65733231063729},{"$f":"'Reservoir F1'!C755","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.833333333333364,{"$f":"'Reservoir F1'!E265","v":24.640250102561033},{"$f":"'Reservoir F1'!E756","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C265","v":163.60277986653375},{"$f":"'Reservoir F1'!C756","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.916666666666696,{"$f":"'Reservoir F1'!E266","v":24.614986915072954},{"$f":"'Reservoir F1'!E757","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C266","v":163.54824560657823},{"$f":"'Reservoir F1'!C757","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.000000000000028,{"$f":"'Reservoir F1'!E267","v":24.589735862767981},{"$f":"'Reservoir F1'!E758","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C267","v":163.49372952470938},{"$f":"'Reservoir F1'!C758","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.083333333333361,{"$f":"'Reservoir F1'!E268","v":24.56449693833703},{"$f":"'Reservoir F1'!E759","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C268","v":163.43923161486782},{"$f":"'Reservoir F1'!C759","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.166666666666693,{"$f":"'Reservoir F1'!E269","v":24.539270134479569},{"$f":"'Reservoir F1'!E760","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C269","v":163.38475187099621},{"$f":"'Reservoir F1'!C760","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.250000000000025,{"$f":"'Reservoir F1'!E270","v":24.51405544390326},{"$f":"'Reservoir F1'!E761","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C270","v":163.33029028703922},{"$f":"'Reservoir F1'!C761","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.333333333333357,{"$f":"'Reservoir F1'!E271","v":24.488852859324229},{"$f":"'Reservoir F1'!E762","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C271","v":163.27584685694356},{"$f":"'Reservoir F1'!C762","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416666666666689,{"$f":"'Reservoir F1'!E272","v":24.463662373466764},{"$f":"'Reservoir F1'!E763","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C272","v":163.22142157465791},{"$f":"'Reservoir F1'!C763","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.500000000000021,{"$f":"'Reservoir F1'!E273","v":24.438483979063562},{"$f":"'Reservoir F1'!E764","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C273","v":163.16701443413302},{"$f":"'Reservoir F1'!C764","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.583333333333353,{"$f":"'Reservoir F1'!E274","v":24.413317668855729},{"$f":"'Reservoir F1'!E765","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C274","v":163.11262542932164},{"$f":"'Reservoir F1'!C765","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.666666666666686,{"$f":"'Reservoir F1'!E275","v":24.388163435592492},{"$f":"'Reservoir F1'!E766","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C275","v":163.05825455417855},{"$f":"'Reservoir F1'!C766","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.750000000000018,{"$f":"'Reservoir F1'!E276","v":24.363021272031467},{"$f":"'Reservoir F1'!E767","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C276","v":163.00390180266049},{"$f":"'Reservoir F1'!C767","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.83333333333335,{"$f":"'Reservoir F1'!E277","v":24.337891170938576},{"$f":"'Reservoir F1'!E768","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C277","v":162.94956716872628},{"$f":"'Reservoir F1'!C768","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.916666666666682,{"$f":"'Reservoir F1'!E278","v":24.312773125087933},{"$f":"'Reservoir F1'!E769","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C278","v":162.89525064633671},{"$f":"'Reservoir F1'!C769","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.000000000000014,{"$f":"'Reservoir F1'!E279","v":24.287667127262097},{"$f":"'Reservoir F1'!E770","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C279","v":162.84095222945459},{"$f":"'Reservoir F1'!C770","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.083333333333346,{"$f":"'Reservoir F1'!E280","v":24.262573170251702},{"$f":"'Reservoir F1'!E771","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C280","v":162.78667191204477},{"$f":"'Reservoir F1'!C771","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.166666666666679,{"$f":"'Reservoir F1'!E281","v":24.237491246855704},{"$f":"'Reservoir F1'!E772","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C281","v":162.73240968807409},{"$f":"'Reservoir F1'!C772","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.250000000000011,{"$f":"'Reservoir F1'!E282","v":24.212421349881353},{"$f":"'Reservoir F1'!E773","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C282","v":162.6781655515114},{"$f":"'Reservoir F1'!C773","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.333333333333343,{"$f":"'Reservoir F1'!E283","v":24.187363472144138},{"$f":"'Reservoir F1'!E774","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C283","v":162.62393949632758},{"$f":"'Reservoir F1'!C774","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.416666666666675,{"$f":"'Reservoir F1'!E284","v":24.162317606467688},{"$f":"'Reservoir F1'!E775","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C284","v":162.56973151649547},{"$f":"'Reservoir F1'!C775","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.500000000000007,{"$f":"'Reservoir F1'!E285","v":24.137283745683931},{"$f":"'Reservoir F1'!E776","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C285","v":162.51554160598997},{"$f":"'Reservoir F1'!C776","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.583333333333339,{"$f":"'Reservoir F1'!E286","v":24.112261882633145},{"$f":"'Reservoir F1'!E777","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C286","v":162.46136975878798},{"$f":"'Reservoir F1'!C777","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.666666666666671,{"$f":"'Reservoir F1'!E287","v":24.087252010163539},{"$f":"'Reservoir F1'!E778","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C287","v":162.4072159688684},{"$f":"'Reservoir F1'!C778","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.750000000000004,{"$f":"'Reservoir F1'!E288","v":24.062254121131726},{"$f":"'Reservoir F1'!E779","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C288","v":162.35308023021213},{"$f":"'Reservoir F1'!C779","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.833333333333336,{"$f":"'Reservoir F1'!E289","v":24.037268208402445},{"$f":"'Reservoir F1'!E780","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C289","v":162.29896253680207},{"$f":"'Reservoir F1'!C780","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.916666666666668,{"$f":"'Reservoir F1'!E290","v":24.012294264848681},{"$f":"'Reservoir F1'!E781","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C290","v":162.24486288262312},{"$f":"'Reservoir F1'!C781","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"'Reservoir F1'!E291","v":23.987332283351545},{"$f":"'Reservoir F1'!E782","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C291","v":162.19078126166227},{"$f":"'Reservoir F1'!C782","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.083333333333332,{"$f":"'Reservoir F1'!E292","v":23.962382256800343},{"$f":"'Reservoir F1'!E783","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C292","v":162.13671766790839},{"$f":"'Reservoir F1'!C783","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.166666666666664,{"$f":"'Reservoir F1'!E293","v":23.937444178092534},{"$f":"'Reservoir F1'!E784","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C293","v":162.08267209535242},{"$f":"'Reservoir F1'!C784","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.249999999999996,{"$f":"'Reservoir F1'!E294","v":23.912518040133808},{"$f":"'Reservoir F1'!E785","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C294","v":162.0286445379873},{"$f":"'Reservoir F1'!C785","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.333333333333329,{"$f":"'Reservoir F1'!E295","v":23.887603835837851},{"$f":"'Reservoir F1'!E786","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C295","v":161.97463498980798},{"$f":"'Reservoir F1'!C786","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.416666666666661,{"$f":"'Reservoir F1'!E296","v":23.86270155812668},{"$f":"'Reservoir F1'!E787","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C296","v":161.92064344481139},{"$f":"'Reservoir F1'!C787","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.499999999999993,{"$f":"'Reservoir F1'!E297","v":23.837811199930382},{"$f":"'Reservoir F1'!E788","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C297","v":161.86666989699646},{"$f":"'Reservoir F1'!C788","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.583333333333325,{"$f":"'Reservoir F1'!E298","v":23.812932754187063},{"$f":"'Reservoir F1'!E789","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C298","v":161.81271434036412},{"$f":"'Reservoir F1'!C789","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.666666666666657,{"$f":"'Reservoir F1'!E299","v":23.788066213843138},{"$f":"'Reservoir F1'!E790","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C299","v":161.75877676891733},{"$f":"'Reservoir F1'!C790","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.749999999999989,{"$f":"'Reservoir F1'!E300","v":23.76321157185297},{"$f":"'Reservoir F1'!E791","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C300","v":161.70485717666102},{"$f":"'Reservoir F1'!C791","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.833333333333321,{"$f":"'Reservoir F1'!E301","v":23.738368821179144},{"$f":"'Reservoir F1'!E792","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C301","v":161.65095555760215},{"$f":"'Reservoir F1'!C792","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.916666666666654,{"$f":"'Reservoir F1'!E302","v":23.713537954792351},{"$f":"'Reservoir F1'!E793","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C302","v":161.59707190574963},{"$f":"'Reservoir F1'!C793","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999986,{"$f":"'Reservoir F1'!E303","v":23.688718965671193},{"$f":"'Reservoir F1'!E794","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C303","v":161.5432062151144},{"$f":"'Reservoir F1'!C794","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.083333333333318,{"$f":"'Reservoir F1'!E304","v":23.663911846802655},{"$f":"'Reservoir F1'!E795","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C304","v":161.48935847970935},{"$f":"'Reservoir F1'!C795","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16666666666665,{"$f":"'Reservoir F1'!E305","v":23.639116591181537},{"$f":"'Reservoir F1'!E796","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C305","v":161.43552869354946},{"$f":"'Reservoir F1'!C796","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.249999999999982,{"$f":"'Reservoir F1'!E306","v":23.614333191810911},{"$f":"'Reservoir F1'!E797","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C306","v":161.3817168506516},{"$f":"'Reservoir F1'!C797","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.333333333333314,{"$f":"'Reservoir F1'!E307","v":23.589561641701678},{"$f":"'Reservoir F1'!E798","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C307","v":161.32792294503471},{"$f":"'Reservoir F1'!C798","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.416666666666647,{"$f":"'Reservoir F1'!E308","v":23.564801933873042},{"$f":"'Reservoir F1'!E799","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C308","v":161.2741469707197},{"$f":"'Reservoir F1'!C799","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.499999999999979,{"$f":"'Reservoir F1'!E309","v":23.540054061352158},{"$f":"'Reservoir F1'!E800","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C309","v":161.22038892172947},{"$f":"'Reservoir F1'!C800","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.583333333333311,{"$f":"'Reservoir F1'!E310","v":23.515318017174163},{"$f":"'Reservoir F1'!E801","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C310","v":161.16664879208889},{"$f":"'Reservoir F1'!C801","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.666666666666643,{"$f":"'Reservoir F1'!E311","v":23.490593794382306},{"$f":"'Reservoir F1'!E802","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C311","v":161.11292657582487},{"$f":"'Reservoir F1'!C802","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.749999999999975,{"$f":"'Reservoir F1'!E312","v":23.465881386027799},{"$f":"'Reservoir F1'!E803","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C312","v":161.05922226696626},{"$f":"'Reservoir F1'!C803","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.833333333333307,{"$f":"'Reservoir F1'!E313","v":23.441180785169934},{"$f":"'Reservoir F1'!E804","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C313","v":161.00553585954395},{"$f":"'Reservoir F1'!C804","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.916666666666639,{"$f":"'Reservoir F1'!E314","v":23.416491984876025},{"$f":"'Reservoir F1'!E805","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C314","v":160.95186734759079},{"$f":"'Reservoir F1'!C805","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.999999999999972,{"$f":"'Reservoir F1'!E315","v":23.391814978221309},{"$f":"'Reservoir F1'!E806","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C315","v":160.89821672514159},{"$f":"'Reservoir F1'!C806","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.083333333333304,{"$f":"'Reservoir F1'!E316","v":23.367149758289138},{"$f":"'Reservoir F1'!E807","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C316","v":160.84458398623323},{"$f":"'Reservoir F1'!C807","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.166666666666636,{"$f":"'Reservoir F1'!E317","v":23.342496318170774},{"$f":"'Reservoir F1'!E808","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C317","v":160.79096912490451},{"$f":"'Reservoir F1'!C808","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.249999999999968,{"$f":"'Reservoir F1'!E318","v":23.317854650965412},{"$f":"'Reservoir F1'!E809","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C318","v":160.73737213519621},{"$f":"'Reservoir F1'!C809","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3333333333333,{"$f":"'Reservoir F1'!E319","v":23.293224749780332},{"$f":"'Reservoir F1'!E810","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C319","v":160.68379301115115},{"$f":"'Reservoir F1'!C810","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.416666666666632,{"$f":"'Reservoir F1'!E320","v":23.268606607730749},{"$f":"'Reservoir F1'!E811","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C320","v":160.6302317468141},{"$f":"'Reservoir F1'!C811","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.499999999999964,{"$f":"'Reservoir F1'!E321","v":23.244000217939902},{"$f":"'Reservoir F1'!E812","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C321","v":160.57668833623183},{"$f":"'Reservoir F1'!C812","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T265+1/12","v":21.583333333333297},{"$f":"'Reservoir F1'!E322","v":23.219405573538811},{"$f":"'Reservoir F1'!E813","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C322","v":160.52316277345309},{"$f":"'Reservoir F1'!C813","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.666666666666629,{"$f":"'Reservoir F1'!E323","v":23.194822667666585},{"$f":"'Reservoir F1'!E814","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C323","v":160.46965505252862},{"$f":"'Reservoir F1'!C814","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.749999999999961,{"$f":"'Reservoir F1'!E324","v":23.170251493470332},{"$f":"'Reservoir F1'!E815","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C324","v":160.41616516751111},{"$f":"'Reservoir F1'!C815","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.833333333333293,{"$f":"'Reservoir F1'!E325","v":23.145692044104809},{"$f":"'Reservoir F1'!E816","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C325","v":160.36269311245528},{"$f":"'Reservoir F1'!C816","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.916666666666625,{"$f":"'Reservoir F1'!E326","v":23.121144312732987},{"$f":"'Reservoir F1'!E817","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C326","v":160.3092388814178},{"$f":"'Reservoir F1'!C817","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.999999999999957,{"$f":"'Reservoir F1'!E327","v":23.096608292525723},{"$f":"'Reservoir F1'!E818","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C327","v":160.25580246845732},{"$f":"'Reservoir F1'!C818","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.08333333333329,{"$f":"'Reservoir F1'!E328","v":23.072083976661684},{"$f":"'Reservoir F1'!E819","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C328","v":160.2023838676345},{"$f":"'Reservoir F1'!C819","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.166666666666622,{"$f":"'Reservoir F1'!E329","v":23.047571358327417},{"$f":"'Reservoir F1'!E820","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C329","v":160.14898307301195},{"$f":"'Reservoir F1'!C820","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.249999999999954,{"$f":"'Reservoir F1'!E330","v":23.023070430717524},{"$f":"'Reservoir F1'!E821","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C330","v":160.09560007865429},{"$f":"'Reservoir F1'!C821","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.333333333333286,{"$f":"'Reservoir F1'!E331","v":22.998581187034326},{"$f":"'Reservoir F1'!E822","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C331","v":160.04223487862808},{"$f":"'Reservoir F1'!C822","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.416666666666618,{"$f":"'Reservoir F1'!E332","v":22.974103620488211},{"$f":"'Reservoir F1'!E823","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C332","v":159.98888746700189},{"$f":"'Reservoir F1'!C823","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.49999999999995,{"$f":"'Reservoir F1'!E333","v":22.949637724297183},{"$f":"'Reservoir F1'!E824","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C333","v":159.93555783784623},{"$f":"'Reservoir F1'!C824","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.583333333333282,{"$f":"'Reservoir F1'!E334","v":22.925183491687381},{"$f":"'Reservoir F1'!E825","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C334","v":159.88224598523362},{"$f":"'Reservoir F1'!C825","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.666666666666615,{"$f":"'Reservoir F1'!E335","v":22.900740915892666},{"$f":"'Reservoir F1'!E826","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C335","v":159.82895190323856},{"$f":"'Reservoir F1'!C826","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.749999999999947,{"$f":"'Reservoir F1'!E336","v":22.876309990154805},{"$f":"'Reservoir F1'!E827","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C336","v":159.77567558593748},{"$f":"'Reservoir F1'!C827","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.833333333333279,{"$f":"'Reservoir F1'!E337","v":22.851890707723335},{"$f":"'Reservoir F1'!E828","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C337","v":159.72241702740882},{"$f":"'Reservoir F1'!C828","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.916666666666611,{"$f":"'Reservoir F1'!E338","v":22.827483061855773},{"$f":"'Reservoir F1'!E829","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C338","v":159.66917622173304},{"$f":"'Reservoir F1'!C829","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.999999999999943,{"$f":"'Reservoir F1'!E339","v":22.803087045817364},{"$f":"'Reservoir F1'!E830","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C339","v":159.61595316299247},{"$f":"'Reservoir F1'!C830","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.083333333333275,{"$f":"'Reservoir F1'!E340","v":22.778702652881165},{"$f":"'Reservoir F1'!E831","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C340","v":159.56274784527147},{"$f":"'Reservoir F1'!C831","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.166666666666607,{"$f":"'Reservoir F1'!E341","v":22.754329876328065},{"$f":"'Reservoir F1'!E832","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C341","v":159.50956026265638},{"$f":"'Reservoir F1'!C832","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.24999999999994,{"$f":"'Reservoir F1'!E342","v":22.729968709446865},{"$f":"'Reservoir F1'!E833","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C342","v":159.4563904092355},{"$f":"'Reservoir F1'!C833","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.333333333333272,{"$f":"'Reservoir F1'!E343","v":22.705619145534111},{"$f":"'Reservoir F1'!E834","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C343","v":159.4032382790991},{"$f":"'Reservoir F1'!C834","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.416666666666604,{"$f":"'Reservoir F1'!E344","v":22.681281177894057},{"$f":"'Reservoir F1'!E835","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C344","v":159.3501038663394},{"$f":"'Reservoir F1'!C835","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.499999999999936,{"$f":"'Reservoir F1'!E345","v":22.656954799838854},{"$f":"'Reservoir F1'!E836","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C345","v":159.29698716505061},{"$f":"'Reservoir F1'!C836","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.583333333333268,{"$f":"'Reservoir F1'!E346","v":22.632640004688458},{"$f":"'Reservoir F1'!E837","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C346","v":159.24388816932893},{"$f":"'Reservoir F1'!C837","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.6666666666666,{"$f":"'Reservoir F1'!E347","v":22.608336785770572},{"$f":"'Reservoir F1'!E838","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C347","v":159.19080687327249},{"$f":"'Reservoir F1'!C838","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.749999999999932,{"$f":"'Reservoir F1'!E348","v":22.584045136420528},{"$f":"'Reservoir F1'!E839","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C348","v":159.13774327098142},{"$f":"'Reservoir F1'!C839","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.833333333333265,{"$f":"'Reservoir F1'!E349","v":22.559765049981671},{"$f":"'Reservoir F1'!E840","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C349","v":159.08469735655777},{"$f":"'Reservoir F1'!C840","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.916666666666597,{"$f":"'Reservoir F1'!E350","v":22.535496519804866},{"$f":"'Reservoir F1'!E841","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C350","v":159.03166912410558},{"$f":"'Reservoir F1'!C841","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.999999999999929,{"$f":"'Reservoir F1'!E351","v":22.51123953924899},{"$f":"'Reservoir F1'!E842","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C351","v":158.97865856773089},{"$f":"'Reservoir F1'!C842","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.083333333333261,{"$f":"'Reservoir F1'!E352","v":22.486994101680406},{"$f":"'Reservoir F1'!E843","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C352","v":158.92566568154166},{"$f":"'Reservoir F1'!C843","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.166666666666593,{"$f":"'Reservoir F1'!E353","v":22.462760200473351},{"$f":"'Reservoir F1'!E844","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C353","v":158.87269045964783},{"$f":"'Reservoir F1'!C844","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.249999999999925,{"$f":"'Reservoir F1'!E354","v":22.43853782900975},{"$f":"'Reservoir F1'!E845","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C354","v":158.8197328961613},{"$f":"'Reservoir F1'!C845","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.333333333333258,{"$f":"'Reservoir F1'!E355","v":22.41432698067927},{"$f":"'Reservoir F1'!E846","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C355","v":158.76679298519591},{"$f":"'Reservoir F1'!C846","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.41666666666659,{"$f":"'Reservoir F1'!E356","v":22.390127648879272},{"$f":"'Reservoir F1'!E847","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C356","v":158.7138707208675},{"$f":"'Reservoir F1'!C847","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.499999999999922,{"$f":"'Reservoir F1'!E357","v":22.36593982701482},{"$f":"'Reservoir F1'!E848","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C357","v":158.66096609729388},{"$f":"'Reservoir F1'!C848","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.583333333333254,{"$f":"'Reservoir F1'!E358","v":22.341763508498808},{"$f":"'Reservoir F1'!E849","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C358","v":158.60807910859478},{"$f":"'Reservoir F1'!C849","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.666666666666586,{"$f":"'Reservoir F1'!E359","v":22.317598686751566},{"$f":"'Reservoir F1'!E850","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C359","v":158.55520974889191},{"$f":"'Reservoir F1'!C850","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749999999999918,{"$f":"'Reservoir F1'!E360","v":22.293445355201332},{"$f":"'Reservoir F1'!E851","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C360","v":158.50235801230895},{"$f":"'Reservoir F1'!C851","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.83333333333325,{"$f":"'Reservoir F1'!E361","v":22.269303507283908},{"$f":"'Reservoir F1'!E852","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C361","v":158.44952389297151},{"$f":"'Reservoir F1'!C852","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.916666666666583,{"$f":"'Reservoir F1'!E362","v":22.245173136442904},{"$f":"'Reservoir F1'!E853","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C362","v":158.3967073850072},{"$f":"'Reservoir F1'!C853","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.999999999999915,{"$f":"'Reservoir F1'!E363","v":22.221054236129415},{"$f":"'Reservoir F1'!E854","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C363","v":158.34390848254554},{"$f":"'Reservoir F1'!C854","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.083333333333247,{"$f":"'Reservoir F1'!E364","v":22.196946799802326},{"$f":"'Reservoir F1'!E855","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C364","v":158.29112717971805},{"$f":"'Reservoir F1'!C855","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.166666666666579,{"$f":"'Reservoir F1'!E365","v":22.172850820928094},{"$f":"'Reservoir F1'!E856","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C365","v":158.23836347065816},{"$f":"'Reservoir F1'!C856","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.249999999999911,{"$f":"'Reservoir F1'!E366","v":22.148766292980941},{"$f":"'Reservoir F1'!E857","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C366","v":158.18561734950129},{"$f":"'Reservoir F1'!C857","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.333333333333243,{"$f":"'Reservoir F1'!E367","v":22.124693209442562},{"$f":"'Reservoir F1'!E858","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C367","v":158.1328888103848},{"$f":"'Reservoir F1'!C858","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.416666666666575,{"$f":"'Reservoir F1'!E368","v":22.100631563802459},{"$f":"'Reservoir F1'!E859","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C368","v":158.080177847448},{"$f":"'Reservoir F1'!C859","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.499999999999908,{"$f":"'Reservoir F1'!E369","v":22.076581349557568},{"$f":"'Reservoir F1'!E860","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C369","v":158.02748445483218},{"$f":"'Reservoir F1'!C860","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.58333333333324,{"$f":"'Reservoir F1'!E370","v":22.052542560212686},{"$f":"'Reservoir F1'!E861","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C370","v":157.97480862668058},{"$f":"'Reservoir F1'!C861","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.666666666666572,{"$f":"'Reservoir F1'!E371","v":22.028515189279968},{"$f":"'Reservoir F1'!E862","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C371","v":157.92215035713835},{"$f":"'Reservoir F1'!C862","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.749999999999904,{"$f":"'Reservoir F1'!E372","v":22.004499230279364},{"$f":"'Reservoir F1'!E863","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C372","v":157.86950964035265},{"$f":"'Reservoir F1'!C863","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.833333333333236,{"$f":"'Reservoir F1'!E373","v":21.980494676738278},{"$f":"'Reservoir F1'!E864","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C373","v":157.81688647047253},{"$f":"'Reservoir F1'!C864","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.916666666666568,{"$f":"'Reservoir F1'!E374","v":21.956501522191907},{"$f":"'Reservoir F1'!E865","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C374","v":157.76428084164905},{"$f":"'Reservoir F1'!C865","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.999999999999901,{"$f":"'Reservoir F1'!E375","v":21.932519760182803},{"$f":"'Reservoir F1'!E866","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C375","v":157.71169274803518},{"$f":"'Reservoir F1'!C866","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.083333333333233,{"$f":"'Reservoir F1'!E376","v":21.908549384261114},{"$f":"'Reservoir F1'!E867","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C376","v":157.65912218378583},{"$f":"'Reservoir F1'!C867","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.166666666666565,{"$f":"'Reservoir F1'!E377","v":21.884590387984847},{"$f":"'Reservoir F1'!E868","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C377","v":157.6065691430579},{"$f":"'Reservoir F1'!C868","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.249999999999897,{"$f":"'Reservoir F1'!E378","v":21.860642764919273},{"$f":"'Reservoir F1'!E869","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C378","v":157.55403362001022},{"$f":"'Reservoir F1'!C869","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.333333333333229,{"$f":"'Reservoir F1'!E379","v":21.836706508637313},{"$f":"'Reservoir F1'!E870","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C379","v":157.50151560880354},{"$f":"'Reservoir F1'!C870","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.416666666666561,{"$f":"'Reservoir F1'!E380","v":21.812781612719455},{"$f":"'Reservoir F1'!E871","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C380","v":157.4490151036006},{"$f":"'Reservoir F1'!C871","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.499999999999893,{"$f":"'Reservoir F1'!E381","v":21.788868070753672},{"$f":"'Reservoir F1'!E872","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C381","v":157.39653209856607},{"$f":"'Reservoir F1'!C872","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.583333333333226,{"$f":"'Reservoir F1'!E382","v":21.76496587633563},{"$f":"'Reservoir F1'!E873","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C382","v":157.34406658786656},{"$f":"'Reservoir F1'!C873","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.666666666666558,{"$f":"'Reservoir F1'!E383","v":21.741075023068287},{"$f":"'Reservoir F1'!E874","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C383","v":157.2916185656706},{"$f":"'Reservoir F1'!C874","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.74999999999989,{"$f":"'Reservoir F1'!E384","v":21.717195504562408},{"$f":"'Reservoir F1'!E875","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C384","v":157.23918802614872},{"$f":"'Reservoir F1'!C875","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.833333333333222,{"$f":"'Reservoir F1'!E385","v":21.693327314435908},{"$f":"'Reservoir F1'!E876","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C385","v":157.18677496347334},{"$f":"'Reservoir F1'!C876","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T329+1/12","v":26.916666666666554},{"$f":"'Reservoir F1'!E386","v":21.669470446314659},{"$f":"'Reservoir F1'!E877","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C386","v":157.13437937181885},{"$f":"'Reservoir F1'!C877","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999999999999886,{"$f":"'Reservoir F1'!E387","v":21.645624893831652},{"$f":"'Reservoir F1'!E878","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C387","v":157.0820012453616},{"$f":"'Reservoir F1'!C878","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.083333333333218,{"$f":"'Reservoir F1'!E388","v":21.621790650627617},{"$f":"'Reservoir F1'!E879","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C388","v":157.02964057827981},{"$f":"'Reservoir F1'!C879","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.166666666666551,{"$f":"'Reservoir F1'!E389","v":21.597967710350652},{"$f":"'Reservoir F1'!E880","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C389","v":156.97729736475372},{"$f":"'Reservoir F1'!C880","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.249999999999883,{"$f":"'Reservoir F1'!E390","v":21.574156066656439},{"$f":"'Reservoir F1'!E881","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C390","v":156.92497159896547},{"$f":"'Reservoir F1'!C881","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.333333333333215,{"$f":"'Reservoir F1'!E391","v":21.550355713207875},{"$f":"'Reservoir F1'!E882","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C391","v":156.87266327509914},{"$f":"'Reservoir F1'!C882","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.416666666666547,{"$f":"'Reservoir F1'!E392","v":21.526566643675785},{"$f":"'Reservoir F1'!E883","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C392","v":156.82037238734077},{"$f":"'Reservoir F1'!C883","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.499999999999879,{"$f":"'Reservoir F1'!E393","v":21.502788851738046},{"$f":"'Reservoir F1'!E884","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C393","v":156.76809892987833},{"$f":"'Reservoir F1'!C884","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.583333333333211,{"$f":"'Reservoir F1'!E394","v":21.479022331080198},{"$f":"'Reservoir F1'!E885","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C394","v":156.71584289690171},{"$f":"'Reservoir F1'!C885","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.666666666666544,{"$f":"'Reservoir F1'!E395","v":21.455267075395124},{"$f":"'Reservoir F1'!E886","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C395","v":156.66360428260273},{"$f":"'Reservoir F1'!C886","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.749999999999876,{"$f":"'Reservoir F1'!E396","v":21.431523078383254},{"$f":"'Reservoir F1'!E887","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C396","v":156.61138308117521},{"$f":"'Reservoir F1'!C887","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.833333333333208,{"$f":"'Reservoir F1'!E397","v":21.407790333752452},{"$f":"'Reservoir F1'!E888","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C397","v":156.55917928681481},{"$f":"'Reservoir F1'!C888","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.91666666666654,{"$f":"'Reservoir F1'!E398","v":21.384068835217835},{"$f":"'Reservoir F1'!E889","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C398","v":156.5069928937192},{"$f":"'Reservoir F1'!C889","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.999999999999872,{"$f":"'Reservoir F1'!E399","v":21.360358576502236},{"$f":"'Reservoir F1'!E890","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C399","v":156.45482389608796},{"$f":"'Reservoir F1'!C890","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.083333333333204,{"$f":"'Reservoir F1'!E400","v":21.336659551335597},{"$f":"'Reservoir F1'!E891","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C400","v":156.4026722881226},{"$f":"'Reservoir F1'!C891","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.166666666666536,{"$f":"'Reservoir F1'!E401","v":21.31297175345555},{"$f":"'Reservoir F1'!E892","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C401","v":156.35053806402658},{"$f":"'Reservoir F1'!C892","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.249999999999869,{"$f":"'Reservoir F1'!E402","v":21.289295176606917},{"$f":"'Reservoir F1'!E893","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C402","v":156.29842121800525},{"$f":"'Reservoir F1'!C893","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.333333333333201,{"$f":"'Reservoir F1'!E403","v":21.265629814542066},{"$f":"'Reservoir F1'!E894","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C403","v":156.24632174426591},{"$f":"'Reservoir F1'!C894","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.416666666666533,{"$f":"'Reservoir F1'!E404","v":21.241975661020618},{"$f":"'Reservoir F1'!E895","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C404","v":156.19423963701783},{"$f":"'Reservoir F1'!C895","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.499999999999865,{"$f":"'Reservoir F1'!E405","v":21.218332709809715},{"$f":"'Reservoir F1'!E896","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C405","v":156.14217489047218},{"$f":"'Reservoir F1'!C896","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.583333333333197,{"$f":"'Reservoir F1'!E406","v":21.194700954683789},{"$f":"'Reservoir F1'!E897","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C406","v":156.09012749884204},{"$f":"'Reservoir F1'!C897","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.666666666666529,{"$f":"'Reservoir F1'!E407","v":21.171080389424702},{"$f":"'Reservoir F1'!E898","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C407","v":156.03809745634243},{"$f":"'Reservoir F1'!C898","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.749999999999861,{"$f":"'Reservoir F1'!E408","v":21.147471007821611},{"$f":"'Reservoir F1'!E899","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C408","v":155.98608475719033},{"$f":"'Reservoir F1'!C899","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.833333333333194,{"$f":"'Reservoir F1'!E409","v":21.123872803671109},{"$f":"'Reservoir F1'!E900","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C409","v":155.93408939560462},{"$f":"'Reservoir F1'!C900","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.916666666666526,{"$f":"'Reservoir F1'!E410","v":21.100285770777013},{"$f":"'Reservoir F1'!E901","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C410","v":155.88211136580608},{"$f":"'Reservoir F1'!C901","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.999999999999858,{"$f":"'Reservoir F1'!E411","v":21.076709902950711},{"$f":"'Reservoir F1'!E902","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C411","v":155.83015066201747},{"$f":"'Reservoir F1'!C902","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.08333333333319,{"$f":"'Reservoir F1'!E412","v":21.053145194010728},{"$f":"'Reservoir F1'!E903","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C412","v":155.77820727846347},{"$f":"'Reservoir F1'!C903","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.166666666666522,{"$f":"'Reservoir F1'!E413","v":21.0295916377829},{"$f":"'Reservoir F1'!E904","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C413","v":155.72628120937065},{"$f":"'Reservoir F1'!C904","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.249999999999854,{"$f":"'Reservoir F1'!E414","v":21.006049228100629},{"$f":"'Reservoir F1'!E905","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C414","v":155.67437244896755},{"$f":"'Reservoir F1'!C905","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.333333333333186,{"$f":"'Reservoir F1'!E415","v":20.982517958804404},{"$f":"'Reservoir F1'!E906","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C415","v":155.62248099148457},{"$f":"'Reservoir F1'!C906","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416666666666519,{"$f":"'Reservoir F1'!E416","v":20.95899782374212},{"$f":"'Reservoir F1'!E907","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C416","v":155.57060683115407},{"$f":"'Reservoir F1'!C907","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.499999999999851,{"$f":"'Reservoir F1'!E417","v":20.935488816768927},{"$f":"'Reservoir F1'!E908","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C417","v":155.51874996221036},{"$f":"'Reservoir F1'!C908","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.583333333333183,{"$f":"'Reservoir F1'!E418","v":20.911990931747376},{"$f":"'Reservoir F1'!E909","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C418","v":155.46691037888962},{"$f":"'Reservoir F1'!C909","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.666666666666515,{"$f":"'Reservoir F1'!E419","v":20.888504162547207},{"$f":"'Reservoir F1'!E910","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C419","v":155.41508807542999},{"$f":"'Reservoir F1'!C910","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.749999999999847,{"$f":"'Reservoir F1'!E420","v":20.865028503045441},{"$f":"'Reservoir F1'!E911","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C420","v":155.36328304607153},{"$f":"'Reservoir F1'!C911","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.833333333333179,{"$f":"'Reservoir F1'!E421","v":20.841563947126456},{"$f":"'Reservoir F1'!E912","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C421","v":155.31149528505617},{"$f":"'Reservoir F1'!C912","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.916666666666512,{"$f":"'Reservoir F1'!E422","v":20.81811048868197}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999999999999844,{"$f":"'Reservoir F1'!E423","v":20.794668121610712}]

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

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